Annual report
3991.TEDINET S100X6HU
Period2024-09-01 → 2025-08-31
Filed2025-11-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.9bn | 2024-09-01 → 2025-08-31 | Cons. | Operating revenue1 |
| Revenue | ¥4.7bn | 2023-09-01 → 2024-08-31 | Cons. | Operating revenue1 |
| Revenue | ¥4.7bn | 2022-09-01 → 2023-08-31v | Cons. | Operating revenue1 (5-year summary) |
| Revenue | ¥4.5bn | 2021-09-01 → 2022-08-31v | Cons. | Operating revenue1 (5-year summary) |
| Revenue | ¥3.6bn | 2020-09-01 → 2021-08-31v | Cons. | Operating revenue1 (5-year summary) |
| Operating income | ¥1.6bn | 2024-09-01 → 2025-08-31 | Cons. | Operating income |
| Operating income | ¥1.6bn | 2023-09-01 → 2024-08-31 | Cons. | Operating income |
| Ordinary income | ¥1.6bn | 2024-09-01 → 2025-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥1.6bn | 2023-09-01 → 2024-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥1.6bn | 2022-09-01 → 2023-08-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.2bn | 2021-09-01 → 2022-08-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥405m | 2020-09-01 → 2021-08-31v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.7bn | 2024-09-01 → 2025-08-31 | Cons. | Income before income taxes |
| Profit before tax | ¥1.6bn | 2023-09-01 → 2024-08-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.1bn | 2024-09-01 → 2025-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.0bn | 2023-09-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥995m | 2022-09-01 → 2023-08-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥742m | 2021-09-01 → 2022-08-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥237m | 2020-09-01 → 2021-08-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥1.1bn | 2024-09-01 → 2025-08-31 | Cons. | Profit loss |
| Net income | ¥1.0bn | 2023-09-01 → 2024-08-31 | Cons. | Profit loss |
| Total assets | ¥7.2bn | at 2025-08-31 | Cons. | Assets |
| Total assets | ¥5.3bn | at 2024-08-31 | Cons. | Assets |
| Total assets | ¥4.5bn | at 2023-08-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.6bn | at 2022-08-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.3bn | at 2021-08-31v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.2bn | at 2025-08-31 | Cons. | Liabilities |
| Total liabilities | ¥1.3bn | at 2024-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥4.9bn | at 2025-08-31 | Cons. | Net assets |
| Net assets / equity | ¥4.0bn | at 2024-08-31 | Cons. | Net assets |
| Net assets / equity | ¥3.2bn | at 2023-08-31v | Cons. | Net assets |
| Net assets / equity | ¥2.1bn | at 2022-08-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.3bn | at 2021-08-31v | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥6.2bn | at 2025-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.5bn | at 2024-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥6.2bn | at 2025-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.5bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.7bn | at 2023-08-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.8bn | at 2022-08-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.5bn | at 2021-08-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥2.1bn | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.0bn | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥865m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.2bn | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥195m | 2020-09-01 → 2021-08-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥161m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥16m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥15m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥22m | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥20m | 2020-09-01 → 2021-08-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥190m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥189m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥92m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥15m | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥12m | 2020-09-01 → 2021-08-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥114.04 | 2024-09-01 → 2025-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥109.13 | 2023-09-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥104.93 | 2022-09-01 → 2023-08-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥78.97 | 2021-09-01 → 2022-08-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥25.29 | 2020-09-01 → 2021-08-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥104.84 | 2022-09-01 → 2023-08-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥78.5 | 2021-09-01 → 2022-08-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥25.09 | 2020-09-01 → 2021-08-31v | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥515.17 | at 2025-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥420.7 | at 2024-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥331.41 | at 2023-08-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥218.89 | at 2022-08-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥137.81 | at 2021-08-31v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 68.4% | at 2025-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 75.8% | at 2024-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 69.9% | at 2023-08-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.1% | at 2022-08-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.9% | at 2021-08-31v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 24.4% | 2024-09-01 → 2025-08-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 29.0% | 2023-09-01 → 2024-08-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 38.2% | 2022-09-01 → 2023-08-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 44.3% | 2021-09-01 → 2022-08-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 20.2% | 2020-09-01 → 2021-08-31v | Cons. | Rate of return on equity (5-year summary) |
| Employees | 135 | at 2025-08-31 | Cons. | Number of employees |
| Employees | 121 | at 2024-08-31 | Cons. | Number of employees |
| Employees | 107 | at 2023-08-31v | Cons. | Number of employees |
| Employees | 108 | at 2022-08-31v | Cons. | Number of employees |
| Employees | 120 | at 2021-08-31v | Cons. | Number of employees |
| Revenue | ¥4.9bn | 2024-09-01 → 2025-08-31 | Standalone | Operating revenue1 |
| Revenue | ¥4.7bn | 2023-09-01 → 2024-08-31 | Standalone | Operating revenue1 |
| Revenue | ¥4.7bn | 2022-09-01 → 2023-08-31v | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥4.5bn | 2021-09-01 → 2022-08-31v | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥3.6bn | 2020-09-01 → 2021-08-31v | Standalone | Operating revenue1 (5-year summary) |
| Operating income | ¥1.7bn | 2024-09-01 → 2025-08-31 | Standalone | Operating income |
| Operating income | ¥1.6bn | 2023-09-01 → 2024-08-31 | Standalone | Operating income |
| Ordinary income | ¥1.7bn | 2024-09-01 → 2025-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥1.6bn | 2023-09-01 → 2024-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥1.6bn | 2022-09-01 → 2023-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.3bn | 2021-09-01 → 2022-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥468m | 2020-09-01 → 2021-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.7bn | 2024-09-01 → 2025-08-31 | Standalone | Income before income taxes |
| Profit before tax | ¥1.6bn | 2023-09-01 → 2024-08-31 | Standalone | Income before income taxes |
| Net income | ¥1.2bn | 2024-09-01 → 2025-08-31 | Standalone | Profit loss |
| Net income | ¥1.0bn | 2023-09-01 → 2024-08-31 | Standalone | Profit loss |
| Net income | ¥999m | 2022-09-01 → 2023-08-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥750m | 2021-09-01 → 2022-08-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥235m | 2020-09-01 → 2021-08-31v | Standalone | Net income loss (5-year summary) |
| Total assets | ¥7.3bn | at 2025-08-31 | Standalone | Assets |
| Total assets | ¥5.3bn | at 2024-08-31 | Standalone | Assets |
| Total assets | ¥4.5bn | at 2023-08-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.6bn | at 2022-08-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.3bn | at 2021-08-31v | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.2bn | at 2025-08-31 | Standalone | Liabilities |
| Total liabilities | ¥1.3bn | at 2024-08-31 | Standalone | Liabilities |
| Net assets / equity | ¥5.1bn | at 2025-08-31 | Standalone | Net assets |
| Net assets / equity | ¥4.0bn | at 2024-08-31 | Standalone | Net assets |
| Net assets / equity | ¥3.2bn | at 2023-08-31v | Standalone | Net assets |
| Net assets / equity | ¥2.1bn | at 2022-08-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.3bn | at 2021-08-31v | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥6.2bn | at 2025-08-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥4.5bn | at 2024-08-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥130.43 | 2024-09-01 → 2025-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥109.29 | 2023-09-01 → 2024-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥105.32 | 2022-09-01 → 2023-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥79.81 | 2021-09-01 → 2022-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥25.08 | 2020-09-01 → 2021-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥105.22 | 2022-09-01 → 2023-08-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥79.33 | 2021-09-01 → 2022-08-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥24.88 | 2020-09-01 → 2021-08-31v | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥20 | 2024-09-01 → 2025-08-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2023-09-01 → 2024-08-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2022-09-01 → 2023-08-31v | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥531.46 | at 2025-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥420.7 | at 2024-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥331.41 | at 2023-08-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥218.89 | at 2022-08-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥137.81 | at 2021-08-31v | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 69.1% | at 2025-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 75.9% | at 2024-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.1% | at 2023-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.2% | at 2022-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.0% | at 2021-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 27.4% | 2024-09-01 → 2025-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 29.1% | 2023-09-01 → 2024-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 38.4% | 2022-09-01 → 2023-08-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 44.3% | 2021-09-01 → 2022-08-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 20.1% | 2020-09-01 → 2021-08-31v | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 9,501,500 | at 2025-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,497,600 | at 2024-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,497,600 | at 2023-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,395,000 | at 2022-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,378,700 | at 2021-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Employees | 134 | at 2025-08-31 | Standalone | Number of employees |
| Employees | 120 | at 2024-08-31 | Standalone | Number of employees |
| Employees | 102 | at 2023-08-31v | Standalone | Number of employees |
| Employees | 104 | at 2022-08-31v | Standalone | Number of employees |
| Employees | 116 | at 2021-08-31v | 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 · 1,129
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | Prior1YearInstant | 5268202000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 7158262000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | 137.81 | |
| Net assets per share (5-year summary) | Prior3YearInstant | 218.89 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 331.41 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 420.70 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 515.17 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | 25.29 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | 78.97 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 104.93 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 109.13 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | 114.04 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration | 25.09 | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | 78.50 | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | 104.84 | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | － | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant | 0.559 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.571 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.699 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.758 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.684 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | 0.202 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.443 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.382 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.290 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.244 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | 106.48 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | 27.24 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | 15.11 | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | 10.86 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | 11.90 | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | 195298000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | 1218791000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | 864800000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 1023819000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 2064375000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | -19678000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | -21575000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -14692000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -15810000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -160670000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | 11915000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | 14523000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | 92264000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | -189242000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | -189683000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior4YearInstant | 1530770000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior3YearInstant | 2753404000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior2YearInstant | 3701033000 | 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 |
| 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 |