Tokyo Tape
Sign in
← Collabos

Annual report

3908.TEDINET S100W1LS
Period2024-04-01 → 2025-03-31
Filed2025-06-23
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 86
MetricValuePeriodScopeSource row
Revenue¥1.9bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥2.2bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥2.3bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥75m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥294m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥103m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥276m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥100m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥76m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥115m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥142m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥759m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥145m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥798m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥68m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥54m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥99m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.7bnat 2025-03-31StandaloneAssets
Total assets¥1.8bnat 2024-03-31StandaloneAssets
Total assets¥2.2bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥444mat 2025-03-31StandaloneLiabilities
Total liabilities¥647mat 2024-03-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2025-03-31StandaloneNet assets
Net assets / equity¥1.1bnat 2024-03-31StandaloneNet assets
Net assets / equity¥1.9bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥1.9bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.8bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.3bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥1.2bnat 2024-03-31StandaloneCash and deposits
Cash & equivalents¥1.3bnat 2025-03-31StandaloneCash and cash equivalents
Cash & equivalents¥1.2bnat 2024-03-31StandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2023-03-31dStandaloneCash and cash equivalents
Cash & equivalents¥1.6bnat 2022-03-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.5bnat 2021-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥209m2024-04-01 → 2025-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥104m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥166m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥297m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥290m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥31m2024-04-01 → 2025-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥361m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥345m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥174m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥116m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥111m2024-04-01 → 2025-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥181m2023-04-01 → 2024-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥125m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥104m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥213m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥31.922024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-177.812023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.882022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.72021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.912020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥31.762024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥14.692022-04-01 → 2023-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥11.492021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥20.452020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥271.1at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥239.18at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥417at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥401.47at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥390.06at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio72.7%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio61.3%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.0%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.8%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.0%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE12.4%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE3.6%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE3.0%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE5.5%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,977,000at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,792,800at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,791,600at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,791,600at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,791,600at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees88at 2025-03-31StandaloneNumber of employees
Employees96at 2024-03-31StandaloneNumber of employees
Employees100at 2023-03-31dStandaloneNumber of employees
Employees93at 2022-03-31dStandaloneNumber of employees
Employees84at 2021-03-31dStandaloneNumber 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 · 935
ItemContextValueUnit
Provision for bonusesPrior1YearInstant_NonConsolidatedMember42700000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember15000000JPY
Other clPrior1YearInstant_NonConsolidatedMember3487000JPY
Other clCurrentYearInstant_NonConsolidatedMember3387000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember371867000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember308276000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember150000000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember50000000JPY
Lease obligations nclPrior1YearInstant_NonConsolidatedMember125531000JPY
Lease obligations nclCurrentYearInstant_NonConsolidatedMember85766000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember275531000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember135766000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember647399000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember444043000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember325015000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember349605000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember305015000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember329605000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember305015000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember329605000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember609226000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember754150000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember609226000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember754150000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-165227000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-171464000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember1074029000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1261897000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember30755000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember29813000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1104784000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1291710000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember1752183000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember1735753000JPY
Net salesPrior1YearDuration_NonConsolidatedMember2153973000JPY
Net salesCurrentYearDuration_NonConsolidatedMember1906946000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember1661728000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember1227620000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember492244000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember679325000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember786570000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember603831000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember-294326000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember75493000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember12000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember723000JPY
Penalty income noiPrior1YearDuration_NonConsolidatedMember－JPY
Penalty income noiCurrentYearDuration_NonConsolidatedMember1514000JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember4485000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember6846000JPY

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 · 13 of 13 passed
balance sheet identitynon_consolidated 2024-03-31pass
balance sheet identitynon_consolidated 2025-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · operating cash flownon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flownon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass