Annual report
402A.TEDINET S100YYV1
Period2025-06-01 → 2026-05-31
Filed2026-08-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 132
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.5bn | 2025-06-01 → 2026-05-31 | Cons. | Net sales |
| Revenue | ¥1.6bn | 2024-06-01 → 2025-05-31 | Cons. | Net sales |
| Revenue | ¥2.1bn | 2023-06-01 → 2024-05-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.3bn | 2022-06-01 → 2023-05-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥411m | 2021-06-01 → 2022-05-31d | Cons. | Net sales (5-year summary) |
| Operating income | −¥3.8bn | 2025-06-01 → 2026-05-31 | Cons. | Operating income |
| Operating income | −¥2.5bn | 2024-06-01 → 2025-05-31 | Cons. | Operating income |
| Ordinary income | −¥3.7bn | 2025-06-01 → 2026-05-31 | Cons. | Ordinary income |
| Ordinary income | −¥1.8bn | 2024-06-01 → 2025-05-31 | Cons. | Ordinary income |
| Ordinary income | −¥2.5bn | 2023-06-01 → 2024-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥1.3bn | 2022-06-01 → 2023-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥1.1bn | 2021-06-01 → 2022-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥4.1bn | 2025-06-01 → 2026-05-31 | Cons. | Income before income taxes |
| Profit before tax | −¥1.9bn | 2024-06-01 → 2025-05-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥4.1bn | 2025-06-01 → 2026-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥2.0bn | 2024-06-01 → 2025-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥3.2bn | 2023-06-01 → 2024-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥1.3bn | 2022-06-01 → 2023-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥1.7bn | 2021-06-01 → 2022-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥4.1bn | 2025-06-01 → 2026-05-31 | Cons. | Profit loss |
| Net income | −¥2.0bn | 2024-06-01 → 2025-05-31 | Cons. | Profit loss |
| Total assets | ¥14.6bn | at 2026-05-31 | Cons. | Assets |
| Total assets | ¥9.5bn | at 2025-05-31 | Cons. | Assets |
| Total assets | ¥7.4bn | at 2024-05-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.9bn | at 2023-05-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.3bn | at 2022-05-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥7.6bn | at 2026-05-31 | Cons. | Liabilities |
| Total liabilities | ¥6.5bn | at 2025-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥7.0bn | at 2026-05-31 | Cons. | Net assets |
| Net assets / equity | ¥3.0bn | at 2025-05-31 | Cons. | Net assets |
| Net assets / equity | ¥5.0bn | at 2024-05-31d | Cons. | Net assets |
| Net assets / equity | ¥1.9bn | at 2023-05-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥2.3bn | at 2022-05-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥5.8bn | at 2026-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥5.0bn | at 2025-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥4.7bn | at 2026-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.1bn | at 2025-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.2bn | at 2024-05-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2023-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.7bn | at 2022-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥5.1bn | 2025-06-01 → 2026-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥4.3bn | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥2.6bn | 2023-06-01 → 2024-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.2bn | 2022-06-01 → 2023-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.3bn | 2021-06-01 → 2022-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥2.1bn | 2025-06-01 → 2026-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥188m | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥981m | 2023-06-01 → 2024-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥41m | 2022-06-01 → 2023-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥104m | 2021-06-01 → 2022-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥7.8bn | 2025-06-01 → 2026-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥4.4bn | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥6.4bn | 2023-06-01 → 2024-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥927m | 2022-06-01 → 2023-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-65.84 | 2025-06-01 → 2026-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-44.96 | 2024-06-01 → 2025-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-85.72 | 2023-06-01 → 2024-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-43.75 | 2022-06-01 → 2023-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11,058.22 | 2021-06-01 → 2022-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥104.65 | at 2026-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥69.73 | at 2025-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-213.36 | at 2024-05-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-187.68 | at 2023-05-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥-31,257.24 | at 2022-05-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 47.7% | at 2026-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 31.8% | at 2025-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.7% | at 2024-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.5% | at 2023-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 69.5% | at 2022-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| Employees | 218 | at 2026-05-31 | Cons. | Number of employees |
| Employees | 182 | at 2025-05-31 | Cons. | Number of employees |
| Employees | 161 | at 2024-05-31d | Cons. | Number of employees |
| Employees | 130 | at 2023-05-31d | Cons. | Number of employees |
| Employees | 93 | at 2022-05-31d | Cons. | Number of employees |
| Revenue | ¥747m | 2025-06-01 → 2026-05-31 | Standalone | Net sales |
| Revenue | ¥454m | 2024-06-01 → 2025-05-31 | Standalone | Net sales |
| Revenue | ¥408m | 2023-06-01 → 2024-05-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥333m | 2022-06-01 → 2023-05-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥234m | 2021-06-01 → 2022-05-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥204m | 2025-06-01 → 2026-05-31 | Standalone | Operating income |
| Operating income | −¥132m | 2024-06-01 → 2025-05-31 | Standalone | Operating income |
| Ordinary income | −¥471m | 2025-06-01 → 2026-05-31 | Standalone | Ordinary income |
| Ordinary income | −¥211m | 2024-06-01 → 2025-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥37m | 2023-06-01 → 2024-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥32m | 2022-06-01 → 2023-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥3m | 2021-06-01 → 2022-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥4.1bn | 2025-06-01 → 2026-05-31 | Standalone | Income before income taxes |
| Profit before tax | −¥1.9bn | 2024-06-01 → 2025-05-31 | Standalone | Income before income taxes |
| Net income | −¥4.1bn | 2025-06-01 → 2026-05-31 | Standalone | Profit loss |
| Net income | −¥2.0bn | 2024-06-01 → 2025-05-31 | Standalone | Profit loss |
| Net income | −¥3.2bn | 2023-06-01 → 2024-05-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥1.3bn | 2022-06-01 → 2023-05-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥3.0bn | 2021-06-01 → 2022-05-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥11.9bn | at 2026-05-31 | Standalone | Assets |
| Total assets | ¥7.7bn | at 2025-05-31 | Standalone | Assets |
| Total assets | ¥5.0bn | at 2024-05-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.0bn | at 2023-05-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.4bn | at 2022-05-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥4.9bn | at 2026-05-31 | Standalone | Liabilities |
| Total liabilities | ¥4.7bn | at 2025-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥7.0bn | at 2026-05-31 | Standalone | Net assets |
| Net assets / equity | ¥3.0bn | at 2025-05-31 | Standalone | Net assets |
| Net assets / equity | ¥5.0bn | at 2024-05-31d | Standalone | Net assets |
| Net assets / equity | ¥1.9bn | at 2023-05-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.3bn | at 2022-05-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥4.2bn | at 2026-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.7bn | at 2025-05-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-65.85 | 2025-06-01 → 2026-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-44.96 | 2024-06-01 → 2025-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-85.72 | 2023-06-01 → 2024-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-43.75 | 2022-06-01 → 2023-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-19,452.61 | 2021-06-01 → 2022-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥104.65 | at 2026-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥69.73 | at 2025-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-213.36 | at 2024-05-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-187.68 | at 2023-05-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-31,257.24 | at 2022-05-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 58.5% | at 2026-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.2% | at 2025-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 98.7% | at 2024-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 97.1% | at 2023-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 98.4% | at 2022-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 66,640,600 | at 2026-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 43,390,000 | at 2025-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 49,500 | at 2024-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 49,500 | at 2023-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 49,500 | at 2022-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 39 | at 2026-05-31 | Standalone | Number of employees |
| Employees | 32 | at 2025-05-31 | Standalone | Number of employees |
| Employees | 26 | at 2024-05-31d | Standalone | Number of employees |
| Employees | 26 | at 2023-05-31d | Standalone | Number of employees |
| Employees | 20 | at 2022-05-31d | 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 · 40
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | employees | at 2026-05-31 | 15 pure |
| Reconciling Itemsreconciling | capex | 2025-06-01 → 2026-05-31 | ¥134m |
| Reconciling Itemsreconciling | depreciation | 2025-06-01 → 2026-05-31 | ¥5m |
| Reconciling Itemsreconciling | segment assets | at 2026-05-31 | ¥6.6bn |
| Reconciling Itemsreconciling | segment ordinary income | 2025-06-01 → 2026-05-31 | −¥1.8bn |
| Axel Globe Businessreportable segment | capex | 2025-06-01 → 2026-05-31 | ¥3.5bn |
| Axel Globe Businessreportable segment | depreciation | 2025-06-01 → 2026-05-31 | ¥2m |
| Axel Globe Businessreportable segment | revenue | 2025-06-01 → 2026-05-31 | ¥986m |
| Axel Globe Businessreportable segment | revenue external | 2025-06-01 → 2026-05-31 | ¥986m |
| Axel Globe Businessreportable segment | segment assets | at 2026-05-31 | ¥5.7bn |
| Axel Globe Businessreportable segment | segment ordinary income | 2025-06-01 → 2026-05-31 | −¥1.6bn |
| Axel Liner Businessreportable segment | capex | 2025-06-01 → 2026-05-31 | ¥62m |
| Axel Liner Businessreportable segment | revenue | 2025-06-01 → 2026-05-31 | ¥1.5bn |
| Axel Liner Businessreportable segment | revenue external | 2025-06-01 → 2026-05-31 | ¥1.5bn |
| Axel Liner Businessreportable segment | segment assets | at 2026-05-31 | ¥2.4bn |
| Axel Liner Businessreportable segment | segment ordinary income | 2025-06-01 → 2026-05-31 | −¥278m |
| —segment total | capex | 2025-06-01 → 2026-05-31 | ¥3.5bn |
| —segment total | depreciation | 2025-06-01 → 2026-05-31 | ¥2m |
| —segment total | revenue | 2025-06-01 → 2026-05-31 | ¥2.5bn |
| —segment total | revenue external | 2025-06-01 → 2026-05-31 | ¥2.5bn |
| —segment total | segment assets | at 2026-05-31 | ¥8.0bn |
| —segment total | segment ordinary income | 2025-06-01 → 2026-05-31 | −¥1.9bn |
| Reconciling Itemsreconciling | capex | 2024-06-01 → 2025-05-31 | ¥17m |
| Reconciling Itemsreconciling | segment assets | at 2025-05-31 | ¥5.5bn |
| Reconciling Itemsreconciling | segment ordinary income | 2024-06-01 → 2025-05-31 | −¥1.0bn |
| Axel Globe Businessreportable segment | capex | 2024-06-01 → 2025-05-31 | ¥42m |
| Axel Globe Businessreportable segment | revenue | 2024-06-01 → 2025-05-31 | ¥260m |
| Axel Globe Businessreportable segment | revenue external | 2024-06-01 → 2025-05-31 | ¥260m |
| Axel Globe Businessreportable segment | segment assets | at 2025-05-31 | ¥2.8bn |
| Axel Globe Businessreportable segment | segment ordinary income | 2024-06-01 → 2025-05-31 | −¥942m |
| Axel Liner Businessreportable segment | capex | 2024-06-01 → 2025-05-31 | ¥64m |
| Axel Liner Businessreportable segment | revenue | 2024-06-01 → 2025-05-31 | ¥1.3bn |
| Axel Liner Businessreportable segment | revenue external | 2024-06-01 → 2025-05-31 | ¥1.3bn |
| Axel Liner Businessreportable segment | segment assets | at 2025-05-31 | ¥1.2bn |
| Axel Liner Businessreportable segment | segment ordinary income | 2024-06-01 → 2025-05-31 | ¥119m |
| —segment total | capex | 2024-06-01 → 2025-05-31 | ¥105m |
| —segment total | revenue | 2024-06-01 → 2025-05-31 | ¥1.6bn |
| —segment total | revenue external | 2024-06-01 → 2025-05-31 | ¥1.6bn |
| —segment total | segment assets | at 2025-05-31 | ¥4.1bn |
| —segment total | segment ordinary income | 2024-06-01 → 2025-05-31 | −¥823m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,195
| Item | Context | Value | Unit |
|---|---|---|---|
| Retained earnings | Prior1YearInstant | -11265412000 | JPY |
| Retained earnings | CurrentYearInstant | -15322714000 | JPY |
| Shareholders equity | Prior1YearInstant | 3025461000 | JPY |
| Shareholders equity | CurrentYearInstant | 6974229000 | JPY |
| Subscription rights to shares | Prior1YearInstant | 2483000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 19162000 | JPY |
| Net assets | Prior1YearInstant | 3027944000 | JPY |
| Net assets | CurrentYearInstant | 6993391000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 9523131000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 14609256000 | JPY |
| Net sales | Prior1YearDuration | 1586835000 | JPY |
| Net sales | CurrentYearDuration | 2508363000 | JPY |
| Cost of sales | Prior1YearDuration | 1479071000 | JPY |
| Cost of sales | CurrentYearDuration | 1710996000 | JPY |
| Gross profit | Prior1YearDuration | 107764000 | JPY |
| Gross profit | CurrentYearDuration | 797366000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 2602816000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 4620290000 | JPY |
| Operating income | Prior1YearDuration | -2495052000 | JPY |
| Operating income | CurrentYearDuration | -3822923000 | JPY |
| Interest income noi | Prior1YearDuration | 1833000 | JPY |
| Interest income noi | CurrentYearDuration | 16225000 | JPY |
| Subsidy income noi | Prior1YearDuration | 735948000 | JPY |
| Subsidy income noi | CurrentYearDuration | 487149000 | JPY |
| Insurance fee noi | Prior1YearDuration | 100345000 | JPY |
| Insurance fee noi | CurrentYearDuration | － | JPY |
| Foreign exchange gains noi | Prior1YearDuration | － | JPY |
| Foreign exchange gains noi | CurrentYearDuration | 6955000 | JPY |
| Other noi | Prior1YearDuration | 6196000 | JPY |
| Other noi | CurrentYearDuration | 3720000 | JPY |
| Non operating income | Prior1YearDuration | 844322000 | JPY |
| Non operating income | CurrentYearDuration | 514050000 | JPY |
| Interest expenses noe | Prior1YearDuration | 100490000 | JPY |
| Interest expenses noe | CurrentYearDuration | 347941000 | JPY |
| Foreign exchange losses noe | Prior1YearDuration | 12994000 | JPY |
| Foreign exchange losses noe | CurrentYearDuration | － | JPY |
| Stock issuance cost noe | Prior1YearDuration | － | JPY |
| Stock issuance cost noe | CurrentYearDuration | 55191000 | JPY |
| Financing expenses noe | Prior1YearDuration | 60000000 | JPY |
| Financing expenses noe | CurrentYearDuration | － | JPY |
| Other noe | Prior1YearDuration | 14000 | JPY |
| Other noe | CurrentYearDuration | 1000 | JPY |
| Non operating expenses | Prior1YearDuration | 173499000 | JPY |
| Non operating expenses | CurrentYearDuration | 403134000 | JPY |
| Ordinary income | Prior1YearDuration | -1824228000 | JPY |
| Ordinary income | CurrentYearDuration | -3712007000 | JPY |
| Loss on retirement of noncurrent assets el | Prior1YearDuration | － | JPY |
| Loss on retirement of noncurrent assets el | CurrentYearDuration | 114000 | JPY |
| Impairment loss el | Prior1YearDuration | 122788000 | JPY |
| Impairment loss el | CurrentYearDuration | 290946000 | 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 |
| 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 |