Annual report
4335.TEDINET S100WRPN
Period2024-07-01 → 2025-06-30
Filed2025-09-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 154
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.7bn | 2024-07-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥3.1bn | 2023-07-01 → 2024-06-30 | Cons. | Net sales |
| Revenue | ¥2.8bn | 2022-07-01 → 2023-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.7bn | 2021-07-01 → 2022-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.5bn | 2020-07-01 → 2021-06-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥363m | 2024-07-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | ¥328m | 2023-07-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥358m | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥327m | 2023-07-01 → 2024-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥300m | 2022-07-01 → 2023-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥242m | 2021-07-01 → 2022-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥273m | 2020-07-01 → 2021-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥362m | 2024-07-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥304m | 2023-07-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥272m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥226m | 2023-07-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥213m | 2022-07-01 → 2023-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥178m | 2021-07-01 → 2022-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥186m | 2020-07-01 → 2021-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥272m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | ¥226m | 2023-07-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥2.9bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥2.6bn | at 2024-06-30 | Cons. | Assets |
| Total assets | ¥2.3bn | at 2023-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.9bn | at 2022-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.9bn | at 2021-06-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.2bn | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥1.1bn | at 2024-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥1.7bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥1.5bn | at 2024-06-30 | Cons. | Net assets |
| Net assets / equity | ¥1.3bn | at 2023-06-30v | Cons. | Net assets |
| Net assets / equity | ¥1.2bn | at 2022-06-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.1bn | at 2021-06-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.2bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.0bn | at 2024-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.2bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.0bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2023-06-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥795m | at 2022-06-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.2bn | at 2021-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥539m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥76m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥493m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥258m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥873m | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥251m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥12m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥11m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥8m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥171,000 | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥88m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥74m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥88m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥122m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥14m | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥119.07 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥99.41 | 2023-07-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥92.18 | 2022-07-01 → 2023-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥75.77 | 2021-07-01 → 2022-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥77.73 | 2020-07-01 → 2021-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥118.89 | 2024-07-01 → 2025-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥99.29 | 2023-07-01 → 2024-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥76.79 | 2020-07-01 → 2021-06-30d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥719.64 | at 2025-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥637.79 | at 2024-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥568.05 | at 2023-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥500.34 | at 2022-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥456.58 | at 2021-06-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 56.5% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.1% | at 2024-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.8% | at 2023-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.2% | at 2022-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.3% | at 2021-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 17.5% | 2024-07-01 → 2025-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 16.5% | 2023-07-01 → 2024-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 17.3% | 2022-07-01 → 2023-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 15.7% | 2021-07-01 → 2022-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 18.5% | 2020-07-01 → 2021-06-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 157 | at 2025-06-30 | Cons. | Number of employees |
| Employees | 147 | at 2024-06-30 | Cons. | Number of employees |
| Employees | 140 | at 2023-06-30v | Cons. | Number of employees |
| Employees | 135 | at 2022-06-30v | Cons. | Number of employees |
| Employees | 124 | at 2021-06-30d | Cons. | Number of employees |
| Revenue | ¥3.7bn | 2024-07-01 → 2025-06-30 | Standalone | Net sales |
| Revenue | ¥3.1bn | 2023-07-01 → 2024-06-30 | Standalone | Net sales |
| Revenue | ¥2.8bn | 2022-07-01 → 2023-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.7bn | 2021-07-01 → 2022-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.5bn | 2020-07-01 → 2021-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥360m | 2024-07-01 → 2025-06-30 | Standalone | Operating income |
| Operating income | ¥324m | 2023-07-01 → 2024-06-30 | Standalone | Operating income |
| Ordinary income | ¥355m | 2024-07-01 → 2025-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥322m | 2023-07-01 → 2024-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥295m | 2022-07-01 → 2023-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥234m | 2021-07-01 → 2022-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥270m | 2020-07-01 → 2021-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥359m | 2024-07-01 → 2025-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥299m | 2023-07-01 → 2024-06-30 | Standalone | Income before income taxes |
| Net income | ¥270m | 2024-07-01 → 2025-06-30 | Standalone | Profit loss |
| Net income | ¥223m | 2023-07-01 → 2024-06-30 | Standalone | Profit loss |
| Net income | ¥209m | 2022-07-01 → 2023-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥172m | 2021-07-01 → 2022-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥183m | 2020-07-01 → 2021-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.9bn | at 2025-06-30 | Standalone | Assets |
| Total assets | ¥2.6bn | at 2024-06-30 | Standalone | Assets |
| Total assets | ¥2.2bn | at 2023-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.9bn | at 2022-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.9bn | at 2021-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.2bn | at 2025-06-30 | Standalone | Liabilities |
| Total liabilities | ¥1.1bn | at 2024-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥1.6bn | at 2025-06-30 | Standalone | Net assets |
| Net assets / equity | ¥1.5bn | at 2024-06-30 | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2023-06-30v | Standalone | Net assets |
| Net assets / equity | ¥1.2bn | at 2022-06-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.1bn | at 2021-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.2bn | at 2025-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥987m | at 2024-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥118.05 | 2024-07-01 → 2025-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥97.81 | 2023-07-01 → 2024-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥90.3 | 2022-07-01 → 2023-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥73.35 | 2021-07-01 → 2022-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥76.67 | 2020-07-01 → 2021-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥117.87 | 2024-07-01 → 2025-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥97.69 | 2023-07-01 → 2024-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥75.74 | 2020-07-01 → 2021-06-30d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥38 | 2024-07-01 → 2025-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥35 | 2023-07-01 → 2024-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥30 | 2022-07-01 → 2023-06-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2021-07-01 → 2022-06-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2020-07-01 → 2021-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥705.74 | at 2025-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥624.86 | at 2024-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥556.72 | at 2023-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥491.1 | at 2022-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥449.98 | at 2021-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 56.0% | at 2025-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.7% | at 2024-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.4% | at 2023-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.0% | at 2022-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.0% | at 2021-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 17.8% | 2024-07-01 → 2025-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 16.6% | 2023-07-01 → 2024-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 17.3% | 2022-07-01 → 2023-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 15.5% | 2021-07-01 → 2022-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 18.5% | 2020-07-01 → 2021-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 2,466,000 | at 2025-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,466,000 | at 2024-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,466,000 | at 2023-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,466,000 | at 2022-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,466,000 | at 2021-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 155 | at 2025-06-30 | Standalone | Number of employees |
| Employees | 145 | at 2024-06-30 | Standalone | Number of employees |
| Employees | 138 | at 2023-06-30v | Standalone | Number of employees |
| Employees | 133 | at 2022-06-30v | Standalone | Number of employees |
| Employees | 122 | at 2021-06-30d | 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 · 1,242
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | Prior2YearInstant | 2276446000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 2588962000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 2912866000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | 456.58 | |
| Net assets per share (5-year summary) | Prior3YearInstant | 500.34 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 568.05 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 637.79 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 719.64 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | 77.73 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | 75.77 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 92.18 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 99.41 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | 119.07 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration | 76.79 | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | 99.29 | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | 118.89 | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant | 0.573 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.612 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.568 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.561 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.565 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | 0.185 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.157 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.173 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.165 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.175 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | 12.9 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | 8.6 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | 13.4 | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | 11.5 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | 10.2 | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | 872936000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | -257866000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | 492783000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | -76368000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 538811000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | -171000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | 8285000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -10551000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -12376000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -250919000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | -13647000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | -121525000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | -87934000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | -73617000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | -88240000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior4YearInstant | 1166504000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior3YearInstant | 795398000 | 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 rounding |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| 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 |