Annual report
3896.TEDINET S100YL59
Period2025-04-01 → 2026-03-31
Filed2026-06-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥18.5bn | 2025-04-01 → 2026-03-31 | Cons. | Net sales |
| Revenue | ¥17.1bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales |
| Revenue | ¥16.1bn | 2023-04-01 → 2024-03-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥17.3bn | 2022-04-01 → 2023-03-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥15.0bn | 2021-04-01 → 2022-03-31v | Cons. | Net sales (5-year summary) |
| Operating income | ¥59m | 2025-04-01 → 2026-03-31 | Cons. | Operating income |
| Operating income | ¥432m | 2024-04-01 → 2025-03-31 | Cons. | Operating income |
| Ordinary income | −¥96m | 2025-04-01 → 2026-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥279m | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥258m | 2023-04-01 → 2024-03-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥335m | 2022-04-01 → 2023-03-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥276m | 2021-04-01 → 2022-03-31v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.3bn | 2025-04-01 → 2026-03-31 | Cons. | Income before income taxes |
| Profit before tax | ¥241m | 2024-04-01 → 2025-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥754m | 2025-04-01 → 2026-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥36m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥52m | 2023-04-01 → 2024-03-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥243m | 2022-04-01 → 2023-03-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥283m | 2021-04-01 → 2022-03-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥976m | 2025-04-01 → 2026-03-31 | Cons. | Profit loss |
| Net income | ¥284m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss |
| Total assets | ¥29.0bn | at 2026-03-31 | Cons. | Assets |
| Total assets | ¥27.2bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥21.2bn | at 2024-03-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥16.3bn | at 2023-03-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥15.5bn | at 2022-03-31v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥20.1bn | at 2026-03-31 | Cons. | Liabilities |
| Total liabilities | ¥19.6bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥8.9bn | at 2026-03-31 | Cons. | Net assets |
| Net assets / equity | ¥7.6bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥6.9bn | at 2024-03-31v | Cons. | Net assets |
| Net assets / equity | ¥6.5bn | at 2023-03-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥6.4bn | at 2022-03-31v | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.9bn | at 2026-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥989m | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.6bn | at 2026-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥739m | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥885m | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥329m | at 2023-03-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥361m | at 2022-03-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥2.2bn | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥161m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥792m | 2023-04-01 → 2024-03-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥762m | 2022-04-01 → 2023-03-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.5bn | 2021-04-01 → 2022-03-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥2.8bn | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥5.2bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥3.8bn | 2023-04-01 → 2024-03-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥361m | 2022-04-01 → 2023-03-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥316m | 2021-04-01 → 2022-03-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.4bn | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥4.8bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥3.5bn | 2023-04-01 → 2024-03-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥460m | 2022-04-01 → 2023-03-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.3bn | 2021-04-01 → 2022-03-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥75.41 | 2025-04-01 → 2026-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥3.59 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.26 | 2023-04-01 → 2024-03-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.32 | 2022-04-01 → 2023-03-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥28.34 | 2021-04-01 → 2022-03-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥74.77 | 2025-04-01 → 2026-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥3.56 | 2024-04-01 → 2025-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥5.2 | 2023-04-01 → 2024-03-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥24.12 | 2022-04-01 → 2023-03-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥28.11 | 2021-04-01 → 2022-03-31v | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥635.23 | at 2026-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥533.25 | at 2025-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥508.7 | at 2024-03-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥491.6 | at 2023-03-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥450.28 | at 2022-03-31v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 21.9% | at 2026-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 19.6% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 23.9% | at 2024-03-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 30.1% | at 2023-03-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 28.9% | at 2022-03-31v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 12.9% | 2025-04-01 → 2026-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 0.7% | 2024-04-01 → 2025-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 1.1% | 2023-04-01 → 2024-03-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 5.2% | 2022-04-01 → 2023-03-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.5% | 2021-04-01 → 2022-03-31v | Cons. | Rate of return on equity (5-year summary) |
| Employees | 691 | at 2026-03-31 | Cons. | Number of employees |
| Employees | 645 | at 2025-03-31 | Cons. | Number of employees |
| Employees | 640 | at 2024-03-31v | Cons. | Number of employees |
| Employees | 635 | at 2023-03-31v | Cons. | Number of employees |
| Employees | 642 | at 2022-03-31v | Cons. | Number of employees |
| Revenue | ¥14.4bn | 2025-04-01 → 2026-03-31 | Standalone | Net sales |
| Revenue | ¥12.7bn | 2024-04-01 → 2025-03-31 | Standalone | Net sales |
| Revenue | ¥12.3bn | 2023-04-01 → 2024-03-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥13.4bn | 2022-04-01 → 2023-03-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥11.6bn | 2021-04-01 → 2022-03-31v | Standalone | Net sales (5-year summary) |
| Operating income | −¥458m | 2025-04-01 → 2026-03-31 | Standalone | Operating income |
| Operating income | −¥98m | 2024-04-01 → 2025-03-31 | Standalone | Operating income |
| Ordinary income | −¥509m | 2025-04-01 → 2026-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥195m | 2024-04-01 → 2025-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥50m | 2023-04-01 → 2024-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥445m | 2022-04-01 → 2023-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥174m | 2021-04-01 → 2022-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥884m | 2025-04-01 → 2026-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥233m | 2024-04-01 → 2025-03-31 | Standalone | Income before income taxes |
| Net income | ¥630m | 2025-04-01 → 2026-03-31 | Standalone | Profit loss |
| Net income | −¥168m | 2024-04-01 → 2025-03-31 | Standalone | Profit loss |
| Net income | −¥41m | 2023-04-01 → 2024-03-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥714m | 2022-04-01 → 2023-03-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥435m | 2021-04-01 → 2022-03-31v | Standalone | Net income loss (5-year summary) |
| Total assets | ¥24.2bn | at 2026-03-31 | Standalone | Assets |
| Total assets | ¥23.0bn | at 2025-03-31 | Standalone | Assets |
| Total assets | ¥18.0bn | at 2024-03-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥13.2bn | at 2023-03-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥12.1bn | at 2022-03-31v | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥19.3bn | at 2026-03-31 | Standalone | Liabilities |
| Total liabilities | ¥18.8bn | at 2025-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥4.9bn | at 2026-03-31 | Standalone | Net assets |
| Net assets / equity | ¥4.2bn | at 2025-03-31 | Standalone | Net assets |
| Net assets / equity | ¥4.4bn | at 2024-03-31v | Standalone | Net assets |
| Net assets / equity | ¥4.4bn | at 2023-03-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.7bn | at 2022-03-31v | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥254m | at 2026-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥279m | at 2025-03-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥63.04 | 2025-04-01 → 2026-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-16.81 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-4.12 | 2023-04-01 → 2024-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥71.56 | 2022-04-01 → 2023-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥43.62 | 2021-04-01 → 2022-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥62.51 | 2025-04-01 → 2026-03-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥70.96 | 2022-04-01 → 2023-03-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥43.25 | 2021-04-01 → 2022-03-31v | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥2 | 2023-04-01 → 2024-03-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥3.5 | 2022-04-01 → 2023-03-31v | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥490.22 | at 2026-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥415.88 | at 2025-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥433.96 | at 2024-03-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥438.97 | at 2023-03-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥368.66 | at 2022-03-31v | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 20.2% | at 2026-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 18.0% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 24.0% | at 2024-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.3% | at 2023-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 30.5% | at 2022-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 13.9% | 2025-04-01 → 2026-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 17.7% | 2022-04-01 → 2023-03-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.6% | 2021-04-01 → 2022-03-31v | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 10,172,000 | at 2026-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,172,000 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,172,000 | at 2024-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,172,000 | at 2023-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,172,000 | at 2022-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Employees | 480 | at 2026-03-31 | Standalone | Number of employees |
| Employees | 433 | at 2025-03-31 | Standalone | Number of employees |
| Employees | 430 | at 2024-03-31v | Standalone | Number of employees |
| Employees | 420 | at 2023-03-31v | Standalone | Number of employees |
| Employees | 417 | at 2022-03-31v | 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.
All source rows · 1,445
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | Prior4YearInstant | 15534919000 | JPY |
| Total assets (5-year summary) | Prior3YearInstant | 16273657000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant | 21246040000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 27188882000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 28997170000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | 450.28 | |
| Net assets per share (5-year summary) | Prior3YearInstant | 491.60 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 508.70 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 533.25 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 635.23 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | 28.34 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | 24.32 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 5.26 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 3.59 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | 75.41 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration | 28.11 | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | 24.12 | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | 5.20 | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | 3.56 | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | 74.77 | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant | 0.289 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.301 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.239 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.196 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.219 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | 0.0649 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.0516 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.0105 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.0069 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.1291 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | 12.0 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | 28.7 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | 100.8 | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | 114.6 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | 5.2 | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | 1524930000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | 762446000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | 792174000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 160868000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 2207071000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | -316054000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | -360676000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -3773544000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -5179646000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -2842911000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | -1291678000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | -459529000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | 3511179000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | 4823633000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | 1379522000 | 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 · 24 of 24 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | pass |
| 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 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 |