Tokyo Tape
Sign in
← LaKeel

Annual report

4074.TEDINET S100VIRA
Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥8.0bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥7.7bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥6.9bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥5.8bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥5.3bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥560m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥775m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥544m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥807m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥731m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥493m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥243m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥547m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥806m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥362m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥540m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥467m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥317m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥140m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥363m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥540m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥6.0bnat 2024-12-31Cons.Assets
Total assets¥6.4bnat 2023-12-31Cons.Assets
Total assets¥5.8bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥5.4bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥3.7bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.4bnat 2024-12-31Cons.Liabilities
Total liabilities¥2.6bnat 2023-12-31Cons.Liabilities
Net assets / equity¥3.6bnat 2024-12-31Cons.Net assets
Net assets / equity¥3.8bnat 2023-12-31Cons.Net assets
Net assets / equity¥3.3bnat 2022-12-31dCons.Net assets
Net assets / equity¥2.8bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.5bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥2.7bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥2.5bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.2bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.3bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥668m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥410m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥486m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥563m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.1bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥359m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥301m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥494m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥739m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥95m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥205m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.1bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥584m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥48.362024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥70.582023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥61.32022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥45.882021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥22.452020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥47.12024-01-01 → 2024-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥68.562023-01-01 → 2023-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥59.372022-01-01 → 2022-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥43.452021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥506.34at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥499.74at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥426.58at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥369.2at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥173.87at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio59.6%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio59.4%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio56.2%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio51.4%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio29.7%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE9.8%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE15.3%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE15.4%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE16.2%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE14.0%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees453at 2024-12-31Cons.Number of employees
Employees433at 2023-12-31Cons.Number of employees
Employees413at 2022-12-31dCons.Number of employees
Employees450at 2021-12-31dCons.Number of employees
Employees460at 2020-12-31dCons.Number of employees
Revenue¥7.4bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥7.1bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥6.5bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥5.4bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥5.0bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥500m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥706m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥489m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥739m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥719m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥516m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥239m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥493m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥739m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥322m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥494m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥478m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥341m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥137m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥5.7bnat 2024-12-31StandaloneAssets
Total assets¥6.2bnat 2023-12-31StandaloneAssets
Total assets¥5.6bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥5.3bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥3.6bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2024-12-31StandaloneLiabilities
Total liabilities¥2.5bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥3.4bnat 2024-12-31StandaloneNet assets
Net assets / equity¥3.7bnat 2023-12-31StandaloneNet assets
Net assets / equity¥3.2bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥2.8bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.1bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥2.3bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥42.972024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥64.592023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥62.772022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.332021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.982020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥41.852024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥62.742023-01-01 → 2023-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥60.792022-01-01 → 2022-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥46.712021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥480.43at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥483.94at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥420.41at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥363.24at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥167.66at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio59.4%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.9%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio56.8%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio29.5%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE9.0%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE14.3%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE16.1%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE17.8%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE14.2%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,672,500at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,653,500at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,628,500at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,580,500at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,388,500at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees391at 2024-12-31StandaloneNumber of employees
Employees363at 2023-12-31StandaloneNumber of employees
Employees344at 2022-12-31dStandaloneNumber of employees
Employees380at 2021-12-31dStandaloneNumber of employees
Employees387at 2020-12-31dStandaloneNumber 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 · 1,277
ItemContextValueUnit
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_TreasuryStockMember-95000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember496144000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember1015538000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember1123486000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember1123486000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember1564468000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember1564468000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_TreasuryStockMember-283000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember3703210000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember600000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember3207666000JPY
Exercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember2500000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember493740000JPY
Purchase of treasury stockPrior1YearDuration_NonConsolidatedMember-95000JPY
Net changes of items other than shareholders equityPrior1YearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember－JPY
Net changes of items other than shareholders equityPrior1YearDuration_NonConsolidatedMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember496144000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember600000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember3703810000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember1015538000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember1123486000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember1123486000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember1564468000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember1564468000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_TreasuryStockMember-283000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember3703210000JPY
Exercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_CapitalStockMember950000JPY
Exercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember950000JPY
Exercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember950000JPY
Exercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember1900000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember321848000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember321848000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember321848000JPY
Purchase of treasury stockCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember-617441000JPY
Purchase of treasury stockCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember-617441000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalStockMember950000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember950000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember950000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember321848000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember321848000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember-617441000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember-293693000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalStockMember1016488000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalCapitalSurplusMember1124436000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalSurplusMember1124436000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember1886317000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember1886317000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_TreasuryStockMember-617725000JPY

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 2023-12-31pass
balance sheet identityconsolidated 2024-12-31pass
balance sheet identitynon_consolidated 2023-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass