Annual report
3965.TEDINET S100XB9Q
Period2024-10-01 → 2025-09-30
Filed2025-12-18
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥9.7bn | 2024-10-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥8.2bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Revenue | ¥8.0bn | 2022-10-01 → 2023-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.7bn | 2021-10-01 → 2022-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.6bn | 2020-10-01 → 2021-09-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥531m | 2024-10-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥297m | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥535m | 2024-10-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥309m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥331m | 2022-10-01 → 2023-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥246m | 2021-10-01 → 2022-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥118m | 2020-10-01 → 2021-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥545m | 2024-10-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥239m | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥402m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥157m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥222m | 2022-10-01 → 2023-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥248m | 2021-10-01 → 2022-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥70m | 2020-10-01 → 2021-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥399m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥157m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥6.6bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥5.7bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥5.5bn | at 2023-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥5.1bn | at 2022-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥5.9bn | at 2021-09-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.7bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥2.4bn | at 2024-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥3.9bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥3.3bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥3.1bn | at 2023-09-30v | Cons. | Net assets |
| Net assets / equity | ¥2.9bn | at 2022-09-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥3.2bn | at 2021-09-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.8bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.4bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.7bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2023-09-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2022-09-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.9bn | at 2021-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥435m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥283m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.2bn | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥182m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥997m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥131m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥178m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥434m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥165m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥525m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥27m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥11m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥105m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥335m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥5m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥69.97 | 2024-10-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.35 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥38.72 | 2022-10-01 → 2023-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-43.45 | 2021-10-01 → 2022-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥12.19 | 2020-10-01 → 2021-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥69.97 | 2024-10-01 → 2025-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥27.35 | 2023-10-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥647.15 | at 2025-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥561.29 | at 2024-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥536.42 | at 2023-09-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥500.34 | at 2022-09-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥553.91 | at 2021-09-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 56.1% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.9% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.4% | at 2023-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.2% | at 2022-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 53.9% | at 2021-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 11.6% | 2024-10-01 → 2025-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 5.0% | 2023-10-01 → 2024-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 7.5% | 2022-10-01 → 2023-09-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | -8.2% | 2021-10-01 → 2022-09-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 2.2% | 2020-10-01 → 2021-09-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 387 | at 2025-09-30 | Cons. | Number of employees |
| Employees | 360 | at 2024-09-30 | Cons. | Number of employees |
| Employees | 344 | at 2023-09-30v | Cons. | Number of employees |
| Employees | 327 | at 2022-09-30v | Cons. | Number of employees |
| Employees | 312 | at 2021-09-30d | Cons. | Number of employees |
| Revenue | ¥8.8bn | 2024-10-01 → 2025-09-30 | Standalone | Net sales |
| Revenue | ¥7.4bn | 2023-10-01 → 2024-09-30 | Standalone | Net sales |
| Revenue | ¥7.2bn | 2022-10-01 → 2023-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥6.0bn | 2021-10-01 → 2022-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.9bn | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥461m | 2024-10-01 → 2025-09-30 | Standalone | Operating income |
| Operating income | ¥241m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Ordinary income | ¥528m | 2024-10-01 → 2025-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥314m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥262m | 2022-10-01 → 2023-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥332m | 2021-10-01 → 2022-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥70m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥538m | 2024-10-01 → 2025-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥244m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Net income | ¥418m | 2024-10-01 → 2025-09-30 | Standalone | Profit loss |
| Net income | ¥181m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥180m | 2022-10-01 → 2023-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | −¥297m | 2021-10-01 → 2022-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥46m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥6.2bn | at 2025-09-30 | Standalone | Assets |
| Total assets | ¥5.4bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥5.3bn | at 2023-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.9bn | at 2022-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.6bn | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.6bn | at 2025-09-30 | Standalone | Liabilities |
| Total liabilities | ¥2.3bn | at 2024-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥3.7bn | at 2025-09-30 | Standalone | Net assets |
| Net assets / equity | ¥3.2bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥3.0bn | at 2023-09-30v | Standalone | Net assets |
| Net assets / equity | ¥2.8bn | at 2022-09-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.2bn | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.1bn | at 2025-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.0bn | at 2024-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥72.83 | 2024-10-01 → 2025-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥31.59 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥31.39 | 2022-10-01 → 2023-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-52.02 | 2021-10-01 → 2022-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥8.09 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥72.83 | 2024-10-01 → 2025-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥31.59 | 2023-10-01 → 2024-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥18 | 2024-10-01 → 2025-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥16 | 2023-10-01 → 2024-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥13 | 2022-10-01 → 2023-09-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥11 | 2021-10-01 → 2022-09-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥11 | 2020-10-01 → 2021-09-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥625.8 | at 2025-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥537.04 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥507.88 | at 2023-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥479.11 | at 2022-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥541.22 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 57.7% | at 2025-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.8% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.2% | at 2023-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.0% | at 2022-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.1% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 12.5% | 2024-10-01 → 2025-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.0% | 2023-10-01 → 2024-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.4% | 2022-10-01 → 2023-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | -10.2% | 2021-10-01 → 2022-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.5% | 2020-10-01 → 2021-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,747,616 | at 2025-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,735,937 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,727,007 | at 2023-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,721,742 | at 2022-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,708,496 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 352 | at 2025-09-30 | Standalone | Number of employees |
| Employees | 335 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 324 | at 2023-09-30v | Standalone | Number of employees |
| Employees | 310 | at 2022-09-30v | Standalone | Number of employees |
| Employees | 294 | at 2021-09-30d | 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 · 1
| Segment | Item | Period | Value |
|---|---|---|---|
| System Developmentreportable segment | employees | at 2025-09-30 | 387 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,306
| Item | Context | Value | Unit |
|---|---|---|---|
| Legal capital surplus | CurrentYearInstant_NonConsolidatedMember | 829897000 | JPY |
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | 825488000 | JPY |
| Capital surplus | CurrentYearInstant_NonConsolidatedMember | 829897000 | JPY |
| Legal retained earnings | Prior1YearInstant_NonConsolidatedMember | 4003000 | JPY |
| Legal retained earnings | CurrentYearInstant_NonConsolidatedMember | 4003000 | JPY |
| Retained earnings brought forward | Prior1YearInstant_NonConsolidatedMember | 1125434000 | JPY |
| Retained earnings brought forward | CurrentYearInstant_NonConsolidatedMember | 1451809000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 1129437000 | JPY |
| Retained earnings | CurrentYearInstant_NonConsolidatedMember | 1455812000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -691000 | JPY |
| Treasury stock | CurrentYearInstant_NonConsolidatedMember | -691000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 2898656000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 3233849000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant_NonConsolidatedMember | 180922000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant_NonConsolidatedMember | 362046000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant_NonConsolidatedMember | 180922000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant_NonConsolidatedMember | 362046000 | JPY |
| Subscription rights to shares | Prior1YearInstant_NonConsolidatedMember | 77502000 | JPY |
| Subscription rights to shares | CurrentYearInstant_NonConsolidatedMember | 67605000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 3157082000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 3663501000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 5424528000 | JPY |
| Liabilities and net assets | CurrentYearInstant_NonConsolidatedMember | 6235960000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 7420589000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 8769323000 | JPY |
| Cost of sales | Prior1YearDuration_NonConsolidatedMember | 5837450000 | JPY |
| Cost of sales | CurrentYearDuration_NonConsolidatedMember | 6860925000 | JPY |
| Gross profit | Prior1YearDuration_NonConsolidatedMember | 1583139000 | JPY |
| Gross profit | CurrentYearDuration_NonConsolidatedMember | 1908397000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration_NonConsolidatedMember | 1341726000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration_NonConsolidatedMember | 1447128000 | JPY |
| Operating income | Prior1YearDuration_NonConsolidatedMember | 241412000 | JPY |
| Operating income | CurrentYearDuration_NonConsolidatedMember | 461269000 | JPY |
| Interest and dividends income noi | Prior1YearDuration_NonConsolidatedMember | 78359000 | JPY |
| Interest and dividends income noi | CurrentYearDuration_NonConsolidatedMember | 82453000 | JPY |
| Gain on sales of investment securities noi | Prior1YearDuration_NonConsolidatedMember | 8355000 | JPY |
| Gain on sales of investment securities noi | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Other noi | Prior1YearDuration_NonConsolidatedMember | 6169000 | JPY |
| Other noi | CurrentYearDuration_NonConsolidatedMember | 7806000 | JPY |
| Non operating income | Prior1YearDuration_NonConsolidatedMember | 92884000 | JPY |
| Non operating income | CurrentYearDuration_NonConsolidatedMember | 90259000 | JPY |
| Interest expenses noe | Prior1YearDuration_NonConsolidatedMember | 19121000 | JPY |
| Interest expenses noe | CurrentYearDuration_NonConsolidatedMember | 21374000 | JPY |
| Other noe | Prior1YearDuration_NonConsolidatedMember | 1256000 | JPY |
| Other noe | CurrentYearDuration_NonConsolidatedMember | 1955000 | JPY |
| Non operating expenses | Prior1YearDuration_NonConsolidatedMember | 20378000 | JPY |
| Non operating expenses | CurrentYearDuration_NonConsolidatedMember | 23329000 | JPY |
| Ordinary income | Prior1YearDuration_NonConsolidatedMember | 313918000 | JPY |
| Ordinary income | CurrentYearDuration_NonConsolidatedMember | 528199000 | JPY |
| Gain on reversal of subscription rights to shares ei | Prior1YearDuration_NonConsolidatedMember | 1125000 | 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 rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass |
| 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 |