Annual report
3909.TEDINET S100VG4N
Period2024-01-01 → 2024-12-31
Filed2025-03-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Amended by S100VR9J (2025-05-15).
Key figures · 150
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥6.2bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales |
| Revenue | ¥5.7bn | 2023-01-01 → 2023-12-31 | Cons. | Net sales |
| Revenue | ¥4.6bn | 2022-01-01 → 2022-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.6bn | 2021-01-01 → 2021-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.5bn | 2020-01-01 → 2020-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | −¥166m | 2024-01-01 → 2024-12-31 | Cons. | Operating income |
| Operating income | −¥286m | 2023-01-01 → 2023-12-31 | Cons. | Operating income |
| Ordinary income | −¥244m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income |
| Ordinary income | −¥298m | 2023-01-01 → 2023-12-31 | Cons. | Ordinary income |
| Ordinary income | −¥541m | 2022-01-01 → 2022-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥78m | 2021-01-01 → 2021-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥59m | 2020-01-01 → 2020-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥773m | 2024-01-01 → 2024-12-31 | Cons. | Income before income taxes |
| Profit before tax | −¥185m | 2023-01-01 → 2023-12-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥743m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥118m | 2023-01-01 → 2023-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥526m | 2022-01-01 → 2022-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥60m | 2021-01-01 → 2021-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥26m | 2020-01-01 → 2020-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥793m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss |
| Net income | −¥166m | 2023-01-01 → 2023-12-31 | Cons. | Profit loss |
| Total assets | ¥3.5bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥3.5bn | at 2023-12-31 | Cons. | Assets |
| Total assets | ¥4.0bn | at 2022-12-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.7bn | at 2021-12-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.9bn | at 2020-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.2bn | at 2024-12-31 | Cons. | Liabilities |
| Total liabilities | ¥2.0bn | at 2023-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.3bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-12-31 | Cons. | Net assets |
| Net assets / equity | ¥2.3bn | at 2022-12-31d | Cons. | Net assets |
| Net assets / equity | ¥2.2bn | at 2021-12-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥2.2bn | at 2020-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.2bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.3bn | at 2023-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.2bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2023-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2022-12-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2021-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.2bn | at 2020-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥673m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥182m | 2023-01-01 → 2023-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥806m | 2022-01-01 → 2022-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥92m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥96m | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥193m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥52m | 2023-01-01 → 2023-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥250m | 2022-01-01 → 2022-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥65m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥62m | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥811m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥216m | 2023-01-01 → 2023-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥312m | 2022-01-01 → 2022-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥349m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥735m | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-104.86 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-14.61 | 2023-01-01 → 2023-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-61.43 | 2022-01-01 → 2022-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥6.98 | 2021-01-01 → 2021-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥3.75 | 2020-01-01 → 2020-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥6.97 | 2021-01-01 → 2021-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥3.74 | 2020-01-01 → 2020-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥92.81 | at 2024-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥126.63 | at 2023-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥186.57 | at 2022-12-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥254.51 | at 2021-12-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥253.56 | at 2020-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 22.8% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 25.5% | at 2023-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.9% | at 2022-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.2% | at 2021-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.6% | at 2020-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | -88.6% | 2024-01-01 → 2024-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -9.5% | 2023-01-01 → 2023-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -27.9% | 2022-01-01 → 2022-12-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 2.7% | 2021-01-01 → 2021-12-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 1.7% | 2020-01-01 → 2020-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 120 | at 2024-12-31 | Cons. | Number of employees |
| Employees | 127 | at 2023-12-31 | Cons. | Number of employees |
| Employees | 156 | at 2022-12-31d | Cons. | Number of employees |
| Employees | 86 | at 2021-12-31d | Cons. | Number of employees |
| Employees | 87 | at 2020-12-31d | Cons. | Number of employees |
| Revenue | ¥1.5bn | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥1.6bn | 2023-01-01 → 2023-12-31 | Standalone | Net sales |
| Revenue | ¥1.6bn | 2022-01-01 → 2022-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.6bn | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.4bn | 2020-01-01 → 2020-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥33m | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Operating income | ¥2m | 2023-01-01 → 2023-12-31 | Standalone | Operating income |
| Ordinary income | −¥93m | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥9m | 2023-01-01 → 2023-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥298m | 2022-01-01 → 2022-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥87m | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥48m | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥617m | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Profit before tax | −¥4m | 2023-01-01 → 2023-12-31 | Standalone | Income before income taxes |
| Net income | −¥635m | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | ¥18m | 2023-01-01 → 2023-12-31 | Standalone | Profit loss |
| Net income | −¥360m | 2022-01-01 → 2022-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥69m | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥11m | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.4bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥2.2bn | at 2023-12-31 | Standalone | Assets |
| Total assets | ¥3.0bn | at 2022-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.7bn | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.9bn | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.2bn | at 2024-12-31 | Standalone | Liabilities |
| Total liabilities | ¥1.1bn | at 2023-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥1.2bn | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥1.2bn | at 2023-12-31 | Standalone | Net assets |
| Net assets / equity | ¥1.7bn | at 2022-12-31d | Standalone | Net assets |
| Net assets / equity | ¥2.2bn | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.1bn | at 2020-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥807m | at 2024-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥198m | at 2023-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-89.68 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.28 | 2023-01-01 → 2023-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-42.05 | 2022-01-01 → 2022-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥8.08 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.64 | 2020-01-01 → 2020-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥2.28 | 2023-01-01 → 2023-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥8.07 | 2021-01-01 → 2021-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.63 | 2020-01-01 → 2020-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥6.5 | 2021-01-01 → 2021-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥6 | 2020-01-01 → 2020-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥140.3 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥166.76 | at 2023-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥203.23 | at 2022-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥251.8 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥249.75 | at 2020-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 50.7% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.6% | at 2023-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.4% | at 2022-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.1% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.3% | at 2020-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -53.8% | 2024-01-01 → 2024-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.3% | 2023-01-01 → 2023-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -18.5% | 2022-01-01 → 2022-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.2% | 2021-01-01 → 2021-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 0.7% | 2020-01-01 → 2020-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 10,185,600 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,571,100 | at 2023-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,569,100 | at 2022-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,566,700 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,561,900 | at 2020-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 92 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 92 | at 2023-12-31 | Standalone | Number of employees |
| Employees | 92 | at 2022-12-31d | Standalone | Number of employees |
| Employees | 86 | at 2021-12-31d | Standalone | Number of employees |
| Employees | 87 | at 2020-12-31d | 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 · 99
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-01-01 → 2024-12-31 | ¥30m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥30m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2024-12-31 | ¥38,000 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-01-01 → 2024-12-31 | ¥30m |
| Reconciling Itemsreconciling | depreciation | 2024-01-01 → 2024-12-31 | ¥19m |
| Reconciling Itemsreconciling | revenue | 2024-01-01 → 2024-12-31 | −¥77m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-01-01 → 2024-12-31 | −¥77m |
| Reconciling Itemsreconciling | segment assets | at 2024-12-31 | ¥975m |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-12-31 | −¥465m |
| Ad Media Servicereportable segment | employees | at 2024-12-31 | 17 pure |
| Ad Media Servicereportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥330m |
| Ad Media Servicereportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥308m |
| Ad Media Servicereportable segment | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥22m |
| Ad Media Servicereportable segment | segment assets | at 2024-12-31 | ¥48m |
| Ad Media Servicereportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥60m |
| D Xcloudreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥126m |
| D Xcloudreportable segment | employees | at 2024-12-31 | 57 pure |
| D Xcloudreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥1.2bn |
| D Xcloudreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥1.2bn |
| D Xcloudreportable segment | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥2m |
| D Xcloudreportable segment | segment assets | at 2024-12-31 | ¥299m |
| D Xcloudreportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥344m |
| Investment Businessreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥905,000 |
| Investment Businessreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥39m |
| Investment Businessreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥30m |
| Investment Businessreportable segment | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥9m |
| Investment Businessreportable segment | segment assets | at 2024-12-31 | ¥162m |
| Investment Businessreportable segment | segment profit | 2024-01-01 → 2024-12-31 | −¥17m |
| Other Businessreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥54m |
| Reuse Mobile Related Businessreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥4.7bn |
| Telecommunicationsreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥15m |
| Telecommunicationsreportable segment | employees | at 2024-12-31 | 28 pure |
| Telecommunicationsreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥4.7bn |
| Telecommunicationsreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥4.7bn |
| Telecommunicationsreportable segment | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥14m |
| Telecommunicationsreportable segment | segment assets | at 2024-12-31 | ¥2.0bn |
| Telecommunicationsreportable segment | segment profit | 2024-01-01 → 2024-12-31 | −¥117m |
| —segment total | depreciation | 2024-01-01 → 2024-12-31 | ¥142m |
| —segment total | revenue | 2024-01-01 → 2024-12-31 | ¥6.3bn |
| —segment total | revenue external | 2024-01-01 → 2024-12-31 | ¥6.2bn |
| —segment total | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥47m |
| —segment total | segment assets | at 2024-12-31 | ¥2.5bn |
| —segment total | segment profit | 2024-01-01 → 2024-12-31 | ¥270m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2024-01-01 → 2024-12-31 | ¥142m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-01-01 → 2024-12-31 | ¥6.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-01-01 → 2024-12-31 | ¥6.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥77m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2024-12-31 | ¥2.5bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-01-01 → 2024-12-31 | ¥300m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2023-01-01 → 2023-12-31 | ¥51m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2023-01-01 → 2023-12-31 | ¥720,000 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥50m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2023-12-31 | ¥0 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2023-01-01 → 2023-12-31 | ¥51m |
| Reconciling Itemsreconciling | depreciation | 2023-01-01 → 2023-12-31 | ¥22m |
| Reconciling Itemsreconciling | revenue | 2023-01-01 → 2023-12-31 | −¥67m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-01-01 → 2023-12-31 | −¥67m |
| Reconciling Itemsreconciling | segment assets | at 2023-12-31 | ¥425m |
| Reconciling Itemsreconciling | segment profit | 2023-01-01 → 2023-12-31 | −¥609m |
| Ad Media Servicereportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥342m |
| Ad Media Servicereportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥338m |
| Ad Media Servicereportable segment | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥5m |
| Ad Media Servicereportable segment | segment assets | at 2023-12-31 | ¥43m |
| Ad Media Servicereportable segment | segment profit | 2023-01-01 → 2023-12-31 | ¥66m |
| D Xcloudreportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥69m |
| D Xcloudreportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥1.3bn |
| D Xcloudreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥1.3bn |
| D Xcloudreportable segment | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥4m |
| D Xcloudreportable segment | segment assets | at 2023-12-31 | ¥746m |
| D Xcloudreportable segment | segment profit | 2023-01-01 → 2023-12-31 | ¥494m |
| Investment Businessreportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥905,000 |
| Investment Businessreportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥13m |
| Investment Businessreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥13m |
| Investment Businessreportable segment | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥50,000 |
| Investment Businessreportable segment | segment assets | at 2023-12-31 | ¥163m |
| Investment Businessreportable segment | segment profit | 2023-01-01 → 2023-12-31 | −¥43m |
| Mobile Network Agency Businessreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥330m |
| Other Businessreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥14m |
| Reuse Mobile Related Businessreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥3.7bn |
| Telecommunicationsreportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥5m |
| Telecommunicationsreportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥4.1bn |
| Telecommunicationsreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥4.1bn |
| Telecommunicationsreportable segment | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥9m |
| Telecommunicationsreportable segment | segment assets | at 2023-12-31 | ¥2.1bn |
| Telecommunicationsreportable segment | segment profit | 2023-01-01 → 2023-12-31 | −¥245m |
| —segment total | depreciation | 2023-01-01 → 2023-12-31 | ¥75m |
| —segment total | revenue | 2023-01-01 → 2023-12-31 | ¥5.7bn |
| —segment total | revenue external | 2023-01-01 → 2023-12-31 | ¥5.7bn |
| —segment total | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥17m |
| —segment total | segment assets | at 2023-12-31 | ¥3.0bn |
| —segment total | segment profit | 2023-01-01 → 2023-12-31 | ¥272m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2023-01-01 → 2023-12-31 | ¥75m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-01-01 → 2023-12-31 | ¥5.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-01-01 → 2023-12-31 | ¥5.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥67m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2023-12-31 | ¥3.0bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-01-01 → 2023-12-31 | ¥324m |
| Ad Media Servicereportable segment | employees | at 2024-12-31 | 17 pure |
| D Xcloudreportable segment | employees | at 2024-12-31 | 57 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,504
| Item | Context | Value | Unit |
|---|---|---|---|
| Other net ope cf | Prior1YearDuration | -91326000 | JPY |
| Other net ope cf | CurrentYearDuration | 46214000 | JPY |
| Subtotal ope cf | Prior1YearDuration | -146087000 | JPY |
| Subtotal ope cf | CurrentYearDuration | -644859000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YearDuration | 184000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration | 321000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration | -12797000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | -19353000 | JPY |
| Proceeds from subsidy ope cf | Prior1YearDuration | － | JPY |
| Proceeds from subsidy ope cf | CurrentYearDuration | 755000 | JPY |
| Amount of damages received ope cf | Prior1YearDuration | 1200000 | JPY |
| Amount of damages received ope cf | CurrentYearDuration | 1200000 | JPY |
| Proceeds from insurance income ope cf | Prior1YearDuration | 5084000 | JPY |
| Proceeds from insurance income ope cf | CurrentYearDuration | 3100000 | JPY |
| Tob expence paid ope cf | Prior1YearDuration | － | JPY |
| Tob expence paid ope cf | CurrentYearDuration | -7500000 | JPY |
| Information security cost paid ope cf | Prior1YearDuration | -19981000 | JPY |
| Information security cost paid ope cf | CurrentYearDuration | -5986000 | JPY |
| Income taxes paid ope cf | Prior1YearDuration | -9589000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration | -3315000 | JPY |
| Income taxes refund ope cf | Prior1YearDuration | － | JPY |
| Income taxes refund ope cf | CurrentYearDuration | 2667000 | JPY |
| Net cash provided by used in operating activities | Prior1YearDuration | -181986000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration | -672970000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YearDuration | -6622000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYearDuration | -9656000 | JPY |
| Purchase of intangible assets inv cf | Prior1YearDuration | -219827000 | JPY |
| Purchase of intangible assets inv cf | CurrentYearDuration | -219662000 | JPY |
| Proceeds from sales of investment securities inv cf | Prior1YearDuration | － | JPY |
| Proceeds from sales of investment securities inv cf | CurrentYearDuration | 31534000 | JPY |
| Proceeds from transfer of business inv cf | Prior1YearDuration | 248615000 | JPY |
| Proceeds from transfer of business inv cf | CurrentYearDuration | － | JPY |
| Other net inv cf | Prior1YearDuration | 29465000 | JPY |
| Other net inv cf | CurrentYearDuration | 4431000 | JPY |
| Net cash provided by used in investment activities | Prior1YearDuration | 51630000 | JPY |
| Net cash provided by used in investment activities | CurrentYearDuration | -193353000 | JPY |
| Net increase decrease in short term loans payable fin cf | Prior1YearDuration | 500000000 | JPY |
| Net increase decrease in short term loans payable fin cf | CurrentYearDuration | 100000000 | JPY |
| Increase in short term loans payable fin cf | Prior1YearDuration | 20000000 | JPY |
| Increase in short term loans payable fin cf | CurrentYearDuration | － | JPY |
| Decrease in short term loans payable fin cf | Prior1YearDuration | -10002000 | JPY |
| Decrease in short term loans payable fin cf | CurrentYearDuration | -9998000 | JPY |
| Proceeds from long term loans payable fin cf | Prior1YearDuration | 180000000 | JPY |
| Proceeds from long term loans payable fin cf | CurrentYearDuration | 500000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YearDuration | -293826000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYearDuration | -332669000 | JPY |
| Proceeds from issuance of common stock fin cf | Prior1YearDuration | － | JPY |
| Proceeds from issuance of common stock fin cf | CurrentYearDuration | 663047000 | JPY |
| Proceeds from exercise of stock option fin cf | Prior1YearDuration | 375000 | JPY |
| Proceeds from exercise of stock option fin cf | CurrentYearDuration | 300000 | 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 rounding |
| balance sheet identity | pass rounding |
| 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 |