Annual report
3994.TEDINET S100VA5N
Period2023-12-01 → 2024-11-30
Filed2025-02-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 135
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥40.4bn | 2023-12-01 → 2024-11-30 | Cons. | Net sales |
| Revenue | ¥30.4bn | 2022-12-01 → 2023-11-30 | Cons. | Net sales |
| Revenue | ¥21.5bn | 2021-12-01 → 2022-11-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥15.6bn | 2020-12-01 → 2021-11-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥11.3bn | 2019-12-01 → 2020-11-30d | Cons. | Net sales (5-year summary) |
| Operating income | −¥4.7bn | 2023-12-01 → 2024-11-30 | Cons. | Operating income |
| Operating income | −¥6.3bn | 2022-12-01 → 2023-11-30 | Cons. | Operating income |
| Ordinary income | −¥5.4bn | 2023-12-01 → 2024-11-30 | Cons. | Ordinary income |
| Ordinary income | −¥6.7bn | 2022-12-01 → 2023-11-30 | Cons. | Ordinary income |
| Ordinary income | −¥9.6bn | 2021-12-01 → 2022-11-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥1.4bn | 2020-12-01 → 2021-11-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥2.5bn | 2019-12-01 → 2020-11-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥5.6bn | 2023-12-01 → 2024-11-30 | Cons. | Income before income taxes |
| Profit before tax | −¥6.8bn | 2022-12-01 → 2023-11-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥6.3bn | 2023-12-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥6.3bn | 2022-12-01 → 2023-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥9.4bn | 2021-12-01 → 2022-11-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥1.5bn | 2020-12-01 → 2021-11-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥2.4bn | 2019-12-01 → 2020-11-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥6.2bn | 2023-12-01 → 2024-11-30 | Cons. | Profit loss |
| Net income | −¥6.9bn | 2022-12-01 → 2023-11-30 | Cons. | Profit loss |
| Total assets | ¥106.2bn | at 2024-11-30 | Cons. | Assets |
| Total assets | ¥88.3bn | at 2023-11-30 | Cons. | Assets |
| Total assets | ¥66.0bn | at 2022-11-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥56.9bn | at 2021-11-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥21.7bn | at 2020-11-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥61.5bn | at 2024-11-30 | Cons. | Liabilities |
| Total liabilities | ¥53.6bn | at 2023-11-30 | Cons. | Liabilities |
| Net assets / equity | ¥44.7bn | at 2024-11-30 | Cons. | Net assets |
| Net assets / equity | ¥34.7bn | at 2023-11-30 | Cons. | Net assets |
| Net assets / equity | ¥35.1bn | at 2022-11-30d | Cons. | Net assets |
| Net assets / equity | ¥42.3bn | at 2021-11-30d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥10.2bn | at 2020-11-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥45.3bn | at 2024-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥38.9bn | at 2023-11-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥45.2bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥38.8bn | at 2023-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥26.3bn | at 2022-11-30d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥36.0bn | at 2021-11-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥8.7bn | at 2020-11-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥4.8bn | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.5bn | 2022-12-01 → 2023-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥4.1bn | 2021-12-01 → 2022-11-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥2.3bn | 2020-12-01 → 2021-11-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.1bn | 2019-12-01 → 2020-11-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥9.5bn | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥7.4bn | 2022-12-01 → 2023-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥14.8bn | 2021-12-01 → 2022-11-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥5.2bn | 2020-12-01 → 2021-11-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥2.6bn | 2019-12-01 → 2020-11-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥20.3bn | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥17.5bn | 2022-12-01 → 2023-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥9.1bn | 2021-12-01 → 2022-11-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥34.8bn | 2020-12-01 → 2021-11-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥5.3bn | 2019-12-01 → 2020-11-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-116.32 | 2023-12-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-116.98 | 2022-12-01 → 2023-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-176.44 | 2021-12-01 → 2022-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-29.97 | 2020-12-01 → 2021-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-52.08 | 2019-12-01 → 2020-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥647.62 | at 2024-11-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥514.09 | at 2023-11-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥606.33 | at 2022-11-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥759.04 | at 2021-11-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥201.71 | at 2020-11-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 33.3% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 31.5% | at 2023-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.4% | at 2022-11-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.1% | at 2021-11-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.3% | at 2020-11-30d | Cons. | Equity to asset ratio (5-year summary) |
| Employees | 2,597 | at 2024-11-30 | Cons. | Number of employees |
| Employees | 2,130 | at 2023-11-30 | Cons. | Number of employees |
| Employees | 1,894 | at 2022-11-30d | Cons. | Number of employees |
| Employees | 1,248 | at 2021-11-30d | Cons. | Number of employees |
| Employees | 865 | at 2020-11-30d | Cons. | Number of employees |
| Revenue | ¥28.2bn | 2023-12-01 → 2024-11-30 | Standalone | Net sales |
| Revenue | ¥21.6bn | 2022-12-01 → 2023-11-30 | Standalone | Net sales |
| Revenue | ¥14.7bn | 2021-12-01 → 2022-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥11.2bn | 2020-12-01 → 2021-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥8.4bn | 2019-12-01 → 2020-11-30d | Standalone | Net sales (5-year summary) |
| Operating income | −¥6.3bn | 2023-12-01 → 2024-11-30 | Standalone | Operating income |
| Operating income | −¥5.6bn | 2022-12-01 → 2023-11-30 | Standalone | Operating income |
| Ordinary income | −¥6.5bn | 2023-12-01 → 2024-11-30 | Standalone | Ordinary income |
| Ordinary income | −¥5.9bn | 2022-12-01 → 2023-11-30 | Standalone | Ordinary income |
| Ordinary income | −¥7.3bn | 2021-12-01 → 2022-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥1.1bn | 2020-12-01 → 2021-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥1.6bn | 2019-12-01 → 2020-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥6.4bn | 2023-12-01 → 2024-11-30 | Standalone | Income before income taxes |
| Profit before tax | −¥6.0bn | 2022-12-01 → 2023-11-30 | Standalone | Income before income taxes |
| Net income | ¥5.2bn | 2023-12-01 → 2024-11-30 | Standalone | Profit loss |
| Net income | −¥5.7bn | 2022-12-01 → 2023-11-30 | Standalone | Profit loss |
| Net income | −¥8.1bn | 2021-12-01 → 2022-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥1.9bn | 2020-12-01 → 2021-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥1.8bn | 2019-12-01 → 2020-11-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥84.3bn | at 2024-11-30 | Standalone | Assets |
| Total assets | ¥75.1bn | at 2023-11-30 | Standalone | Assets |
| Total assets | ¥55.3bn | at 2022-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥51.3bn | at 2021-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥20.0bn | at 2020-11-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥43.7bn | at 2024-11-30 | Standalone | Liabilities |
| Total liabilities | ¥42.5bn | at 2023-11-30 | Standalone | Liabilities |
| Net assets / equity | ¥40.6bn | at 2024-11-30 | Standalone | Net assets |
| Net assets / equity | ¥32.6bn | at 2023-11-30 | Standalone | Net assets |
| Net assets / equity | ¥36.4bn | at 2022-11-30d | Standalone | Net assets |
| Net assets / equity | ¥43.1bn | at 2021-11-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥12.7bn | at 2020-11-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥25.7bn | at 2024-11-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥23.2bn | at 2023-11-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥95 | 2023-12-01 → 2024-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-105.87 | 2022-12-01 → 2023-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-151.54 | 2021-12-01 → 2022-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-38.93 | 2020-12-01 → 2021-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-39.5 | 2019-12-01 → 2020-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥94.05 | 2023-12-01 → 2024-11-30 | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥704.9 | at 2024-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥592.72 | at 2023-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥675.75 | at 2022-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥806.58 | at 2021-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥264.57 | at 2020-11-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 45.7% | at 2024-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.7% | at 2023-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.7% | at 2022-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 83.9% | at 2021-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.1% | at 2020-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 14.6% | 2023-12-01 → 2024-11-30 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 54,788,890 | at 2024-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 54,235,305 | at 2023-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 53,828,535 | at 2022-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 53,382,460 | at 2021-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 23,851,218 | at 2020-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 1,680 | at 2024-11-30 | Standalone | Number of employees |
| Employees | 1,473 | at 2023-11-30 | Standalone | Number of employees |
| Employees | 1,266 | at 2022-11-30d | Standalone | Number of employees |
| Employees | 815 | at 2021-11-30d | Standalone | Number of employees |
| Employees | 579 | at 2020-11-30d | 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 |
|---|---|---|---|
| Platform Servicereportable segment | employees | at 2024-11-30 | 2597 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,538
| Item | Context | Value | Unit |
|---|---|---|---|
| Net sales | CurrentYearDuration | 40363837000 | JPY |
| Cost of sales | Prior1YearDuration | 11298423000 | JPY |
| Cost of sales | CurrentYearDuration | 13303392000 | JPY |
| Gross profit | Prior1YearDuration | 19082206000 | JPY |
| Gross profit | CurrentYearDuration | 27060445000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 25412008000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 31795588000 | JPY |
| Operating income | Prior1YearDuration | -6329802000 | JPY |
| Operating income | CurrentYearDuration | -4735143000 | JPY |
| Interest income noi | Prior1YearDuration | 1287000 | JPY |
| Interest income noi | CurrentYearDuration | 6491000 | JPY |
| Dividends income noi | Prior1YearDuration | 1350000 | JPY |
| Dividends income noi | CurrentYearDuration | － | JPY |
| Subsidy income noi bounty | Prior1YearDuration | 5049000 | JPY |
| Subsidy income noi bounty | CurrentYearDuration | 6267000 | JPY |
| Late charges income noi | Prior1YearDuration | － | JPY |
| Late charges income noi | CurrentYearDuration | 3040000 | JPY |
| Other noi | Prior1YearDuration | 7180000 | JPY |
| Other noi | CurrentYearDuration | 11492000 | JPY |
| Non operating income | Prior1YearDuration | 14868000 | JPY |
| Non operating income | CurrentYearDuration | 27291000 | JPY |
| Interest expenses noe | Prior1YearDuration | 131480000 | JPY |
| Interest expenses noe | CurrentYearDuration | 172652000 | JPY |
| Stock issuance cost noe | Prior1YearDuration | 4730000 | JPY |
| Stock issuance cost noe | CurrentYearDuration | 5074000 | JPY |
| Bond issuance cost noe | Prior1YearDuration | 108324000 | JPY |
| Bond issuance cost noe | CurrentYearDuration | － | JPY |
| Foreign exchange losses noe | Prior1YearDuration | 60417000 | JPY |
| Foreign exchange losses noe | CurrentYearDuration | 65289000 | JPY |
| Loss on investments in partnership noe | Prior1YearDuration | 39177000 | JPY |
| Loss on investments in partnership noe | CurrentYearDuration | 86848000 | JPY |
| Equity in losses of affiliates noe | Prior1YearDuration | 70906000 | JPY |
| Equity in losses of affiliates noe | CurrentYearDuration | 307867000 | JPY |
| Other noe | Prior1YearDuration | 9021000 | JPY |
| Other noe | CurrentYearDuration | 7817000 | JPY |
| Non operating expenses | Prior1YearDuration | 424058000 | JPY |
| Non operating expenses | CurrentYearDuration | 645549000 | JPY |
| Ordinary income | Prior1YearDuration | -6738993000 | JPY |
| Ordinary income | CurrentYearDuration | -5353401000 | JPY |
| Gain on reversal of subscription rights to shares ei | Prior1YearDuration | 1535000 | JPY |
| Gain on reversal of subscription rights to shares ei | CurrentYearDuration | 401000 | JPY |
| Gain on sales of subsidiaries and affiliates stocks ei | Prior1YearDuration | － | JPY |
| Gain on sales of subsidiaries and affiliates stocks ei | CurrentYearDuration | 508000 | JPY |
| Extraordinary income | Prior1YearDuration | 1535000 | JPY |
| Extraordinary income | CurrentYearDuration | 910000 | JPY |
| Impairment loss el | Prior1YearDuration | － | JPY |
| Impairment loss el | CurrentYearDuration | 212116000 | JPY |
| Loss on retirement of noncurrent assets el | Prior1YearDuration | 67890000 | JPY |
| Loss on retirement of noncurrent assets el | CurrentYearDuration | 6541000 | JPY |
| Loss on valuation of investment securities el | Prior1YearDuration | － | 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 |
| 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 |