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
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.5bn | 2024-03-01 → 2025-02-28 | Cons. | Net sales |
| Revenue | ¥2.5bn | 2023-03-01 → 2024-02-29 | Cons. | Net sales |
| Revenue | ¥2.5bn | 2022-03-01 → 2023-02-28d | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.3bn | 2021-03-01 → 2022-02-28d | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.1bn | 2020-03-01 → 2021-02-28d | Cons. | Net sales (5-year summary) |
| Operating income | ¥103m | 2024-03-01 → 2025-02-28 | Cons. | Operating income |
| Operating income | ¥41m | 2023-03-01 → 2024-02-29 | Cons. | Operating income |
| Ordinary income | ¥105m | 2024-03-01 → 2025-02-28 | Cons. | Ordinary income |
| Ordinary income | ¥69m | 2023-03-01 → 2024-02-29 | Cons. | Ordinary income |
| Ordinary income | −¥385m | 2022-03-01 → 2023-02-28d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥363m | 2021-03-01 → 2022-02-28d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥205m | 2020-03-01 → 2021-02-28d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥105m | 2024-03-01 → 2025-02-28 | Cons. | Income before income taxes |
| Profit before tax | ¥69m | 2023-03-01 → 2024-02-29 | Cons. | Income before income taxes |
| Net income (owners) | ¥103m | 2024-03-01 → 2025-02-28 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥79m | 2023-03-01 → 2024-02-29 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥408m | 2022-03-01 → 2023-02-28d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥231m | 2021-03-01 → 2022-02-28d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥178m | 2020-03-01 → 2021-02-28d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥103m | 2024-03-01 → 2025-02-28 | Cons. | Profit loss |
| Net income | ¥79m | 2023-03-01 → 2024-02-29 | Cons. | Profit loss |
| Total assets | ¥3.4bn | at 2025-02-28 | Cons. | Assets |
| Total assets | ¥3.6bn | at 2024-02-29 | Cons. | Assets |
| Total assets | ¥3.4bn | at 2023-02-28d | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.9bn | at 2022-02-28d | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.7bn | at 2021-02-28d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.3bn | at 2025-02-28 | Cons. | Liabilities |
| Total liabilities | ¥2.6bn | at 2024-02-29 | Cons. | Liabilities |
| Net assets / equity | ¥1.1bn | at 2025-02-28 | Cons. | Net assets |
| Net assets / equity | ¥1.0bn | at 2024-02-29 | Cons. | Net assets |
| Net assets / equity | ¥919m | at 2023-02-28d | Cons. | Net assets |
| Net assets / equity | ¥1.3bn | at 2022-02-28d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.1bn | at 2021-02-28d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.4bn | at 2025-02-28 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.6bn | at 2024-02-29 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.4bn | at 2025-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.6bn | at 2024-02-29 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.4bn | at 2023-02-28d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.0bn | at 2022-02-28d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.9bn | at 2021-02-28d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥23m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥113m | 2023-03-01 → 2024-02-29 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥321m | 2022-03-01 → 2023-02-28d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥394m | 2021-03-01 → 2022-02-28d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥689m | 2020-03-01 → 2021-02-28d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥23m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥4m | 2023-03-01 → 2024-02-29 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥91m | 2022-03-01 → 2023-02-28d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥216m | 2021-03-01 → 2022-02-28d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥6m | 2020-03-01 → 2021-02-28d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥190m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥138m | 2023-03-01 → 2024-02-29 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥170m | 2022-03-01 → 2023-02-28d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥113m | 2021-03-01 → 2022-02-28d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥796m | 2020-03-01 → 2021-02-28d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥15.3 | 2024-03-01 → 2025-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥11.76 | 2023-03-01 → 2024-02-29 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-60.85 | 2022-03-01 → 2023-02-28d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥34.53 | 2021-03-01 → 2022-02-28d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥35.48 | 2020-03-01 → 2021-02-28d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥15.28 | 2024-03-01 → 2025-02-28 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥11.63 | 2023-03-01 → 2024-02-29 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥32.6 | 2021-03-01 → 2022-02-28d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥34.29 | 2020-03-01 → 2021-02-28d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥163.92 | at 2025-02-28 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥148.47 | at 2024-02-29 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥136.7 | at 2023-02-28d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥197.21 | at 2022-02-28d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥162.31 | at 2021-02-28d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 32.8% | at 2025-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 27.9% | at 2024-02-29 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.8% | at 2023-02-28d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.9% | at 2022-02-28d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 29.3% | at 2021-02-28d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 9.8% | 2024-03-01 → 2025-02-28 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 8.3% | 2023-03-01 → 2024-02-29 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 19.2% | 2021-03-01 → 2022-02-28d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 31.9% | 2020-03-01 → 2021-02-28d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 79 | at 2025-02-28 | Cons. | Number of employees |
| Employees | 80 | at 2024-02-29 | Cons. | Number of employees |
| Employees | 84 | at 2023-02-28d | Cons. | Number of employees |
| Employees | 83 | at 2022-02-28d | Cons. | Number of employees |
| Employees | 72 | at 2021-02-28d | Cons. | Number of employees |
| Revenue | ¥2.5bn | 2024-03-01 → 2025-02-28 | Standalone | Net sales |
| Revenue | ¥2.5bn | 2023-03-01 → 2024-02-29 | Standalone | Net sales |
| Revenue | ¥2.5bn | 2022-03-01 → 2023-02-28d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.3bn | 2021-03-01 → 2022-02-28d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2020-03-01 → 2021-02-28d | Standalone | Net sales (5-year summary) |
| Operating income | ¥128m | 2024-03-01 → 2025-02-28 | Standalone | Operating income |
| Operating income | ¥78m | 2023-03-01 → 2024-02-29 | Standalone | Operating income |
| Ordinary income | ¥124m | 2024-03-01 → 2025-02-28 | Standalone | Ordinary income |
| Ordinary income | ¥38m | 2023-03-01 → 2024-02-29 | Standalone | Ordinary income |
| Ordinary income | −¥412m | 2022-03-01 → 2023-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥409m | 2021-03-01 → 2022-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥202m | 2020-03-01 → 2021-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥124m | 2024-03-01 → 2025-02-28 | Standalone | Income before income taxes |
| Profit before tax | ¥38m | 2023-03-01 → 2024-02-29 | Standalone | Income before income taxes |
| Net income | ¥122m | 2024-03-01 → 2025-02-28 | Standalone | Profit loss |
| Net income | ¥48m | 2023-03-01 → 2024-02-29 | Standalone | Profit loss |
| Net income | −¥459m | 2022-03-01 → 2023-02-28d | Standalone | Net income loss (5-year summary) |
| Net income | ¥277m | 2021-03-01 → 2022-02-28d | Standalone | Net income loss (5-year summary) |
| Net income | ¥178m | 2020-03-01 → 2021-02-28d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.3bn | at 2025-02-28 | Standalone | Assets |
| Total assets | ¥3.5bn | at 2024-02-29 | Standalone | Assets |
| Total assets | ¥3.4bn | at 2023-02-28d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.9bn | at 2022-02-28d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.7bn | at 2021-02-28d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.2bn | at 2025-02-28 | Standalone | Liabilities |
| Total liabilities | ¥2.6bn | at 2024-02-29 | Standalone | Liabilities |
| Net assets / equity | ¥1.1bn | at 2025-02-28 | Standalone | Net assets |
| Net assets / equity | ¥956m | at 2024-02-29 | Standalone | Net assets |
| Net assets / equity | ¥906m | at 2023-02-28d | Standalone | Net assets |
| Net assets / equity | ¥1.4bn | at 2022-02-28d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.1bn | at 2021-02-28d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.4bn | at 2025-02-28 | Standalone | Cash and deposits |
| Cash and deposits | ¥2.6bn | at 2024-02-29 | Standalone | Cash and deposits |
| EPS (basic) | ¥18.13 | 2024-03-01 → 2025-02-28 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥7.13 | 2023-03-01 → 2024-02-29 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-68.34 | 2022-03-01 → 2023-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥41.39 | 2021-03-01 → 2022-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥35.33 | 2020-03-01 → 2021-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥18.12 | 2024-03-01 → 2025-02-28 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥7.04 | 2023-03-01 → 2024-02-29 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥39.08 | 2021-03-01 → 2022-02-28d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥34.15 | 2020-03-01 → 2021-02-28d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥160.11 | at 2025-02-28 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥141.86 | at 2024-02-29 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥134.74 | at 2023-02-28d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥202.85 | at 2022-02-28d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥161.19 | at 2021-02-28d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 32.6% | at 2025-02-28 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 27.2% | at 2024-02-29 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.8% | at 2023-02-28d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 34.9% | at 2022-02-28d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 29.3% | at 2021-02-28d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 12.0% | 2024-03-01 → 2025-02-28 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.2% | 2023-03-01 → 2024-02-29 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 22.7% | 2021-03-01 → 2022-02-28d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 32.2% | 2020-03-01 → 2021-02-28d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 6,740,100 | at 2025-02-28 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,733,100 | at 2024-02-29 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,721,100 | at 2023-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,692,100 | at 2022-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,661,100 | at 2021-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 78 | at 2025-02-28 | Standalone | Number of employees |
| Employees | 79 | at 2024-02-29 | Standalone | Number of employees |
| Employees | 83 | at 2023-02-28d | Standalone | Number of employees |
| Employees | 82 | at 2022-02-28d | Standalone | Number of employees |
| Employees | 72 | at 2021-02-28d | 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 · 1,048
| Item | Context | Value | Unit |
|---|---|---|---|
| Selling general and administrative expenses | Prior1YearDuration_NonConsolidatedMember | 1890463000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration_NonConsolidatedMember | 1807009000 | JPY |
| Operating income | Prior1YearDuration_NonConsolidatedMember | 77805000 | JPY |
| Operating income | CurrentYearDuration_NonConsolidatedMember | 127566000 | JPY |
| Interest income noi | Prior1YearDuration_NonConsolidatedMember | 26000 | JPY |
| Interest income noi | CurrentYearDuration_NonConsolidatedMember | 1351000 | JPY |
| Fiduciary obligation fee noi | Prior1YearDuration_NonConsolidatedMember | 13798000 | JPY |
| Fiduciary obligation fee noi | CurrentYearDuration_NonConsolidatedMember | 15487000 | JPY |
| Gain on liquidation of deposits received noi | Prior1YearDuration_NonConsolidatedMember | 6654000 | JPY |
| Gain on liquidation of deposits received noi | CurrentYearDuration_NonConsolidatedMember | 6396000 | JPY |
| Subsidy income noi | Prior1YearDuration_NonConsolidatedMember | 23476000 | JPY |
| Subsidy income noi | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Other noi | Prior1YearDuration_NonConsolidatedMember | 3107000 | JPY |
| Other noi | CurrentYearDuration_NonConsolidatedMember | 230000 | JPY |
| Non operating income | Prior1YearDuration_NonConsolidatedMember | 47063000 | JPY |
| Non operating income | CurrentYearDuration_NonConsolidatedMember | 23466000 | JPY |
| Interest expenses noe | Prior1YearDuration_NonConsolidatedMember | 6826000 | JPY |
| Interest expenses noe | CurrentYearDuration_NonConsolidatedMember | 4909000 | JPY |
| Provision of allowance for doubtful accounts noe | Prior1YearDuration_NonConsolidatedMember | 80348000 | JPY |
| Provision of allowance for doubtful accounts noe | CurrentYearDuration_NonConsolidatedMember | 18139000 | JPY |
| Provision for loss on guarantees noe | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Provision for loss on guarantees noe | CurrentYearDuration_NonConsolidatedMember | 4165000 | JPY |
| Other noe | Prior1YearDuration_NonConsolidatedMember | 97000 | JPY |
| Other noe | CurrentYearDuration_NonConsolidatedMember | 68000 | JPY |
| Non operating expenses | Prior1YearDuration_NonConsolidatedMember | 87271000 | JPY |
| Non operating expenses | CurrentYearDuration_NonConsolidatedMember | 27283000 | JPY |
| Ordinary income | Prior1YearDuration_NonConsolidatedMember | 37596000 | JPY |
| Ordinary income | CurrentYearDuration_NonConsolidatedMember | 123749000 | JPY |
| Income before income taxes | Prior1YearDuration_NonConsolidatedMember | 37596000 | JPY |
| Income before income taxes | CurrentYearDuration_NonConsolidatedMember | 123749000 | JPY |
| Income taxes current | Prior1YearDuration_NonConsolidatedMember | 29618000 | JPY |
| Income taxes current | CurrentYearDuration_NonConsolidatedMember | 16923000 | JPY |
| Income taxes deferred | Prior1YearDuration_NonConsolidatedMember | -39972000 | JPY |
| Income taxes deferred | CurrentYearDuration_NonConsolidatedMember | -15308000 | JPY |
| Income taxes | Prior1YearDuration_NonConsolidatedMember | -10354000 | JPY |
| Income taxes | CurrentYearDuration_NonConsolidatedMember | 1614000 | JPY |
| Profit loss | Prior1YearDuration_NonConsolidatedMember | 47951000 | JPY |
| Profit loss | CurrentYearDuration_NonConsolidatedMember | 122135000 | JPY |
| Net assets | Prior2YearInstant_NonConsolidatedMember_CapitalStockMember | 539678000 | JPY |
| Net assets | Prior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember | 539678000 | JPY |
| Net assets | Prior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember | 1421120000 | JPY |
| Net assets | Prior2YearInstant_NonConsolidatedMember_CapitalSurplusMember | 1960798000 | JPY |
| Net assets | Prior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember | -1594682000 | JPY |
| Net assets | Prior2YearInstant_NonConsolidatedMember_RetainedEarningsMember | -1594682000 | JPY |
| Net assets | Prior2YearInstant_NonConsolidatedMember_TreasuryStockMember | -228000 | JPY |
| Net assets | Prior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember | 905567000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | Prior1YearDuration_NonConsolidatedMember_CapitalStockMember | 812000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | Prior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember | 812000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | Prior1YearDuration_NonConsolidatedMember_CapitalSurplusMember | 812000 | JPY |
| Issuance of new sharesexercise of subscription rights to shares | Prior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember | 1624000 | 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 rounding |
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| 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 |