Tokyo Tape
Sign in
← uridoki

Annual report

418A.TEDINET S100XN60
Period2024-12-01 → 2025-11-30
Filed2026-02-26
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 74
MetricValuePeriodScopeSource row
Revenue¥1.5bn2024-12-01 → 2025-11-30StandaloneOperating revenue1
Revenue¥599m2023-12-01 → 2024-11-30StandaloneOperating revenue1
Revenue¥334m2022-12-01 → 2023-11-30dStandaloneOperating revenue1 (5-year summary)
Revenue¥179m2021-12-01 → 2022-11-30dStandaloneOperating revenue1 (5-year summary)
Revenue¥101m2020-12-01 → 2021-11-30dStandaloneOperating revenue1 (5-year summary)
Operating income¥176m2024-12-01 → 2025-11-30StandaloneOperating income
Operating income¥48m2023-12-01 → 2024-11-30StandaloneOperating income
Ordinary income¥202m2024-12-01 → 2025-11-30StandaloneOrdinary income
Ordinary income¥50m2023-12-01 → 2024-11-30StandaloneOrdinary income
Ordinary income¥39m2022-12-01 → 2023-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥20m2021-12-01 → 2022-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥33m2020-12-01 → 2021-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥202m2024-12-01 → 2025-11-30StandaloneIncome before income taxes
Profit before tax¥50m2023-12-01 → 2024-11-30StandaloneIncome before income taxes
Net income¥216m2024-12-01 → 2025-11-30StandaloneProfit loss
Net income¥65m2023-12-01 → 2024-11-30StandaloneProfit loss
Net income¥46m2022-12-01 → 2023-11-30dStandaloneNet income loss (5-year summary)
Net income−¥21m2021-12-01 → 2022-11-30dStandaloneNet income loss (5-year summary)
Net income−¥33m2020-12-01 → 2021-11-30dStandaloneNet income loss (5-year summary)
Total assets¥695mat 2025-11-30StandaloneAssets
Total assets¥290mat 2024-11-30StandaloneAssets
Total assets¥180mat 2023-11-30dStandaloneTotal assets (5-year summary)
Total assets¥131mat 2022-11-30dStandaloneTotal assets (5-year summary)
Total assets¥99mat 2021-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥287mat 2025-11-30StandaloneLiabilities
Total liabilities¥186mat 2024-11-30StandaloneLiabilities
Net assets / equity¥408mat 2025-11-30StandaloneNet assets
Net assets / equity¥104mat 2024-11-30StandaloneNet assets
Net assets / equity¥39mat 2023-11-30dStandaloneNet assets
Net assets / equity−¥7mat 2022-11-30dStandaloneNet assets (5-year summary)
Net assets / equity−¥9mat 2021-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥432mat 2025-11-30StandaloneCash and deposits
Cash and deposits¥153mat 2024-11-30StandaloneCash and deposits
Cash & equivalents¥432mat 2025-11-30StandaloneCash and cash equivalents
Cash & equivalents¥153mat 2024-11-30StandaloneCash and cash equivalents
Cash & equivalents¥115mat 2023-11-30dStandaloneCash and cash equivalents
Operating cash flow¥252m2024-12-01 → 2025-11-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥44m2023-12-01 → 2024-11-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥19m2022-12-01 → 2023-11-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥776,0002024-12-01 → 2025-11-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥165,0002023-12-01 → 2024-11-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥2m2022-12-01 → 2023-11-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥28m2024-12-01 → 2025-11-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥6m2023-12-01 → 2024-11-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥7m2022-12-01 → 2023-11-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥52.172024-12-01 → 2025-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.852023-12-01 → 2024-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.412022-12-01 → 2023-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-101.322021-12-01 → 2022-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-162.32020-12-01 → 2021-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥46.582024-12-01 → 2025-11-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥95.24at 2025-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥-26.71at 2024-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥-53.16at 2023-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥-1,338.77at 2022-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥-1,216.38at 2021-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio58.7%at 2025-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio35.8%at 2024-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio9.4%at 2023-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio-22.3%at 2022-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio-8.8%at 2021-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE84.4%2024-12-01 → 2025-11-30StandaloneRate of return on equity (5-year summary)
ROE107.4%2023-12-01 → 2024-11-30StandaloneRate of return on equity (5-year summary)
ROE-747.6%2022-12-01 → 2023-11-30dStandaloneRate of return on equity (5-year summary)
Shares issued2,140,770at 2025-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued171,234at 2024-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued167,611at 2023-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued167,611at 2022-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued167,611at 2021-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees16at 2025-11-30StandaloneNumber of employees
Employees19at 2024-11-30StandaloneNumber of employees
Employees11at 2023-11-30dStandaloneNumber of employees
Employees12at 2022-11-30dStandaloneNumber of employees
Employees11at 2021-11-30dStandaloneNumber 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 · 815
ItemContextValueUnit
Interest expenses noeCurrentYearDuration_NonConsolidatedMember846000JPY
Commission fee noePrior1YearDuration_NonConsolidatedMember－JPY
Commission fee noeCurrentYearDuration_NonConsolidatedMember1500000JPY
Stock issuance cost noePrior1YearDuration_NonConsolidatedMember－JPY
Stock issuance cost noeCurrentYearDuration_NonConsolidatedMember3736000JPY
Listing expenses noePrior1YearDuration_NonConsolidatedMember－JPY
Listing expenses noeCurrentYearDuration_NonConsolidatedMember9958000JPY
Other noePrior1YearDuration_NonConsolidatedMember0JPY
Other noeCurrentYearDuration_NonConsolidatedMember170000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember1053000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember16212000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember50062000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember201505000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember50062000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember201505000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember180000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember27989000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-14848000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-42304000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember-14668000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember-14314000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember64731000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember215820000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember50000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember－JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember－JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-33083000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember-33083000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember16916000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember22027000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember38943000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember11000000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember11000000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember11000000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember22000000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember22000000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember64731000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember64731000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember64731000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember64731000JPY
Net changes of items other than shareholders equityPrior1YearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-22000000JPY
Net changes of items other than shareholders equityPrior1YearDuration_NonConsolidatedMember-22000000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalStockMember11000000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember11000000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember11000000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember64731000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember64731000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember86731000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-22000000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember64731000JPY

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 · 13 of 13 passed
balance sheet identitynon_consolidated 2024-11-30pass rounding
balance sheet identitynon_consolidated 2025-11-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-11-30pass
statement vs summary · net assetsnon_consolidated 2024-11-30pass
statement vs summary · net assetsnon_consolidated 2025-11-30pass
statement vs summary · operating cash flownon_consolidated 2023-12-01/2024-11-30pass
statement vs summary · operating cash flownon_consolidated 2024-12-01/2025-11-30pass
statement vs summary · revenuenon_consolidated 2023-12-01/2024-11-30pass
statement vs summary · revenuenon_consolidated 2024-12-01/2025-11-30pass
statement vs summary · total assetsnon_consolidated 2024-11-30pass
statement vs summary · total assetsnon_consolidated 2025-11-30pass