Annual report
3856.TEDINET S100YXMA
Period2025-04-01 → 2026-03-31
Filed2026-08-19
StandardJapan GAAP
ConsolidatedYes
Data checks21 of 22 passed
Key figures · 70
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥120.2bn | 2025-04-01 → 2026-03-31 | Cons. | Net sales |
| Revenue | ¥62.8bn | 2024-07-01 → 2025-03-31 | Cons. | Net sales |
| Operating income | ¥13.9bn | 2025-04-01 → 2026-03-31 | Cons. | Operating income |
| Operating income | ¥2.6bn | 2024-07-01 → 2025-03-31 | Cons. | Operating income |
| Ordinary income | ¥12.5bn | 2025-04-01 → 2026-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥2.5bn | 2024-07-01 → 2025-03-31 | Cons. | Ordinary income |
| Profit before tax | ¥15.5bn | 2025-04-01 → 2026-03-31 | Cons. | Income before income taxes |
| Profit before tax | ¥1.6bn | 2024-07-01 → 2025-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥7.7bn | 2025-04-01 → 2026-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥314m | 2024-07-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥9.9bn | 2025-04-01 → 2026-03-31 | Cons. | Profit loss |
| Net income | ¥1.2bn | 2024-07-01 → 2025-03-31 | Cons. | Profit loss |
| Total assets | ¥168.9bn | at 2026-03-31 | Cons. | Assets |
| Total assets | ¥146.8bn | at 2025-03-31 | Cons. | Assets |
| Total liabilities | ¥116.6bn | at 2026-03-31 | Cons. | Liabilities |
| Total liabilities | ¥101.8bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥52.3bn | at 2026-03-31 | Cons. | Net assets |
| Net assets / equity | ¥45.0bn | at 2025-03-31 | Cons. | Net assets |
| Cash and deposits | ¥22.9bn | at 2026-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥26.5bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥22.6bn | at 2026-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥25.9bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥24.4bn | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥10.3bn | 2024-07-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥9.6bn | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥2.6bn | 2024-07-01 → 2025-03-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥17.3bn | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥4.1bn | 2024-07-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥409.76 | 2025-04-01 → 2026-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-17.65 | 2024-07-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥2,204.64 | at 2026-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,285.04 | at 2025-03-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 24.7% | at 2026-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 15.6% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 23.9% | 2025-04-01 → 2026-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -1.3% | 2024-07-01 → 2025-03-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 3,498 | at 2026-03-31 | Cons. | Number of employees |
| Employees | 1,713 | at 2025-03-31 | Cons. | Number of employees |
| Revenue | ¥945m | 2025-04-01 → 2026-03-31 | Standalone | Net sales |
| Revenue | ¥677m | 2024-07-01 → 2025-03-31 | Standalone | Net sales |
| Operating income | ¥214m | 2025-04-01 → 2026-03-31 | Standalone | Operating income |
| Operating income | ¥49m | 2024-07-01 → 2025-03-31 | Standalone | Operating income |
| Ordinary income | ¥256m | 2025-04-01 → 2026-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥91m | 2024-07-01 → 2025-03-31 | Standalone | Ordinary income |
| Profit before tax | −¥70m | 2025-04-01 → 2026-03-31 | Standalone | Income before income taxes |
| Profit before tax | ¥181m | 2024-07-01 → 2025-03-31 | Standalone | Income before income taxes |
| Net income | −¥37m | 2025-04-01 → 2026-03-31 | Standalone | Profit loss |
| Net income | ¥177m | 2024-07-01 → 2025-03-31 | Standalone | Profit loss |
| Total assets | ¥7.8bn | at 2026-03-31 | Standalone | Assets |
| Total assets | ¥7.4bn | at 2025-03-31 | Standalone | Assets |
| Total liabilities | ¥2.4bn | at 2026-03-31 | Standalone | Liabilities |
| Total liabilities | ¥2.2bn | at 2025-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥5.4bn | at 2026-03-31 | Standalone | Net assets |
| Net assets / equity | ¥5.2bn | at 2025-03-31 | Standalone | Net assets |
| Cash and deposits | ¥94m | at 2026-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥193m | at 2025-03-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-1.98 | 2025-04-01 → 2026-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥16.8 | 2024-07-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥3 | 2025-04-01 → 2026-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥3 | 2024-07-01 → 2025-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥278.8 | at 2026-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥278.36 | at 2025-03-31 | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 67.7% | at 2026-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.3% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -0.7% | 2025-04-01 → 2026-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.6% | 2024-07-01 → 2025-03-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 19,033,193 | at 2026-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 17,930,693 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Employees | 26 | at 2026-03-31 | Standalone | Number of employees |
| Employees | 36 | at 2025-03-31 | Standalone | Number of employees |
Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.
Segments · 69
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2025-04-01 → 2026-03-31 | ¥0 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | employees | at 2026-03-31 | 8 pure |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2025-04-01 → 2026-03-31 | ¥522m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2025-04-01 → 2026-03-31 | ¥522m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2025-04-01 → 2026-03-31 | −¥139m |
| Reconciling Itemsreconciling | capex | 2025-04-01 → 2026-03-31 | ¥5m |
| Reconciling Itemsreconciling | depreciation | 2025-04-01 → 2026-03-31 | ¥4m |
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2026-03-31 | ¥0 |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2026-03-31 | ¥0 |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2026-03-31 | −¥688m |
| Green Energyreportable segment | capex | 2025-04-01 → 2026-03-31 | ¥652m |
| Green Energyreportable segment | depreciation | 2025-04-01 → 2026-03-31 | ¥1.2bn |
| Green Energyreportable segment | employees | at 2026-03-31 | 53 pure |
| Green Energyreportable segment | revenue | 2025-04-01 → 2026-03-31 | ¥7.9bn |
| Green Energyreportable segment | revenue external | 2025-04-01 → 2026-03-31 | ¥7.9bn |
| Green Energyreportable segment | revenue intersegment | 2025-04-01 → 2026-03-31 | ¥0 |
| Green Energyreportable segment | segment profit | 2025-04-01 → 2026-03-31 | ¥803m |
| Solar Panel Manufacturing Businessreportable segment | capex | 2025-04-01 → 2026-03-31 | ¥20.5bn |
| Solar Panel Manufacturing Businessreportable segment | depreciation | 2025-04-01 → 2026-03-31 | ¥5.2bn |
| Solar Panel Manufacturing Businessreportable segment | employees | at 2026-03-31 | 3411 pure |
| Solar Panel Manufacturing Businessreportable segment | revenue | 2025-04-01 → 2026-03-31 | ¥111.8bn |
| Solar Panel Manufacturing Businessreportable segment | revenue external | 2025-04-01 → 2026-03-31 | ¥111.8bn |
| Solar Panel Manufacturing Businessreportable segment | segment profit | 2025-04-01 → 2026-03-31 | ¥14.0bn |
| —segment total | capex | 2025-04-01 → 2026-03-31 | ¥21.2bn |
| —segment total | depreciation | 2025-04-01 → 2026-03-31 | ¥6.4bn |
| —segment total | revenue | 2025-04-01 → 2026-03-31 | ¥119.6bn |
| —segment total | revenue external | 2025-04-01 → 2026-03-31 | ¥119.6bn |
| —segment total | revenue intersegment | 2025-04-01 → 2026-03-31 | ¥0 |
| —segment total | segment profit | 2025-04-01 → 2026-03-31 | ¥14.8bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2025-04-01 → 2026-03-31 | ¥21.2bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2025-04-01 → 2026-03-31 | ¥6.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2026-03-31 | ¥120.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2026-03-31 | ¥120.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-04-01 → 2026-03-31 | ¥0 |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2026-03-31 | ¥14.6bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | capex | 2024-07-01 → 2025-03-31 | ¥0 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2024-07-01 → 2025-03-31 | ¥9m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-07-01 → 2025-03-31 | ¥638m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-07-01 → 2025-03-31 | ¥626m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2024-07-01 → 2025-03-31 | ¥12m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-07-01 → 2025-03-31 | −¥10m |
| Reconciling Itemsreconciling | capex | 2024-07-01 → 2025-03-31 | ¥17m |
| Reconciling Itemsreconciling | depreciation | 2024-07-01 → 2025-03-31 | ¥12m |
| Reconciling Itemsreconciling | revenue | 2024-07-01 → 2025-03-31 | −¥12m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-07-01 → 2025-03-31 | −¥12m |
| Reconciling Itemsreconciling | segment profit | 2024-07-01 → 2025-03-31 | −¥629m |
| Green Energyreportable segment | capex | 2024-07-01 → 2025-03-31 | ¥833m |
| Green Energyreportable segment | depreciation | 2024-07-01 → 2025-03-31 | ¥1.1bn |
| Green Energyreportable segment | revenue | 2024-07-01 → 2025-03-31 | ¥7.4bn |
| Green Energyreportable segment | revenue external | 2024-07-01 → 2025-03-31 | ¥7.4bn |
| Green Energyreportable segment | revenue intersegment | 2024-07-01 → 2025-03-31 | ¥0 |
| Green Energyreportable segment | segment profit | 2024-07-01 → 2025-03-31 | ¥780m |
| Solar Panel Manufacturing Businessreportable segment | capex | 2024-07-01 → 2025-03-31 | ¥3.3bn |
| Solar Panel Manufacturing Businessreportable segment | depreciation | 2024-07-01 → 2025-03-31 | ¥3.1bn |
| Solar Panel Manufacturing Businessreportable segment | revenue | 2024-07-01 → 2025-03-31 | ¥54.8bn |
| Solar Panel Manufacturing Businessreportable segment | revenue external | 2024-07-01 → 2025-03-31 | ¥54.8bn |
| Solar Panel Manufacturing Businessreportable segment | segment profit | 2024-07-01 → 2025-03-31 | ¥2.4bn |
| —segment total | capex | 2024-07-01 → 2025-03-31 | ¥4.2bn |
| —segment total | depreciation | 2024-07-01 → 2025-03-31 | ¥4.2bn |
| —segment total | revenue | 2024-07-01 → 2025-03-31 | ¥62.2bn |
| —segment total | revenue external | 2024-07-01 → 2025-03-31 | ¥62.2bn |
| —segment total | revenue intersegment | 2024-07-01 → 2025-03-31 | ¥0 |
| —segment total | segment profit | 2024-07-01 → 2025-03-31 | ¥3.2bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2024-07-01 → 2025-03-31 | ¥4.2bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2024-07-01 → 2025-03-31 | ¥4.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-07-01 → 2025-03-31 | ¥62.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-07-01 → 2025-03-31 | ¥62.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-07-01 → 2025-03-31 | ¥12m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-07-01 → 2025-03-31 | ¥3.2bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,652
| Item | Context | Value | Unit |
|---|---|---|---|
| Net assets | Prior1YearInstant_SubscriptionRightsToSharesMember | 264000000 | JPY |
| Net assets | Prior1YearInstant_NonControllingInterestsMember | 21862000000 | JPY |
| Net assets | Prior1YearInstant | 45002000000 | JPY |
| Issuance of new shares | CurrentYearDuration | 490000000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | CurrentYearDuration | － | JPY |
| Dividends from surplus | CurrentYearDuration | -56000000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 7722000000 | JPY |
| Capital increase of consolidated subsidiaries | CurrentYearDuration | － | JPY |
| Trachanges in ownership interest in subsidiaries ss | CurrentYearDuration | 4746000000 | JPY |
| Purchase of shares of consolidated subsidiaries | CurrentYearDuration | 1363000000 | JPY |
| Parent company s stocks held by affiliated companies adopted equity method | CurrentYearDuration | 67000000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember | -5000000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_ForeignCurrencyTranslationAdjustmentMember | 4576000000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_SubscriptionRightsToSharesMember | -134000000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_NonControllingInterestsMember | -11486000000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration | -7049000000 | JPY |
| Total changes of items during the period | CurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember | -5000000 | JPY |
| Total changes of items during the period | CurrentYearDuration_ForeignCurrencyTranslationAdjustmentMember | 4576000000 | JPY |
| Total changes of items during the period | CurrentYearDuration_SubscriptionRightsToSharesMember | -134000000 | JPY |
| Total changes of items during the period | CurrentYearDuration_NonControllingInterestsMember | -11486000000 | JPY |
| Total changes of items during the period | CurrentYearDuration | 7283000000 | JPY |
| Net assets | CurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember | 20000000 | JPY |
| Net assets | CurrentYearInstant_ForeignCurrencyTranslationAdjustmentMember | 4357000000 | JPY |
| Net assets | CurrentYearInstant_SubscriptionRightsToSharesMember | 130000000 | JPY |
| Net assets | CurrentYearInstant_NonControllingInterestsMember | 10376000000 | JPY |
| Net assets | CurrentYearInstant | 52285000000 | JPY |
| Income before income taxes | Prior1YearDuration | 1648000000 | JPY |
| Income before income taxes | CurrentYearDuration | 15512000000 | JPY |
| Depreciation and amortization ope cf | Prior1YearDuration | 4228000000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 6429000000 | JPY |
| Impairment loss ope cf | Prior1YearDuration | － | JPY |
| Impairment loss ope cf | CurrentYearDuration | 869000000 | JPY |
| Amortization of goodwill ope cf | Prior1YearDuration | 974000000 | JPY |
| Amortization of goodwill ope cf | CurrentYearDuration | 320000000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YearDuration | -30000000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYearDuration | -35000000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YearDuration | 1000000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYearDuration | 15000000 | JPY |
| Interest and dividends income ope cf | Prior1YearDuration | -399000000 | JPY |
| Interest and dividends income ope cf | CurrentYearDuration | -792000000 | JPY |
| Provision for import export tax ope cf | Prior1YearDuration | -791000000 | JPY |
| Provision for import export tax ope cf | CurrentYearDuration | － | JPY |
| Increase decrease in provision for product warranties ope cf | Prior1YearDuration | -130000000 | JPY |
| Increase decrease in provision for product warranties ope cf | CurrentYearDuration | － | JPY |
| Interest expenses ope cf | Prior1YearDuration | 1557000000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 1718000000 | JPY |
| Equity in earnings losses of affiliates ope cf | Prior1YearDuration | -100000000 | JPY |
| Equity in earnings losses of affiliates ope cf | CurrentYearDuration | 4000000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YearDuration | -677000000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYearDuration | 131000000 | JPY |
Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.
Data checks · 21 of 22 passed
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | partial |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |