Annual report
4176.TEDINET S100X5W6
Period2024-09-01 → 2025-08-31
Filed2025-11-20
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 134
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥9.4bn | 2024-09-01 → 2025-08-31 | Cons. | Net sales |
| Revenue | ¥6.6bn | 2023-09-01 → 2024-08-31 | Cons. | Net sales |
| Revenue | ¥4.7bn | 2022-09-01 → 2023-08-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.8bn | 2021-09-01 → 2022-08-31v | Cons. | Net sales (5-year summary) |
| Operating income | ¥256m | 2024-09-01 → 2025-08-31 | Cons. | Operating income |
| Operating income | ¥305m | 2023-09-01 → 2024-08-31 | Cons. | Operating income |
| Ordinary income | ¥227m | 2024-09-01 → 2025-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥226m | 2023-09-01 → 2024-08-31 | Cons. | Ordinary income |
| Ordinary income | −¥168m | 2022-09-01 → 2023-08-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥511m | 2021-09-01 → 2022-08-31v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥226m | 2024-09-01 → 2025-08-31 | Cons. | Income before income taxes |
| Profit before tax | ¥170m | 2023-09-01 → 2024-08-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥307m | 2024-09-01 → 2025-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥244m | 2023-09-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥76m | 2022-09-01 → 2023-08-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥494m | 2021-09-01 → 2022-08-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥260m | 2024-09-01 → 2025-08-31 | Cons. | Profit loss |
| Net income | ¥106m | 2023-09-01 → 2024-08-31 | Cons. | Profit loss |
| Total assets | ¥6.3bn | at 2025-08-31 | Cons. | Assets |
| Total assets | ¥8.3bn | at 2024-08-31 | Cons. | Assets |
| Total assets | ¥5.2bn | at 2023-08-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥4.3bn | at 2022-08-31v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.9bn | at 2025-08-31 | Cons. | Liabilities |
| Total liabilities | ¥4.5bn | at 2024-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.4bn | at 2025-08-31 | Cons. | Net assets |
| Net assets / equity | ¥3.8bn | at 2024-08-31 | Cons. | Net assets |
| Net assets / equity | ¥3.1bn | at 2023-08-31v | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2022-08-31v | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.9bn | at 2025-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.9bn | at 2024-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.9bn | at 2025-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.9bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.0bn | at 2023-08-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.1bn | at 2022-08-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥255m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥618m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥114m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥420m | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥482m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.3bn | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥933m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥487m | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥743m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.6bn | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥761m | 2022-09-01 → 2023-08-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥639m | 2021-09-01 → 2022-08-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥13.07 | 2024-09-01 → 2025-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥10.21 | 2023-09-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-3.2 | 2022-09-01 → 2023-08-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-21.28 | 2021-09-01 → 2022-08-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥12.77 | 2024-09-01 → 2025-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥10 | 2023-09-01 → 2024-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥89.1 | at 2025-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥92.2 | at 2024-08-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥81.65 | at 2023-08-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥84.4 | at 2022-08-31v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 31.8% | at 2025-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.7% | at 2024-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 37.2% | at 2023-08-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.9% | at 2022-08-31v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 14.6% | 2024-09-01 → 2025-08-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 11.8% | 2023-09-01 → 2024-08-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 266 | at 2025-08-31 | Cons. | Number of employees |
| Employees | 265 | at 2024-08-31 | Cons. | Number of employees |
| Employees | 206 | at 2023-08-31v | Cons. | Number of employees |
| Employees | 179 | at 2022-08-31v | Cons. | Number of employees |
| Revenue | ¥6.0bn | 2024-09-01 → 2025-08-31 | Standalone | Net sales |
| Revenue | ¥5.3bn | 2023-09-01 → 2024-08-31 | Standalone | Net sales |
| Revenue | ¥4.6bn | 2022-09-01 → 2023-08-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.8bn | 2021-09-01 → 2022-08-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.7bn | 2020-09-01 → 2021-08-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥392m | 2024-09-01 → 2025-08-31 | Standalone | Operating income |
| Operating income | ¥464m | 2023-09-01 → 2024-08-31 | Standalone | Operating income |
| Ordinary income | ¥400m | 2024-09-01 → 2025-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥469m | 2023-09-01 → 2024-08-31 | Standalone | Ordinary income |
| Ordinary income | −¥72m | 2022-09-01 → 2023-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥496m | 2021-09-01 → 2022-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥60m | 2020-09-01 → 2021-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥400m | 2024-09-01 → 2025-08-31 | Standalone | Income before income taxes |
| Profit before tax | ¥357m | 2023-09-01 → 2024-08-31 | Standalone | Income before income taxes |
| Net income | ¥431m | 2024-09-01 → 2025-08-31 | Standalone | Profit loss |
| Net income | ¥293m | 2023-09-01 → 2024-08-31 | Standalone | Profit loss |
| Net income | −¥74m | 2022-09-01 → 2023-08-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥494m | 2021-09-01 → 2022-08-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥41m | 2020-09-01 → 2021-08-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.9bn | at 2025-08-31 | Standalone | Assets |
| Total assets | ¥6.2bn | at 2024-08-31 | Standalone | Assets |
| Total assets | ¥4.1bn | at 2023-08-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.9bn | at 2022-08-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.1bn | at 2021-08-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥3.3bn | at 2025-08-31 | Standalone | Liabilities |
| Total liabilities | ¥3.7bn | at 2024-08-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.6bn | at 2025-08-31 | Standalone | Net assets |
| Net assets / equity | ¥2.5bn | at 2024-08-31 | Standalone | Net assets |
| Net assets / equity | ¥2.1bn | at 2023-08-31v | Standalone | Net assets |
| Net assets / equity | ¥2.0bn | at 2022-08-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.3bn | at 2021-08-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.8bn | at 2025-08-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.3bn | at 2024-08-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥3.3bn | at 2021-08-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥764m | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥116m | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.4bn | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥18.36 | 2024-09-01 → 2025-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥12.27 | 2023-09-01 → 2024-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-3.12 | 2022-09-01 → 2023-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-21.26 | 2021-09-01 → 2022-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.93 | 2020-09-01 → 2021-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥17.94 | 2024-09-01 → 2025-08-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥12.01 | 2023-09-01 → 2024-08-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.76 | 2020-09-01 → 2021-08-31d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥96.85 | at 2025-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥94.33 | at 2024-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥86.37 | at 2023-08-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥84.41 | at 2022-08-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥104.06 | at 2021-08-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 37.3% | at 2025-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 36.6% | at 2024-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.1% | at 2023-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.1% | at 2022-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.4% | at 2021-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 19.4% | 2024-09-01 → 2025-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 13.9% | 2023-09-01 → 2024-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.8% | 2020-09-01 → 2021-08-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 24,047,300 | at 2025-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 23,921,300 | at 2024-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 23,839,700 | at 2023-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 23,546,600 | at 2022-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 22,380,500 | at 2021-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 219 | at 2025-08-31 | Standalone | Number of employees |
| Employees | 206 | at 2024-08-31 | Standalone | Number of employees |
| Employees | 206 | at 2023-08-31v | Standalone | Number of employees |
| Employees | 179 | at 2022-08-31v | Standalone | Number of employees |
| Employees | 136 | at 2021-08-31d | 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 · 30
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-09-01 → 2025-08-31 | −¥20m |
| Agentreportable segment | depreciation | 2024-09-01 → 2025-08-31 | ¥32m |
| Agentreportable segment | employees | at 2025-08-31 | 68 pure |
| Agentreportable segment | revenue | 2024-09-01 → 2025-08-31 | ¥3.7bn |
| Agentreportable segment | revenue external | 2024-09-01 → 2025-08-31 | ¥3.7bn |
| Agentreportable segment | segment profit | 2024-09-01 → 2025-08-31 | −¥279m |
| Market Placereportable segment | depreciation | 2024-09-01 → 2025-08-31 | ¥32m |
| Market Placereportable segment | employees | at 2025-08-31 | 198 pure |
| Market Placereportable segment | revenue | 2024-09-01 → 2025-08-31 | ¥5.7bn |
| Market Placereportable segment | revenue external | 2024-09-01 → 2025-08-31 | ¥5.7bn |
| Market Placereportable segment | segment profit | 2024-09-01 → 2025-08-31 | ¥555m |
| —segment total | depreciation | 2024-09-01 → 2025-08-31 | ¥65m |
| —segment total | revenue | 2024-09-01 → 2025-08-31 | ¥9.4bn |
| —segment total | revenue external | 2024-09-01 → 2025-08-31 | ¥9.4bn |
| —segment total | segment profit | 2024-09-01 → 2025-08-31 | ¥276m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2023-09-01 → 2024-08-31 | −¥45m |
| Agentreportable segment | depreciation | 2023-09-01 → 2024-08-31 | ¥9m |
| Agentreportable segment | revenue | 2023-09-01 → 2024-08-31 | ¥1.5bn |
| Agentreportable segment | revenue external | 2023-09-01 → 2024-08-31 | ¥1.5bn |
| Agentreportable segment | segment profit | 2023-09-01 → 2024-08-31 | −¥241m |
| Market Placereportable segment | depreciation | 2023-09-01 → 2024-08-31 | ¥28m |
| Market Placereportable segment | revenue | 2023-09-01 → 2024-08-31 | ¥5.1bn |
| Market Placereportable segment | revenue external | 2023-09-01 → 2024-08-31 | ¥5.1bn |
| Market Placereportable segment | segment profit | 2023-09-01 → 2024-08-31 | ¥591m |
| —segment total | depreciation | 2023-09-01 → 2024-08-31 | ¥37m |
| —segment total | revenue | 2023-09-01 → 2024-08-31 | ¥6.6bn |
| —segment total | revenue external | 2023-09-01 → 2024-08-31 | ¥6.6bn |
| —segment total | segment profit | 2023-09-01 → 2024-08-31 | ¥350m |
| Agentreportable segment | employees | at 2025-08-31 | 24 pure |
| Market Placereportable segment | employees | at 2025-08-31 | 195 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,441
| Item | Context | Value | Unit |
|---|---|---|---|
| Provision for coupon cl | CurrentYearInstant | 8742000 | JPY |
| Other cl | Prior1YearInstant | 139390000 | JPY |
| Other cl | CurrentYearInstant | 80918000 | JPY |
| Current liabilities | Prior1YearInstant | 3105130000 | JPY |
| Current liabilities | CurrentYearInstant | 2778232000 | JPY |
| Bonds payable | Prior1YearInstant | 80000000 | JPY |
| Bonds payable | CurrentYearInstant | 60000000 | JPY |
| Long term loans payable | Prior1YearInstant | 1144189000 | JPY |
| Long term loans payable | CurrentYearInstant | 934201000 | JPY |
| Deferred tax liabilities | Prior1YearInstant | 102456000 | JPY |
| Deferred tax liabilities | CurrentYearInstant | 98543000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant | 36908000 | JPY |
| Asset retirement obligations ncl | CurrentYearInstant | 36995000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 1363554000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 1129739000 | JPY |
| Liabilities | Prior1YearInstant | 4468684000 | JPY |
| Liabilities | CurrentYearInstant | 3907972000 | JPY |
| Capital stock | Prior1YearInstant | 1244957000 | JPY |
| Capital stock | CurrentYearInstant | 1255356000 | JPY |
| Capital surplus | Prior1YearInstant | 2390553000 | JPY |
| Capital surplus | CurrentYearInstant | 1019123000 | JPY |
| Retained earnings | Prior1YearInstant | -1433410000 | JPY |
| Retained earnings | CurrentYearInstant | 255323000 | JPY |
| Treasury stock | Prior1YearInstant | － | JPY |
| Treasury stock | CurrentYearInstant | -518109000 | JPY |
| Shareholders equity | Prior1YearInstant | 2202100000 | JPY |
| Shareholders equity | CurrentYearInstant | 2011693000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 107000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant | － | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 107000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | － | JPY |
| Subscription rights to shares | Prior1YearInstant | 243423000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 401116000 | JPY |
| Non controlling interests | Prior1YearInstant | 1340454000 | JPY |
| Non controlling interests | CurrentYearInstant | 4452000 | JPY |
| Net assets | Prior1YearInstant | 3786085000 | JPY |
| Net assets | CurrentYearInstant | 2417262000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 8254770000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 6325234000 | JPY |
| Net sales | Prior1YearDuration | 6588712000 | JPY |
| Net sales | CurrentYearDuration | 9410783000 | JPY |
| Cost of sales | Prior1YearDuration | 1494509000 | JPY |
| Cost of sales | CurrentYearDuration | 3286934000 | JPY |
| Gross profit | Prior1YearDuration | 5094203000 | JPY |
| Gross profit | CurrentYearDuration | 6123848000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 4789426000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 5867727000 | JPY |
| Operating income | Prior1YearDuration | 304776000 | JPY |
| Operating income | CurrentYearDuration | 256121000 | JPY |
| Interest income noi | Prior1YearDuration | 399000 | 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 |