Tokyo Tape
Sign in
← Hatena

Annual report

3930.TEDINET S100WX9N
Period2024-08-01 → 2025-07-31
Filed2025-10-28
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥3.8bn2024-08-01 → 2025-07-31StandaloneNet sales
Revenue¥3.3bn2023-08-01 → 2024-07-31StandaloneNet sales
Revenue¥3.2bn2022-08-01 → 2023-07-31vStandaloneNet sales (5-year summary)
Revenue¥3.1bn2021-08-01 → 2022-07-31vStandaloneNet sales (5-year summary)
Revenue¥2.6bn2020-08-01 → 2021-07-31dStandaloneNet sales (5-year summary)
Operating income¥339m2024-08-01 → 2025-07-31StandaloneOperating income
Operating income¥68m2023-08-01 → 2024-07-31StandaloneOperating income
Ordinary income¥340m2024-08-01 → 2025-07-31StandaloneOrdinary income
Ordinary income¥91m2023-08-01 → 2024-07-31StandaloneOrdinary income
Ordinary income¥182m2022-08-01 → 2023-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥343m2021-08-01 → 2022-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥253m2020-08-01 → 2021-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥342m2024-08-01 → 2025-07-31StandaloneIncome before income taxes
Profit before tax¥93m2023-08-01 → 2024-07-31StandaloneIncome before income taxes
Net income¥231m2024-08-01 → 2025-07-31StandaloneProfit loss
Net income¥62m2023-08-01 → 2024-07-31StandaloneProfit loss
Net income¥100m2022-08-01 → 2023-07-31vStandaloneNet income loss (5-year summary)
Net income¥240m2021-08-01 → 2022-07-31vStandaloneNet income loss (5-year summary)
Net income¥173m2020-08-01 → 2021-07-31dStandaloneNet income loss (5-year summary)
Total assets¥3.5bnat 2025-07-31StandaloneAssets
Total assets¥2.9bnat 2024-07-31StandaloneAssets
Total assets¥2.9bnat 2023-07-31vStandaloneTotal assets (5-year summary)
Total assets¥3.0bnat 2022-07-31vStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2021-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥635mat 2025-07-31StandaloneLiabilities
Total liabilities¥350mat 2024-07-31StandaloneLiabilities
Net assets / equity¥2.8bnat 2025-07-31StandaloneNet assets
Net assets / equity¥2.6bnat 2024-07-31StandaloneNet assets
Net assets / equity¥2.5bnat 2023-07-31vStandaloneNet assets
Net assets / equity¥2.4bnat 2022-07-31vStandaloneNet assets (5-year summary)
Net assets / equity¥2.3bnat 2021-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.1bnat 2025-07-31StandaloneCash and deposits
Cash and deposits¥1.5bnat 2024-07-31StandaloneCash and deposits
Cash & equivalents¥2.1bnat 2025-07-31StandaloneCash and cash equivalents
Cash & equivalents¥1.4bnat 2024-07-31StandaloneCash and cash equivalents
Cash & equivalents¥1.4bnat 2023-07-31vStandaloneCash and cash equivalents
Cash & equivalents¥1.6bnat 2022-07-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2021-07-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥712m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥147m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥3m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥327m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥296m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥38m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥106m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥158m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥44m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥106m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥2m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥2m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥97m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥52m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥7m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥77.612024-08-01 → 2025-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.132023-08-01 → 2024-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥33.732022-08-01 → 2023-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥80.032021-08-01 → 2022-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥57.742020-08-01 → 2021-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥77.542024-08-01 → 2025-07-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥21.092023-08-01 → 2024-07-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥33.372022-08-01 → 2023-07-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥78.832021-08-01 → 2022-07-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥56.512020-08-01 → 2021-07-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥945.11at 2025-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥866.28at 2024-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥843.6at 2023-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥823.34at 2022-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥763.53at 2021-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio81.6%at 2025-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.0%at 2024-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.4%at 2023-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio82.2%at 2022-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio87.8%at 2021-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE8.6%2024-08-01 → 2025-07-31StandaloneRate of return on equity (5-year summary)
ROE2.5%2023-08-01 → 2024-07-31StandaloneRate of return on equity (5-year summary)
ROE4.0%2022-08-01 → 2023-07-31vStandaloneRate of return on equity (5-year summary)
ROE10.1%2021-08-01 → 2022-07-31vStandaloneRate of return on equity (5-year summary)
ROE7.9%2020-08-01 → 2021-07-31dStandaloneRate of return on equity (5-year summary)
Shares issued3,075,200at 2025-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,070,200at 2024-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,066,600at 2023-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,020,000at 2022-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,001,300at 2021-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees217at 2025-07-31StandaloneNumber of employees
Employees207at 2024-07-31StandaloneNumber of employees
Employees193at 2023-07-31vStandaloneNumber of employees
Employees170at 2022-07-31vStandaloneNumber of employees
Employees167at 2021-07-31dStandaloneNumber 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 · 849
ItemContextValueUnit
Performance based remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember－JPY
Retirement benefits remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember－JPY
Non monetary remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember－JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember3
Cash and depositsPrior1YearInstant_NonConsolidatedMember1504887000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember2136804000JPY
Accounts receivable tradePrior1YearInstant_NonConsolidatedMember411056000JPY
Accounts receivable tradeCurrentYearInstant_NonConsolidatedMember440200000JPY
Contract assetsPrior1YearInstant_NonConsolidatedMember162748000JPY
Contract assetsCurrentYearInstant_NonConsolidatedMember112341000JPY
Short term investment securitiesPrior1YearInstant_NonConsolidatedMember15149000JPY
Short term investment securitiesCurrentYearInstant_NonConsolidatedMember9889000JPY
Work in processPrior1YearInstant_NonConsolidatedMember79000JPY
Work in processCurrentYearInstant_NonConsolidatedMember3543000JPY
SuppliesPrior1YearInstant_NonConsolidatedMember808000JPY
SuppliesCurrentYearInstant_NonConsolidatedMember555000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember173093000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember133258000JPY
Other caPrior1YearInstant_NonConsolidatedMember11154000JPY
Other caCurrentYearInstant_NonConsolidatedMember13082000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember2278977000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember2849675000JPY
Buildings and accompanying facilitiesPrior1YearInstant_NonConsolidatedMember91527000JPY
Buildings and accompanying facilitiesCurrentYearInstant_NonConsolidatedMember91527000JPY
Accumulated depreciation buildings and accompanying facilitiesPrior1YearInstant_NonConsolidatedMember-46061000JPY
Accumulated depreciation buildings and accompanying facilitiesCurrentYearInstant_NonConsolidatedMember-51679000JPY
Buildings and accompanying facilities netPrior1YearInstant_NonConsolidatedMember45466000JPY
Buildings and accompanying facilities netCurrentYearInstant_NonConsolidatedMember39848000JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember119612000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember137302000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember-83523000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-103204000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember36089000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember34097000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember81555000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember73946000JPY
Right of trademarkPrior1YearInstant_NonConsolidatedMember1706000JPY
Right of trademarkCurrentYearInstant_NonConsolidatedMember2524000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember262005000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember310727000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember263711000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember313252000JPY
Investment securitiesPrior1YearInstant_NonConsolidatedMember193940000JPY
Investment securitiesCurrentYearInstant_NonConsolidatedMember99645000JPY
Lease and guarantee depositsPrior1YearInstant_NonConsolidatedMember52621000JPY
Lease and guarantee depositsCurrentYearInstant_NonConsolidatedMember52621000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember3281000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember6855000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember35089000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember54973000JPY

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 2024-07-31pass rounding
balance sheet identitynon_consolidated 2025-07-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-07-31pass
statement vs summary · net assetsnon_consolidated 2024-07-31pass
statement vs summary · net assetsnon_consolidated 2025-07-31pass
statement vs summary · operating cash flownon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · operating cash flownon_consolidated 2024-08-01/2025-07-31pass
statement vs summary · revenuenon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · revenuenon_consolidated 2024-08-01/2025-07-31pass
statement vs summary · total assetsnon_consolidated 2024-07-31pass
statement vs summary · total assetsnon_consolidated 2025-07-31pass