Annual report
4052.TEDINET S100WQ82
Period2024-07-01 → 2025-06-30
Filed2025-09-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 136
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥498m | 2024-07-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥494m | 2023-07-01 → 2024-06-30 | Cons. | Net sales |
| Revenue | ¥390m | 2022-07-01 → 2023-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥383m | 2021-07-01 → 2022-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥260m | 2020-07-01 → 2021-06-30d | Cons. | Net sales (5-year summary) |
| Operating income | −¥9m | 2024-07-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | −¥4m | 2023-07-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | −¥11m | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | −¥3m | 2023-07-01 → 2024-06-30 | Cons. | Ordinary income |
| Ordinary income | −¥25m | 2022-07-01 → 2023-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥27m | 2021-07-01 → 2022-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥63m | 2020-07-01 → 2021-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥37m | 2024-07-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | −¥3m | 2023-07-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥39m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥8m | 2023-07-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥29m | 2022-07-01 → 2023-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥29m | 2021-07-01 → 2022-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥62m | 2020-07-01 → 2021-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥39m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | −¥8m | 2023-07-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥720m | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥768m | at 2024-06-30 | Cons. | Assets |
| Total assets | ¥591m | at 2023-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥599m | at 2022-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥545m | at 2021-06-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥30m | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥38m | at 2024-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥690m | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥730m | at 2024-06-30 | Cons. | Net assets |
| Net assets / equity | ¥549m | at 2023-06-30v | Cons. | Net assets |
| Net assets / equity | ¥568m | at 2022-06-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥507m | at 2021-06-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥594m | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥578m | at 2024-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥594m | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥578m | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥417m | at 2023-06-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥471m | at 2022-06-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥452m | at 2021-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥22m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥19m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥16m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥6m | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥5m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥9m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥56m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥5m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥6m | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥187m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥23,000 | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥4m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥43m | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-6.6 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.35 | 2023-07-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-5.15 | 2022-07-01 → 2023-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.27 | 2021-07-01 → 2022-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11.31 | 2020-07-01 → 2021-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥5.27 | 2021-07-01 → 2022-06-30v | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥117.96 | at 2025-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥124.76 | at 2024-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥98.86 | at 2023-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥102.53 | at 2022-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥92.15 | at 2021-06-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 95.8% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 95.0% | at 2024-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 92.8% | at 2023-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 94.8% | at 2022-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 93.1% | at 2021-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 5.4% | 2021-07-01 → 2022-06-30v | Cons. | Rate of return on equity (5-year summary) |
| Employees | 31 | at 2025-06-30 | Cons. | Number of employees |
| Employees | 32 | at 2024-06-30 | Cons. | Number of employees |
| Employees | 26 | at 2023-06-30v | Cons. | Number of employees |
| Employees | 22 | at 2022-06-30v | Cons. | Number of employees |
| Employees | 25 | at 2021-06-30d | Cons. | Number of employees |
| Revenue | ¥498m | 2024-07-01 → 2025-06-30 | Standalone | Net sales |
| Revenue | ¥494m | 2023-07-01 → 2024-06-30 | Standalone | Net sales |
| Revenue | ¥390m | 2022-07-01 → 2023-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥383m | 2021-07-01 → 2022-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥260m | 2020-07-01 → 2021-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | −¥11m | 2024-07-01 → 2025-06-30 | Standalone | Operating income |
| Operating income | −¥4m | 2023-07-01 → 2024-06-30 | Standalone | Operating income |
| Ordinary income | −¥4m | 2024-07-01 → 2025-06-30 | Standalone | Ordinary income |
| Ordinary income | −¥4m | 2023-07-01 → 2024-06-30 | Standalone | Ordinary income |
| Ordinary income | −¥27m | 2022-07-01 → 2023-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥26m | 2021-07-01 → 2022-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥64m | 2020-07-01 → 2021-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥30m | 2024-07-01 → 2025-06-30 | Standalone | Income before income taxes |
| Profit before tax | −¥4m | 2023-07-01 → 2024-06-30 | Standalone | Income before income taxes |
| Net income | −¥32m | 2024-07-01 → 2025-06-30 | Standalone | Profit loss |
| Net income | −¥9m | 2023-07-01 → 2024-06-30 | Standalone | Profit loss |
| Net income | −¥30m | 2022-07-01 → 2023-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥28m | 2021-07-01 → 2022-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | −¥64m | 2020-07-01 → 2021-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥728m | at 2025-06-30 | Standalone | Assets |
| Total assets | ¥760m | at 2024-06-30 | Standalone | Assets |
| Total assets | ¥586m | at 2023-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥596m | at 2022-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥546m | at 2021-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥43m | at 2025-06-30 | Standalone | Liabilities |
| Total liabilities | ¥43m | at 2024-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥685m | at 2025-06-30 | Standalone | Net assets |
| Net assets / equity | ¥717m | at 2024-06-30 | Standalone | Net assets |
| Net assets / equity | ¥539m | at 2023-06-30v | Standalone | Net assets |
| Net assets / equity | ¥560m | at 2022-06-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥502m | at 2021-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥593m | at 2025-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥561m | at 2024-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥-5.4 | 2024-07-01 → 2025-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.6 | 2023-07-01 → 2024-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-5.38 | 2022-07-01 → 2023-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.12 | 2021-07-01 → 2022-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11.59 | 2020-07-01 → 2021-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥5.12 | 2021-07-01 → 2022-06-30v | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥117.16 | at 2025-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥122.51 | at 2024-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥97.12 | at 2023-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥100.95 | at 2022-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥91.22 | at 2021-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 94.2% | at 2025-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 94.3% | at 2024-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 92.0% | at 2023-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 94.0% | at 2022-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 91.8% | at 2021-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.3% | 2021-07-01 → 2022-06-30v | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,856,107 | at 2025-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,856,107 | at 2024-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,555,852 | at 2023-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,544,752 | at 2022-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,498,625 | at 2021-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 30 | at 2025-06-30 | Standalone | Number of employees |
| Employees | 31 | at 2024-06-30 | Standalone | Number of employees |
| Employees | 26 | at 2023-06-30v | Standalone | Number of employees |
| Employees | 22 | at 2022-06-30v | Standalone | Number of employees |
| Employees | 23 | at 2021-06-30d | 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 · 976
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | Prior3YearInstant | 599459000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant | 591353000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 768102000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 720034000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | 92.15 | |
| Net assets per share (5-year summary) | Prior3YearInstant | 102.53 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 98.86 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 124.76 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 117.96 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | -11.31 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | 5.27 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | -5.15 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | -1.35 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | -6.60 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | 5.27 | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | － | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant | 0.931 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.948 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.928 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.950 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.958 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | － | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.054 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | － | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | － | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | － | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | 114.04 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | － | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | － | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | -6238000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | 16359000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | 1435000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | -18776000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 22056000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | -5830000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | -4607000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -55918000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -9273000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -5316000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | 43120000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | 3606000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | -23000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | 186854000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | － | JPY |
| Cash and cash equivalents (5-year summary) | Prior4YearInstant | 451874000 | 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 rounding |
| 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 |