Tokyo Tape
Sign in
← SpiderPlus & Co

Annual report

4192.TEDINET S100XT30
Period2025-01-01 → 2025-12-31
Filed2026-03-24
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 108
MetricValuePeriodScopeSource row
Revenue¥4.9bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥4.1bn2024-01-01 → 2024-12-31Cons.Net sales
Operating income−¥11m2025-01-01 → 2025-12-31Cons.Operating income
Operating income−¥519m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income−¥41m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income−¥526m2024-01-01 → 2024-12-31Cons.Ordinary income
Profit before tax−¥40m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax−¥760m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)−¥17m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥772m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income−¥17m2025-01-01 → 2025-12-31Cons.Profit loss
Net income−¥772m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥4.2bnat 2025-12-31Cons.Assets
Total assets¥4.2bnat 2024-12-31Cons.Assets
Total liabilities¥1.5bnat 2025-12-31Cons.Liabilities
Total liabilities¥1.6bnat 2024-12-31Cons.Liabilities
Net assets / equity¥2.7bnat 2025-12-31Cons.Net assets
Net assets / equity¥2.6bnat 2024-12-31Cons.Net assets
Net assets / equity¥3.4bnat 2023-12-31vCons.Net assets
Cash and deposits¥2.5bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥2.7bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥2.5bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2023-12-31vCons.Cash and cash equivalents
Operating cash flow¥79m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥369m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Investing cash flow−¥182m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥52m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Financing cash flow−¥159m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥323m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
EPS (basic)¥-0.492025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-21.922024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
Net assets per share¥74.97at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥74.92at 2024-12-31Cons.Net assets per share (5-year summary)
Equity ratio64.0%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio62.8%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Employees260at 2025-12-31Cons.Number of employees
Employees250at 2024-12-31Cons.Number of employees
Revenue¥4.9bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥4.1bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.2bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.5bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.2bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥7m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income−¥509m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income−¥20m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income−¥514m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥453m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.2bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥504m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥63m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥748m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income−¥40m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥760m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥463m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income−¥1.0bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income−¥512m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥4.2bnat 2025-12-31StandaloneAssets
Total assets¥4.2bnat 2024-12-31StandaloneAssets
Total assets¥4.6bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥4.8bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥5.4bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2025-12-31StandaloneLiabilities
Total liabilities¥1.6bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥2.7bnat 2025-12-31StandaloneNet assets
Net assets / equity¥2.7bnat 2024-12-31StandaloneNet assets
Net assets / equity¥3.4bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥3.7bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥4.6bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.5bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥2.7bnat 2024-12-31StandaloneCash and deposits
Cash & equivalents¥2.8bnat 2023-12-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥3.0bnat 2022-12-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥4.2bnat 2021-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥331m2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥1.0bn2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥493m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥85m2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥509m2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥610m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥218m2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥363m2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥4.8bn2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-1.132025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-21.572024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-13.322023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-30.732022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-16.022021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥74.9at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥75.45at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥96.46at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥108.27at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥138.32at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio64.0%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio63.0%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio73.6%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.8%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio85.2%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued35,507,400at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued35,306,500at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued35,090,800at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued34,027,600at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued33,410,900at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees258at 2025-12-31StandaloneNumber of employees
Employees247at 2024-12-31StandaloneNumber of employees
Employees176at 2023-12-31vStandaloneNumber of employees
Employees180at 2022-12-31vStandaloneNumber of employees
Employees136at 2021-12-31dStandaloneNumber 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.

Segments · 2
SegmentItemPeriodValue
ICT Businessreportable segmentemployeesat 2025-12-31260 pure
ICT Businessreportable segmentemployeesat 2025-12-31258 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,295
ItemContextValueUnit
Loss on valuation of stocks of subsidiaries and affiliates elCurrentYearDuration_NonConsolidatedMember43672000JPY
Extraordinary lossPrior1YearDuration_NonConsolidatedMember234283000JPY
Extraordinary lossCurrentYearDuration_NonConsolidatedMember45858000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember-748116000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember-62858000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember10891000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember25714000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember537000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-48534000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember11429000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember-22820000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember-759545000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember-40037000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember2476719000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember2560193000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember194084000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember2754277000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-1846013000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember-1846013000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_TreasuryStockMember-184000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember3384799000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember525000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember3385324000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember19362000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember19362000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember19362000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember38725000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember38725000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-759545000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember-759545000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember-759545000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember-759545000JPY
Purchase of treasury stockPrior1YearDuration_NonConsolidatedMember_TreasuryStockMember-3000JPY
Purchase of treasury stockPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember-3000JPY
Purchase of treasury stockPrior1YearDuration_NonConsolidatedMember-3000JPY
Net changes of items other than shareholders equityPrior1YearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-76000JPY
Net changes of items other than shareholders equityPrior1YearDuration_NonConsolidatedMember-76000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalStockMember19362000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember19362000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_OtherCapitalSurplusMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember19362000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-759545000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember-759545000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_TreasuryStockMember-3000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember-720823000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-76000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember-720899000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember2496082000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember2579556000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember194084000JPY

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 · 23 of 23 passed
balance sheet identityconsolidated 2024-12-31pass
balance sheet identityconsolidated 2025-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass
balance sheet identitynon_consolidated 2025-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsconsolidated 2025-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2025-01-01/2025-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsconsolidated 2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass