Tokyo Tape
Sign in
← Signpost

Annual report

3996.TEDINET S100VTPB
Period2024-03-01 → 2025-02-28
Filed2025-05-29
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 85
MetricValuePeriodScopeSource row
Revenue¥3.0bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥2.9bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥2.6bn2022-03-01 → 2023-02-28dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Operating income¥200m2024-03-01 → 2025-02-28StandaloneOperating income
Operating income¥102m2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income¥198m2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥95m2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income−¥119m2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥383m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥611m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥197m2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax¥75m2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income¥257m2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥129m2023-03-01 → 2024-02-29StandaloneProfit loss
Net income−¥133m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income−¥292m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income−¥787m2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥2.9bnat 2025-02-28StandaloneAssets
Total assets¥2.6bnat 2024-02-29StandaloneAssets
Total assets¥2.4bnat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2025-02-28StandaloneLiabilities
Total liabilities¥1.1bnat 2024-02-29StandaloneLiabilities
Net assets / equity¥1.8bnat 2025-02-28StandaloneNet assets
Net assets / equity¥1.5bnat 2024-02-29StandaloneNet assets
Net assets / equity¥1.4bnat 2023-02-28dStandaloneNet assets
Net assets / equity¥1.5bnat 2022-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2025-02-28StandaloneCash and deposits
Cash and deposits¥1.4bnat 2024-02-29StandaloneCash and deposits
Cash & equivalents¥1.7bnat 2025-02-28StandaloneCash and cash equivalents
Cash & equivalents¥1.4bnat 2024-02-29StandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2023-02-28dStandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2022-02-28dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2021-02-28dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥317m2024-03-01 → 2025-02-28StandaloneNet cash provided by used in operating activities
Operating cash flow¥49m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in operating activities
Operating cash flow−¥185m2022-03-01 → 2023-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥360m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥601m2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥16m2024-03-01 → 2025-02-28StandaloneNet cash provided by used in investment activities
Investing cash flow−¥27m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in investment activities
Investing cash flow−¥1m2022-03-01 → 2023-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥203m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥361m2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥27m2024-03-01 → 2025-02-28StandaloneNet cash provided by used in financing activities
Financing cash flow¥42m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in financing activities
Financing cash flow¥170m2022-03-01 → 2023-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥390m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.0bn2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥20.112024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.072023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-10.382022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-23.082021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-69.782020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥20.082024-03-01 → 2025-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥10.052023-03-01 → 2024-02-29StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥140.98at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥120.88at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥110.87at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥120.57at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥107.96at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio62.2%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.4%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.1%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio66.9%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.8%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE15.4%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE8.7%2023-03-01 → 2024-02-29StandaloneRate of return on equity (5-year summary)
ROE-9.0%2022-03-01 → 2023-02-28dStandaloneRate of return on equity (5-year summary)
ROE-20.5%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
ROE-67.5%2020-03-01 → 2021-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued12,792,995at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued12,790,995at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued12,780,195at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,767,671at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,104,200at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees172at 2025-02-28StandaloneNumber of employees
Employees171at 2024-02-29StandaloneNumber of employees
Employees165at 2023-02-28dStandaloneNumber of employees
Employees152at 2022-02-28dStandaloneNumber of employees
Employees135at 2021-02-28dStandaloneNumber 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 · 35
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-03-01 → 2025-02-28¥85,000
Reconciling Itemsreconcilingsegment profit2024-03-01 → 2025-02-28−¥267m
Consultingreportable segmentemployeesat 2025-02-28137 pure
Consultingreportable segmentrevenue2024-03-01 → 2025-02-28¥2.9bn
Consultingreportable segmentrevenue external2024-03-01 → 2025-02-28¥2.9bn
Consultingreportable segmentsegment profit2024-03-01 → 2025-02-28¥629m
DX Regional Co Creationreportable segmentemployeesat 2025-02-286 pure
DX Regional Co Creationreportable segmentrevenue2024-03-01 → 2025-02-28¥57m
DX Regional Co Creationreportable segmentrevenue external2024-03-01 → 2025-02-28¥57m
DX Regional Co Creationreportable segmentsegment profit2024-03-01 → 2025-02-28−¥13m
Innovationreportable segmentdepreciation2024-03-01 → 2025-02-28¥55,000
Innovationreportable segmentemployeesat 2025-02-2810 pure
Innovationreportable segmentrevenue2024-03-01 → 2025-02-28¥53m
Innovationreportable segmentrevenue external2024-03-01 → 2025-02-28¥53m
Innovationreportable segmentsegment profit2024-03-01 → 2025-02-28−¥149m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-03-01 → 2025-02-28¥55,000
Total Of Reportable Segments And Otherssegment totalrevenue2024-03-01 → 2025-02-28¥3.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-03-01 → 2025-02-28¥3.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-03-01 → 2025-02-28¥467m
Reconciling Itemsreconcilingdepreciation2023-03-01 → 2024-02-29¥2,000
Reconciling Itemsreconcilingsegment profit2023-03-01 → 2024-02-29−¥236m
Consultingreportable segmentrevenue2023-03-01 → 2024-02-29¥2.8bn
Consultingreportable segmentrevenue external2023-03-01 → 2024-02-29¥2.8bn
Consultingreportable segmentsegment profit2023-03-01 → 2024-02-29¥495m
DX Regional Co Creationreportable segmentrevenue2023-03-01 → 2024-02-29¥30m
DX Regional Co Creationreportable segmentrevenue external2023-03-01 → 2024-02-29¥30m
DX Regional Co Creationreportable segmentsegment profit2023-03-01 → 2024-02-29−¥2m
Innovationreportable segmentdepreciation2023-03-01 → 2024-02-29¥25,000
Innovationreportable segmentrevenue2023-03-01 → 2024-02-29¥78m
Innovationreportable segmentrevenue external2023-03-01 → 2024-02-29¥78m
Innovationreportable segmentsegment profit2023-03-01 → 2024-02-29−¥154m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-03-01 → 2024-02-29¥25,000
Total Of Reportable Segments And Otherssegment totalrevenue2023-03-01 → 2024-02-29¥2.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-03-01 → 2024-02-29¥2.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-03-01 → 2024-02-29¥338m

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 926
ItemContextValueUnit
LiabilitiesPrior1YearInstant_NonConsolidatedMember1055431000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember1094521000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember60084000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember60126000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember1100270000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember1100312000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember257624000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember257624000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember1357895000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember1357937000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember128779000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember385950000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember128779000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember385950000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-947000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-951000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember1545810000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1803061000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1545810000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1803061000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2601242000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember2897582000JPY
Net salesPrior1YearDuration_NonConsolidatedMember2929659000JPY
Net salesCurrentYearDuration_NonConsolidatedMember3023515000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember2126723000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember2089218000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember802935000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember934297000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember701206000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember734281000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember101729000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember200016000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember11000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember765000JPY
Other noiPrior1YearDuration_NonConsolidatedMember107000JPY
Other noiCurrentYearDuration_NonConsolidatedMember325000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember118000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember1091000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember849000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember804000JPY
Stock issuance cost noePrior1YearDuration_NonConsolidatedMember185000JPY
Stock issuance cost noeCurrentYearDuration_NonConsolidatedMember226000JPY
Interest on bonds noePrior1YearDuration_NonConsolidatedMember1626000JPY
Interest on bonds noeCurrentYearDuration_NonConsolidatedMember1864000JPY
Bond issuance cost noePrior1YearDuration_NonConsolidatedMember4017000JPY
Bond issuance cost noeCurrentYearDuration_NonConsolidatedMember－JPY
Guarantee commission noePrior1YearDuration_NonConsolidatedMember299000JPY
Guarantee commission noeCurrentYearDuration_NonConsolidatedMember369000JPY
Other noePrior1YearDuration_NonConsolidatedMember－JPY
Other noeCurrentYearDuration_NonConsolidatedMember1000JPY

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 2024-02-29pass rounding
balance sheet identitynon_consolidated 2025-02-28pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-02-28pass
statement vs summary · net assetsnon_consolidated 2024-02-29pass
statement vs summary · net assetsnon_consolidated 2025-02-28pass
statement vs summary · operating cash flownon_consolidated 2023-03-01/2024-02-29pass
statement vs summary · operating cash flownon_consolidated 2024-03-01/2025-02-28pass
statement vs summary · revenuenon_consolidated 2023-03-01/2024-02-29pass
statement vs summary · revenuenon_consolidated 2024-03-01/2025-02-28pass
statement vs summary · total assetsnon_consolidated 2024-02-29pass
statement vs summary · total assetsnon_consolidated 2025-02-28pass