Tokyo Tape
Sign in
← Karadanote

Annual report

4014.TEDINET S100WW86
Period2024-08-01 → 2025-07-31
Filed2025-10-21
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 85
MetricValuePeriodScopeSource row
Revenue¥1.3bn2024-08-01 → 2025-07-31StandaloneNet sales
Revenue¥2.2bn2023-08-01 → 2024-07-31StandaloneNet sales
Revenue¥2.1bn2022-08-01 → 2023-07-31vStandaloneNet sales (5-year summary)
Revenue¥1.3bn2021-08-01 → 2022-07-31vStandaloneNet sales (5-year summary)
Revenue¥1.0bn2020-08-01 → 2021-07-31dStandaloneNet sales (5-year summary)
Operating income−¥35m2024-08-01 → 2025-07-31StandaloneOperating income
Operating income¥101m2023-08-01 → 2024-07-31StandaloneOperating income
Ordinary income−¥44m2024-08-01 → 2025-07-31StandaloneOrdinary income
Ordinary income¥106m2023-08-01 → 2024-07-31StandaloneOrdinary income
Ordinary income−¥232m2022-08-01 → 2023-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥257m2021-08-01 → 2022-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥208m2020-08-01 → 2021-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥54m2024-08-01 → 2025-07-31StandaloneIncome before income taxes
Profit before tax¥100m2023-08-01 → 2024-07-31StandaloneIncome before income taxes
Net income−¥70m2024-08-01 → 2025-07-31StandaloneProfit loss
Net income¥115m2023-08-01 → 2024-07-31StandaloneProfit loss
Net income−¥372m2022-08-01 → 2023-07-31vStandaloneNet income loss (5-year summary)
Net income−¥327m2021-08-01 → 2022-07-31vStandaloneNet income loss (5-year summary)
Net income¥139m2020-08-01 → 2021-07-31dStandaloneNet income loss (5-year summary)
Total assets¥769mat 2025-07-31StandaloneAssets
Total assets¥1.0bnat 2024-07-31StandaloneAssets
Total assets¥1.1bnat 2023-07-31vStandaloneTotal assets (5-year summary)
Total assets¥1.4bnat 2022-07-31vStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2021-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥288mat 2025-07-31StandaloneLiabilities
Total liabilities¥683mat 2024-07-31StandaloneLiabilities
Net assets / equity¥480mat 2025-07-31StandaloneNet assets
Net assets / equity¥353mat 2024-07-31StandaloneNet assets
Net assets / equity¥222mat 2023-07-31vStandaloneNet assets
Net assets / equity¥574mat 2022-07-31vStandaloneNet assets (5-year summary)
Net assets / equity¥968mat 2021-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥596mat 2025-07-31StandaloneCash and deposits
Cash and deposits¥483mat 2024-07-31StandaloneCash and deposits
Cash & equivalents¥596mat 2025-07-31StandaloneCash and cash equivalents
Cash & equivalents¥483mat 2024-07-31StandaloneCash and cash equivalents
Cash & equivalents¥687mat 2023-07-31vStandaloneCash and cash equivalents
Cash & equivalents¥1.0bnat 2022-07-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥965mat 2021-07-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥115m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥107m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥255m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥347m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥185m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥143m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥3m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥3m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥32m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥85m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥93m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥93m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥424m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥497m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-11.072024-08-01 → 2025-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.332023-08-01 → 2024-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-59.862022-08-01 → 2023-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-52.362021-08-01 → 2022-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥23.472020-08-01 → 2021-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥18.312023-08-01 → 2024-07-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥232020-08-01 → 2021-07-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥71.85at 2025-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥56.18at 2024-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥35.5at 2023-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥92.51at 2022-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥155.17at 2021-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio62.5%at 2025-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio34.0%at 2024-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio20.4%at 2023-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio41.7%at 2022-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio85.1%at 2021-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE-16.8%2024-08-01 → 2025-07-31StandaloneRate of return on equity (5-year summary)
ROE40.0%2023-08-01 → 2024-07-31StandaloneRate of return on equity (5-year summary)
ROE-93.7%2022-08-01 → 2023-07-31vStandaloneRate of return on equity (5-year summary)
ROE-42.4%2021-08-01 → 2022-07-31vStandaloneRate of return on equity (5-year summary)
ROE21.7%2020-08-01 → 2021-07-31dStandaloneRate of return on equity (5-year summary)
Shares issued6,696,900at 2025-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,380,900at 2024-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,341,400at 2023-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued6,302,600at 2022-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued6,237,400at 2021-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees45at 2025-07-31StandaloneNumber of employees
Employees45at 2024-07-31StandaloneNumber of employees
Employees41at 2023-07-31vStandaloneNumber of employees
Employees43at 2022-07-31vStandaloneNumber of employees
Employees40at 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.

Segments · 1
SegmentItemPeriodValue
Family Data Platform Businessreportable segmentemployeesat 2025-07-3141 pure

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

All source rows · 874
ItemContextValueUnit
Gross profitCurrentYearDuration_NonConsolidatedMember619240000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1381973000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember653961000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember100676000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember-34721000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember6000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember141000JPY
Point return income noiPrior1YearDuration_NonConsolidatedMember5757000JPY
Point return income noiCurrentYearDuration_NonConsolidatedMember449000JPY
Subsidy income noiPrior1YearDuration_NonConsolidatedMember1499000JPY
Subsidy income noiCurrentYearDuration_NonConsolidatedMember－JPY
Consumption tax difference noiPrior1YearDuration_NonConsolidatedMember－JPY
Consumption tax difference noiCurrentYearDuration_NonConsolidatedMember2815000JPY
Other noiPrior1YearDuration_NonConsolidatedMember749000JPY
Other noiCurrentYearDuration_NonConsolidatedMember859000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember8013000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember4266000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember1950000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember1397000JPY
Loss on insurance cancellation noePrior1YearDuration_NonConsolidatedMember511000JPY
Loss on insurance cancellation noeCurrentYearDuration_NonConsolidatedMember－JPY
Miscellaneous loss noePrior1YearDuration_NonConsolidatedMember36000JPY
Miscellaneous loss noeCurrentYearDuration_NonConsolidatedMember384000JPY
Loss on extinguishment of share based payment expenses noePrior1YearDuration_NonConsolidatedMember－JPY
Loss on extinguishment of share based payment expenses noeCurrentYearDuration_NonConsolidatedMember2232000JPY
Stock issuance cost noePrior1YearDuration_NonConsolidatedMember－JPY
Stock issuance cost noeCurrentYearDuration_NonConsolidatedMember9367000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember2498000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember13382000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember106192000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember-43837000JPY
Gain on reversal of subscription rights to shares eiPrior1YearDuration_NonConsolidatedMember6000JPY
Gain on reversal of subscription rights to shares eiCurrentYearDuration_NonConsolidatedMember11000JPY
Extraordinary incomePrior1YearDuration_NonConsolidatedMember6000JPY
Extraordinary incomeCurrentYearDuration_NonConsolidatedMember11000JPY
Loss on sale of businesses elPrior1YearDuration_NonConsolidatedMember－JPY
Loss on sale of businesses elCurrentYearDuration_NonConsolidatedMember10221000JPY
Expense related to retrospective adjustment elPrior1YearDuration_NonConsolidatedMember6339000JPY
Expense related to retrospective adjustment elCurrentYearDuration_NonConsolidatedMember－JPY
Extraordinary lossPrior1YearDuration_NonConsolidatedMember6339000JPY
Extraordinary lossCurrentYearDuration_NonConsolidatedMember10221000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember99859000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember-54046000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember529000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember311000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-15561000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember15561000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember-15031000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember15872000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember114890000JPY

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