Tokyo Tape
Sign in
← Creema

Annual report

4017.TEDINET S100VRXT
Period2024-03-01 → 2025-02-28
Filed2025-05-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥2.5bn2024-03-01 → 2025-02-28Cons.Net sales
Revenue¥2.5bn2023-03-01 → 2024-02-29Cons.Net sales
Revenue¥2.5bn2022-03-01 → 2023-02-28dCons.Net sales (5-year summary)
Revenue¥2.3bn2021-03-01 → 2022-02-28dCons.Net sales (5-year summary)
Revenue¥2.1bn2020-03-01 → 2021-02-28dCons.Net sales (5-year summary)
Operating income¥103m2024-03-01 → 2025-02-28Cons.Operating income
Operating income¥41m2023-03-01 → 2024-02-29Cons.Operating income
Ordinary income¥105m2024-03-01 → 2025-02-28Cons.Ordinary income
Ordinary income¥69m2023-03-01 → 2024-02-29Cons.Ordinary income
Ordinary income−¥385m2022-03-01 → 2023-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥363m2021-03-01 → 2022-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥205m2020-03-01 → 2021-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax¥105m2024-03-01 → 2025-02-28Cons.Income before income taxes
Profit before tax¥69m2023-03-01 → 2024-02-29Cons.Income before income taxes
Net income (owners)¥103m2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)¥79m2023-03-01 → 2024-02-29Cons.Profit loss attributable to owners of parent
Net income (owners)−¥408m2022-03-01 → 2023-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥231m2021-03-01 → 2022-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥178m2020-03-01 → 2021-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥103m2024-03-01 → 2025-02-28Cons.Profit loss
Net income¥79m2023-03-01 → 2024-02-29Cons.Profit loss
Total assets¥3.4bnat 2025-02-28Cons.Assets
Total assets¥3.6bnat 2024-02-29Cons.Assets
Total assets¥3.4bnat 2023-02-28dCons.Total assets (5-year summary)
Total assets¥3.9bnat 2022-02-28dCons.Total assets (5-year summary)
Total assets¥3.7bnat 2021-02-28dCons.Total assets (5-year summary)
Total liabilities¥2.3bnat 2025-02-28Cons.Liabilities
Total liabilities¥2.6bnat 2024-02-29Cons.Liabilities
Net assets / equity¥1.1bnat 2025-02-28Cons.Net assets
Net assets / equity¥1.0bnat 2024-02-29Cons.Net assets
Net assets / equity¥919mat 2023-02-28dCons.Net assets
Net assets / equity¥1.3bnat 2022-02-28dCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2021-02-28dCons.Net assets (5-year summary)
Cash and deposits¥2.4bnat 2025-02-28Cons.Cash and deposits
Cash and deposits¥2.6bnat 2024-02-29Cons.Cash and deposits
Cash & equivalents¥2.4bnat 2025-02-28Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2024-02-29Cons.Cash and cash equivalents
Cash & equivalents¥2.4bnat 2023-02-28dCons.Cash and cash equivalents
Cash & equivalents¥3.0bnat 2022-02-28dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.9bnat 2021-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥23m2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥113m2023-03-01 → 2024-02-29Cons.Net cash provided by used in operating activities
Operating cash flow−¥321m2022-03-01 → 2023-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥394m2021-03-01 → 2022-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥689m2020-03-01 → 2021-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥23m2024-03-01 → 2025-02-28Cons.Net cash provided by used in investment activities
Investing cash flow¥4m2023-03-01 → 2024-02-29Cons.Net cash provided by used in investment activities
Investing cash flow−¥91m2022-03-01 → 2023-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥216m2021-03-01 → 2022-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥6m2020-03-01 → 2021-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥190m2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities
Financing cash flow¥138m2023-03-01 → 2024-02-29Cons.Net cash provided by used in financing activities
Financing cash flow−¥170m2022-03-01 → 2023-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥113m2021-03-01 → 2022-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥796m2020-03-01 → 2021-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥15.32024-03-01 → 2025-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥11.762023-03-01 → 2024-02-29Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-60.852022-03-01 → 2023-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥34.532021-03-01 → 2022-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥35.482020-03-01 → 2021-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥15.282024-03-01 → 2025-02-28Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥11.632023-03-01 → 2024-02-29Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥32.62021-03-01 → 2022-02-28dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥34.292020-03-01 → 2021-02-28dCons.Diluted earnings per share (5-year summary)
Net assets per share¥163.92at 2025-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥148.47at 2024-02-29Cons.Net assets per share (5-year summary)
Net assets per share¥136.7at 2023-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥197.21at 2022-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥162.31at 2021-02-28dCons.Net assets per share (5-year summary)
Equity ratio32.8%at 2025-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio27.9%at 2024-02-29Cons.Equity to asset ratio (5-year summary)
Equity ratio26.8%at 2023-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio33.9%at 2022-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio29.3%at 2021-02-28dCons.Equity to asset ratio (5-year summary)
ROE9.8%2024-03-01 → 2025-02-28Cons.Rate of return on equity (5-year summary)
ROE8.3%2023-03-01 → 2024-02-29Cons.Rate of return on equity (5-year summary)
ROE19.2%2021-03-01 → 2022-02-28dCons.Rate of return on equity (5-year summary)
ROE31.9%2020-03-01 → 2021-02-28dCons.Rate of return on equity (5-year summary)
Employees79at 2025-02-28Cons.Number of employees
Employees80at 2024-02-29Cons.Number of employees
Employees84at 2023-02-28dCons.Number of employees
Employees83at 2022-02-28dCons.Number of employees
Employees72at 2021-02-28dCons.Number of employees
Revenue¥2.5bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥2.5bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥2.5bn2022-03-01 → 2023-02-28dStandaloneNet sales (5-year summary)
Revenue¥2.3bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Operating income¥128m2024-03-01 → 2025-02-28StandaloneOperating income
Operating income¥78m2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income¥124m2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥38m2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income−¥412m2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥409m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥202m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥124m2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax¥38m2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income¥122m2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥48m2023-03-01 → 2024-02-29StandaloneProfit loss
Net income−¥459m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income¥277m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income¥178m2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥3.3bnat 2025-02-28StandaloneAssets
Total assets¥3.5bnat 2024-02-29StandaloneAssets
Total assets¥3.4bnat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥3.7bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥2.2bnat 2025-02-28StandaloneLiabilities
Total liabilities¥2.6bnat 2024-02-29StandaloneLiabilities
Net assets / equity¥1.1bnat 2025-02-28StandaloneNet assets
Net assets / equity¥956mat 2024-02-29StandaloneNet assets
Net assets / equity¥906mat 2023-02-28dStandaloneNet assets
Net assets / equity¥1.4bnat 2022-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥2.4bnat 2025-02-28StandaloneCash and deposits
Cash and deposits¥2.6bnat 2024-02-29StandaloneCash and deposits
EPS (basic)¥18.132024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7.132023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-68.342022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.392021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.332020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥18.122024-03-01 → 2025-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥7.042023-03-01 → 2024-02-29StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥39.082021-03-01 → 2022-02-28dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥34.152020-03-01 → 2021-02-28dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥160.11at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥141.86at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥134.74at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥202.85at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥161.19at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio32.6%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio27.2%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio26.8%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio34.9%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio29.3%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE12.0%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE5.2%2023-03-01 → 2024-02-29StandaloneRate of return on equity (5-year summary)
ROE22.7%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
ROE32.2%2020-03-01 → 2021-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued6,740,100at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued6,733,100at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued6,721,100at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,692,100at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,661,100at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees78at 2025-02-28StandaloneNumber of employees
Employees79at 2024-02-29StandaloneNumber of employees
Employees83at 2023-02-28dStandaloneNumber of employees
Employees82at 2022-02-28dStandaloneNumber of employees
Employees72at 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.

All source rows · 1,048
ItemContextValueUnit
Accrued expensesPrior1YearInstant_NonConsolidatedMember66486000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember73118000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember44658000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember12501000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember77362000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember74003000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember1611867000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember1546771000JPY
Provision for point card certificates clPrior1YearInstant_NonConsolidatedMember12153000JPY
Provision for point card certificates clCurrentYearInstant_NonConsolidatedMember13083000JPY
Other clPrior1YearInstant_NonConsolidatedMember99849000JPY
Other clCurrentYearInstant_NonConsolidatedMember64149000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember2226656000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember2038031000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember325506000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember185142000JPY
Provision for loss on guaranteesPrior1YearInstant_NonConsolidatedMember－JPY
Provision for loss on guaranteesCurrentYearInstant_NonConsolidatedMember4165000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember325506000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember189307000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember2552162000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember2227339000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember540490000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember541428000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember540490000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember541428000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember1421120000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember1421120000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember1961610000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember1962548000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember-1546731000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember-1424596000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember-1546731000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember-1424596000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-228000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-228000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember955142000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1079153000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember652000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember622000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember955794000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1079775000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember3507956000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember3307115000JPY
Net salesPrior1YearDuration_NonConsolidatedMember2483862000JPY
Net salesCurrentYearDuration_NonConsolidatedMember2477915000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember515593000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember543339000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember1968268000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember1934576000JPY

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 identityconsolidated 2024-02-29pass rounding
balance sheet identityconsolidated 2025-02-28pass
balance sheet identitynon_consolidated 2024-02-29pass
balance sheet identitynon_consolidated 2025-02-28pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-02-28pass
statement vs summary · net assetsconsolidated 2024-02-29pass
statement vs summary · net assetsconsolidated 2025-02-28pass
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 · net income attributable to parentconsolidated 2023-03-01/2024-02-29pass
statement vs summary · net income attributable to parentconsolidated 2024-03-01/2025-02-28pass
statement vs summary · operating cash flowconsolidated 2023-03-01/2024-02-29pass
statement vs summary · operating cash flowconsolidated 2024-03-01/2025-02-28pass
statement vs summary · revenueconsolidated 2023-03-01/2024-02-29pass
statement vs summary · revenueconsolidated 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 assetsconsolidated 2024-02-29pass
statement vs summary · total assetsconsolidated 2025-02-28pass
statement vs summary · total assetsnon_consolidated 2024-02-29pass
statement vs summary · total assetsnon_consolidated 2025-02-28pass