Annual report
4056.TEDINET S100XV3Y
Period2025-01-01 → 2025-12-31
Filed2026-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 137
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.3bn | 2025-01-01 → 2025-12-31 | Cons. | Net sales |
| Revenue | ¥3.6bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales |
| Revenue | ¥3.2bn | 2023-01-01 → 2023-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.9bn | 2022-01-01 → 2022-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.0bn | 2021-01-01 → 2021-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | −¥7m | 2025-01-01 → 2025-12-31 | Cons. | Operating income |
| Operating income | ¥36m | 2024-01-01 → 2024-12-31 | Cons. | Operating income |
| Ordinary income | −¥47m | 2025-01-01 → 2025-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥12m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income |
| Ordinary income | −¥687m | 2023-01-01 → 2023-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥308m | 2022-01-01 → 2022-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥14m | 2021-01-01 → 2021-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥53m | 2025-01-01 → 2025-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥12m | 2024-01-01 → 2024-12-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥116m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥61m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥650m | 2023-01-01 → 2023-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥909m | 2022-01-01 → 2022-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥11m | 2021-01-01 → 2021-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥108m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss |
| Net income | −¥63m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss |
| Total assets | ¥4.2bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥3.0bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥3.3bn | at 2023-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.8bn | at 2022-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.4bn | at 2021-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.3bn | at 2025-12-31 | Cons. | Liabilities |
| Total liabilities | ¥2.4bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.9bn | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥614m | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥468m | at 2023-12-31v | Cons. | Net assets |
| Net assets / equity | ¥432m | at 2022-12-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.3bn | at 2021-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.2bn | at 2025-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥670m | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.2bn | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥659m | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥803m | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.0bn | at 2022-12-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.4bn | at 2021-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥150m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥195m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥387m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥318m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥788,000 | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥29m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥5m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥56m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥263m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥495m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.4bn | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥344m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥238m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥163m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥497m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-7.29 | 2025-01-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-3.97 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-43.65 | 2023-01-01 → 2023-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-63.32 | 2022-01-01 → 2022-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.79 | 2021-01-01 → 2021-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥0.76 | 2021-01-01 → 2021-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥107.78 | at 2025-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥38.78 | at 2024-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥29.78 | at 2023-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥29.26 | at 2022-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥91.59 | at 2021-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 44.1% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 20.0% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 13.7% | at 2023-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 11.1% | at 2022-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.1% | at 2021-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 0.9% | 2021-01-01 → 2021-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 204 | at 2025-12-31 | Cons. | Number of employees |
| Employees | 219 | at 2024-12-31 | Cons. | Number of employees |
| Employees | 263 | at 2023-12-31v | Cons. | Number of employees |
| Employees | 190 | at 2022-12-31v | Cons. | Number of employees |
| Employees | 52 | at 2021-12-31d | Cons. | Number of employees |
| Revenue | ¥454m | 2025-01-01 → 2025-12-31 | Standalone | Net sales |
| Revenue | ¥628m | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥704m | 2023-01-01 → 2023-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥964m | 2022-01-01 → 2022-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥979m | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥241m | 2025-01-01 → 2025-12-31 | Standalone | Operating income |
| Operating income | −¥175m | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Ordinary income | −¥276m | 2025-01-01 → 2025-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥191m | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥292m | 2023-01-01 → 2023-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥61m | 2022-01-01 → 2022-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥55m | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥283m | 2025-01-01 → 2025-12-31 | Standalone | Income before income taxes |
| Profit before tax | −¥198m | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Net income | −¥221m | 2025-01-01 → 2025-12-31 | Standalone | Profit loss |
| Net income | −¥169m | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | −¥369m | 2023-01-01 → 2023-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥819m | 2022-01-01 → 2022-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥53m | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥4.0bn | at 2025-12-31 | Standalone | Assets |
| Total assets | ¥3.0bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥3.3bn | at 2023-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.6bn | at 2022-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.4bn | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.9bn | at 2025-12-31 | Standalone | Liabilities |
| Total liabilities | ¥2.1bn | at 2024-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.1bn | at 2025-12-31 | Standalone | Net assets |
| Net assets / equity | ¥918m | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥879m | at 2023-12-31v | Standalone | Net assets |
| Net assets / equity | ¥562m | at 2022-12-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.4bn | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2025-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥121m | at 2024-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-13.88 | 2025-01-01 → 2025-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-24.8 | 2023-01-01 → 2023-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-57.07 | 2022-01-01 → 2022-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥3.72 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥3.56 | 2021-01-01 → 2021-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥119.55 | at 2025-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥58.6 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥56.97 | at 2023-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥38.24 | at 2022-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥94.5 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 51.4% | at 2025-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 29.7% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.2% | at 2023-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 15.4% | at 2022-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.6% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 4.1% | 2021-01-01 → 2021-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 17,191,031 | at 2025-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,340,031 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,150,199 | at 2023-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,439,199 | at 2022-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,296,200 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 36 | at 2025-12-31 | Standalone | Number of employees |
| Employees | 42 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 52 | at 2023-12-31v | Standalone | Number of employees |
| Employees | 46 | at 2022-12-31v | Standalone | Number of employees |
| Employees | 45 | at 2021-12-31d | 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.
All source rows · 1,231
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | Prior4YearInstant | 2419800000 | JPY |
| Total assets (5-year summary) | Prior3YearInstant | 3803357000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant | 3291133000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 2976777000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 4196810000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | 91.59 | |
| Net assets per share (5-year summary) | Prior3YearInstant | 29.26 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 29.78 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 38.78 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 107.78 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | 0.79 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | -63.32 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | -43.65 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | -3.97 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | -7.29 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration | 0.76 | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | － | |
| 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 | 0.541 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.111 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.137 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.200 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.441 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | 0.009 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | － | |
| 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 | 1866.9 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | － | |
| 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 | -788000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | -318242000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | -386992000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 194597000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 150169000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | -494585000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | -262957000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -55734000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | 4833000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -28522000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | 496553000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | 162824000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | 237692000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | -344241000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | 1395325000 | 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 |
| 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 |