Annual report
4382.TEDINET S100WEIR
Period2024-05-01 → 2025-04-30
Filed2025-07-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 126
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥5.9bn | 2024-05-01 → 2025-04-30 | Cons. | Net sales |
| Revenue | ¥4.8bn | 2023-05-01 → 2024-04-30 | Cons. | Net sales |
| Revenue | ¥3.0bn | 2022-05-01 → 2023-04-30v | Cons. | Net sales (5-year summary) |
| Operating income | ¥306m | 2024-05-01 → 2025-04-30 | Cons. | Operating income |
| Operating income | ¥451m | 2023-05-01 → 2024-04-30 | Cons. | Operating income |
| Ordinary income | ¥228m | 2024-05-01 → 2025-04-30 | Cons. | Ordinary income |
| Ordinary income | ¥369m | 2023-05-01 → 2024-04-30 | Cons. | Ordinary income |
| Ordinary income | ¥216m | 2022-05-01 → 2023-04-30v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥131m | 2024-05-01 → 2025-04-30 | Cons. | Income before income taxes |
| Profit before tax | −¥707m | 2023-05-01 → 2024-04-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥178m | 2024-05-01 → 2025-04-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥1.1bn | 2023-05-01 → 2024-04-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥574m | 2022-05-01 → 2023-04-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥25m | 2024-05-01 → 2025-04-30 | Cons. | Profit loss |
| Net income | −¥931m | 2023-05-01 → 2024-04-30 | Cons. | Profit loss |
| Total assets | ¥8.1bn | at 2025-04-30 | Cons. | Assets |
| Total assets | ¥7.7bn | at 2024-04-30 | Cons. | Assets |
| Total assets | ¥8.7bn | at 2023-04-30v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.9bn | at 2025-04-30 | Cons. | Liabilities |
| Total liabilities | ¥2.5bn | at 2024-04-30 | Cons. | Liabilities |
| Net assets / equity | ¥5.2bn | at 2025-04-30 | Cons. | Net assets |
| Net assets / equity | ¥5.1bn | at 2024-04-30 | Cons. | Net assets |
| Net assets / equity | ¥6.1bn | at 2023-04-30v | Cons. | Net assets |
| Cash and deposits | ¥1.7bn | at 2025-04-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.7bn | at 2024-04-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.1bn | at 2025-04-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.7bn | at 2024-04-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.8bn | at 2023-04-30v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥219m | 2024-05-01 → 2025-04-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥464m | 2023-05-01 → 2024-04-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥483m | 2022-05-01 → 2023-04-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥479m | 2024-05-01 → 2025-04-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.2bn | 2023-05-01 → 2024-04-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥144m | 2022-05-01 → 2023-04-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥665m | 2024-05-01 → 2025-04-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥304m | 2023-05-01 → 2024-04-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥201m | 2022-05-01 → 2023-04-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-11.79 | 2024-05-01 → 2025-04-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-75.45 | 2023-05-01 → 2024-04-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-38.22 | 2022-05-01 → 2023-04-30v | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥301.15 | at 2025-04-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥314.36 | at 2024-04-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥388.97 | at 2023-04-30v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 56.1% | at 2025-04-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.5% | at 2024-04-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.4% | at 2023-04-30v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | -3.8% | 2024-05-01 → 2025-04-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -21.5% | 2023-05-01 → 2024-04-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -9.8% | 2022-05-01 → 2023-04-30v | Cons. | Rate of return on equity (5-year summary) |
| Employees | 294 | at 2025-04-30 | Cons. | Number of employees |
| Employees | 256 | at 2024-04-30 | Cons. | Number of employees |
| Employees | 160 | at 2023-04-30v | Cons. | Number of employees |
| Revenue | ¥2.0bn | 2024-05-01 → 2025-04-30 | Standalone | Net sales |
| Revenue | ¥1.7bn | 2023-05-01 → 2024-04-30 | Standalone | Net sales |
| Revenue | ¥1.6bn | 2022-05-01 → 2023-04-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.5bn | 2021-05-01 → 2022-04-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.6bn | 2020-05-01 → 2021-04-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥16m | 2024-05-01 → 2025-04-30 | Standalone | Operating income |
| Operating income | ¥173m | 2023-05-01 → 2024-04-30 | Standalone | Operating income |
| Ordinary income | −¥53m | 2024-05-01 → 2025-04-30 | Standalone | Ordinary income |
| Ordinary income | ¥101m | 2023-05-01 → 2024-04-30 | Standalone | Ordinary income |
| Ordinary income | ¥127m | 2022-05-01 → 2023-04-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥88m | 2021-05-01 → 2022-04-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥286m | 2020-05-01 → 2021-04-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥285m | 2024-05-01 → 2025-04-30 | Standalone | Income before income taxes |
| Profit before tax | −¥1.8bn | 2023-05-01 → 2024-04-30 | Standalone | Income before income taxes |
| Net income | −¥296m | 2024-05-01 → 2025-04-30 | Standalone | Profit loss |
| Net income | −¥1.8bn | 2023-05-01 → 2024-04-30 | Standalone | Profit loss |
| Net income | ¥80m | 2022-05-01 → 2023-04-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥49m | 2021-05-01 → 2022-04-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥207m | 2020-05-01 → 2021-04-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.7bn | at 2025-04-30 | Standalone | Assets |
| Total assets | ¥5.1bn | at 2024-04-30 | Standalone | Assets |
| Total assets | ¥6.8bn | at 2023-04-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.6bn | at 2022-04-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.5bn | at 2021-04-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.2bn | at 2025-04-30 | Standalone | Liabilities |
| Total liabilities | ¥331m | at 2024-04-30 | Standalone | Liabilities |
| Net assets / equity | ¥4.6bn | at 2025-04-30 | Standalone | Net assets |
| Net assets / equity | ¥4.8bn | at 2024-04-30 | Standalone | Net assets |
| Net assets / equity | ¥6.6bn | at 2023-04-30v | Standalone | Net assets |
| Net assets / equity | ¥6.4bn | at 2022-04-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥6.4bn | at 2021-04-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥566m | at 2025-04-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2024-04-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥3.7bn | at 2022-04-30v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥5.6bn | at 2021-04-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥198m | 2021-05-01 → 2022-04-30v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥361m | 2020-05-01 → 2021-04-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥2.1bn | 2021-05-01 → 2022-04-30v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥385m | 2020-05-01 → 2021-04-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1,000 | 2021-05-01 → 2022-04-30v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥15m | 2020-05-01 → 2021-04-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-19.64 | 2024-05-01 → 2025-04-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-121.24 | 2023-05-01 → 2024-04-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.34 | 2022-05-01 → 2023-04-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥3.29 | 2021-05-01 → 2022-04-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥13.85 | 2020-05-01 → 2021-04-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥5.3 | 2022-05-01 → 2023-04-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥3.26 | 2021-05-01 → 2022-04-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥13.67 | 2020-05-01 → 2021-04-30d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥295.71 | at 2025-04-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥315.05 | at 2024-04-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥434.83 | at 2023-04-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥428.65 | at 2022-04-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥426.13 | at 2021-04-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 78.3% | at 2025-04-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 92.4% | at 2024-04-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 96.5% | at 2023-04-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 97.1% | at 2022-04-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 97.8% | at 2021-04-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -6.4% | 2024-05-01 → 2025-04-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -32.3% | 2023-05-01 → 2024-04-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.2% | 2022-05-01 → 2023-04-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 0.8% | 2021-05-01 → 2022-04-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.3% | 2020-05-01 → 2021-04-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 15,174,468 | at 2025-04-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,045,152 | at 2024-04-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,027,181 | at 2023-04-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,025,582 | at 2022-04-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,025,582 | at 2021-04-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 97 | at 2025-04-30 | Standalone | Number of employees |
| Employees | 79 | at 2024-04-30 | Standalone | Number of employees |
| Employees | 65 | at 2023-04-30v | Standalone | Number of employees |
| Employees | 61 | at 2022-04-30v | Standalone | Number of employees |
| Employees | 55 | at 2021-04-30d | 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.
Segments · 40
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-05-01 → 2025-04-30 | −¥10m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-05-01 → 2025-04-30 | −¥10m |
| Reconciling Itemsreconciling | segment profit | 2024-05-01 → 2025-04-30 | −¥1.3bn |
| AI Digital Transformation Businessreportable segment | depreciation | 2024-05-01 → 2025-04-30 | ¥129m |
| AI Digital Transformation Businessreportable segment | employees | at 2025-04-30 | 175 pure |
| AI Digital Transformation Businessreportable segment | revenue | 2024-05-01 → 2025-04-30 | ¥3.3bn |
| AI Digital Transformation Businessreportable segment | revenue external | 2024-05-01 → 2025-04-30 | ¥3.3bn |
| AI Digital Transformation Businessreportable segment | revenue intersegment | 2024-05-01 → 2025-04-30 | ¥10m |
| AI Digital Transformation Businessreportable segment | segment profit | 2024-05-01 → 2025-04-30 | ¥776m |
| AI Security Businessreportable segment | depreciation | 2024-05-01 → 2025-04-30 | ¥130m |
| AI Security Businessreportable segment | employees | at 2025-04-30 | 75 pure |
| AI Security Businessreportable segment | revenue | 2024-05-01 → 2025-04-30 | ¥2.7bn |
| AI Security Businessreportable segment | revenue external | 2024-05-01 → 2025-04-30 | ¥2.7bn |
| AI Security Businessreportable segment | segment profit | 2024-05-01 → 2025-04-30 | ¥789m |
| —segment total | depreciation | 2024-05-01 → 2025-04-30 | ¥259m |
| —segment total | employees | at 2025-04-30 | 250 pure |
| —segment total | revenue | 2024-05-01 → 2025-04-30 | ¥5.9bn |
| —segment total | revenue external | 2024-05-01 → 2025-04-30 | ¥5.9bn |
| —segment total | revenue intersegment | 2024-05-01 → 2025-04-30 | ¥10m |
| —segment total | segment profit | 2024-05-01 → 2025-04-30 | ¥1.6bn |
| Reconciling Itemsreconciling | revenue | 2023-05-01 → 2024-04-30 | −¥11m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-05-01 → 2024-04-30 | −¥11m |
| Reconciling Itemsreconciling | segment profit | 2023-05-01 → 2024-04-30 | −¥1.0bn |
| AI Digital Transformation Businessreportable segment | depreciation | 2023-05-01 → 2024-04-30 | ¥73m |
| AI Digital Transformation Businessreportable segment | revenue | 2023-05-01 → 2024-04-30 | ¥2.2bn |
| AI Digital Transformation Businessreportable segment | revenue external | 2023-05-01 → 2024-04-30 | ¥2.2bn |
| AI Digital Transformation Businessreportable segment | revenue intersegment | 2023-05-01 → 2024-04-30 | ¥11m |
| AI Digital Transformation Businessreportable segment | segment profit | 2023-05-01 → 2024-04-30 | ¥677m |
| AI Security Businessreportable segment | depreciation | 2023-05-01 → 2024-04-30 | ¥108m |
| AI Security Businessreportable segment | revenue | 2023-05-01 → 2024-04-30 | ¥2.6bn |
| AI Security Businessreportable segment | revenue external | 2023-05-01 → 2024-04-30 | ¥2.6bn |
| AI Security Businessreportable segment | revenue intersegment | 2023-05-01 → 2024-04-30 | ¥752,000 |
| AI Security Businessreportable segment | segment profit | 2023-05-01 → 2024-04-30 | ¥789m |
| —segment total | depreciation | 2023-05-01 → 2024-04-30 | ¥181m |
| —segment total | revenue | 2023-05-01 → 2024-04-30 | ¥4.9bn |
| —segment total | revenue external | 2023-05-01 → 2024-04-30 | ¥4.8bn |
| —segment total | revenue intersegment | 2023-05-01 → 2024-04-30 | ¥11m |
| —segment total | segment profit | 2023-05-01 → 2024-04-30 | ¥1.5bn |
| AI Digital Transformation Businessreportable segment | employees | at 2025-04-30 | 78 pure |
| —segment total | employees | at 2025-04-30 | 78 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,377
| Item | Context | Value | Unit |
|---|---|---|---|
| Filer name in japanese | FilingDateInstant | Original text (Japanese)HEROZ株式会社 | |
| Filer name in english | FilingDateInstant | HEROZ,Inc. | |
| Fund name in japanese | FilingDateInstant | － | |
| Fund name in english | FilingDateInstant | － | |
| Cabinet office ordinance | FilingDateInstant | Original text (Japanese)企業内容等の開示に関する内閣府令 | |
| Document type | FilingDateInstant | Original text (Japanese)第三号様式 | |
| Accounting standards | FilingDateInstant | Japan GAAP | |
| Whether consolidated financial statements are prepared | FilingDateInstant | true | |
| Industry code when consolidated financial statements are prepared in accordance with industry specific regulations | FilingDateInstant | CTE | |
| Industry code when financial statements are prepared in accordance with industry specific regulations | FilingDateInstant | CTE | |
| Current fiscal year start date | FilingDateInstant | 2024-05-01 | |
| Current period end date | FilingDateInstant | 2025-04-30 | |
| Type of current period | FilingDateInstant | FY | |
| Current fiscal year end date | FilingDateInstant | 2025-04-30 | |
| Previous fiscal year start date | FilingDateInstant | 2023-05-01 | |
| Comparative period end date | FilingDateInstant | 2024-04-30 | |
| Previous fiscal year end date | FilingDateInstant | 2024-04-30 | |
| Next fiscal year start date | FilingDateInstant | － | |
| End date of quarterly or semi annual period of next fiscal year | FilingDateInstant | － | |
| Amendment flag | FilingDateInstant | false | |
| Identification of document subject to amendment | FilingDateInstant | － | |
| Report amendment flag | FilingDateInstant | false | |
| Xbrl amendment flag | FilingDateInstant | false | |
| Business results of group (text) | FilingDateInstant | Text · Plus | |
| Business results of reporting company (text) | FilingDateInstant | Text · Plus | |
| Company history (text) | FilingDateInstant | Text · Plus | |
| Description of business (text) | FilingDateInstant | Text · Plus | |
| Overview of affiliated entities (text) | FilingDateInstant | Text · Plus | |
| Information about employees (text) | FilingDateInstant | Text · Plus | |
| Business policy business environment issues to address etc (text) | FilingDateInstant | Text · Plus | |
| Disclosure of sustainability related financial information (text) | FilingDateInstant | Text · Plus | |
| Governance (text) | FilingDateInstant | Text · Plus | |
| Strategy (text) | FilingDateInstant | Text · Plus | |
| Policy on development of human resources and internal environment strategy (text) | FilingDateInstant | Text · Plus | |
| Risk management (text) | FilingDateInstant | Text · Plus | |
| Metrics and targets (text) | FilingDateInstant | Text · Plus | |
| Description of metrics related to policy on development of human resources and internal environment and targets and performance using such metrics metrics and targets (text) | FilingDateInstant | Text · Plus | |
| Business risks (text) | FilingDateInstant | Text · Plus | |
| Management analysis of financial position operating results and cash flows (text) | FilingDateInstant | Text · Plus | |
| Critical contracts (text) | FilingDateInstant | Text · Plus | |
| Research and development activities (text) | FilingDateInstant | Text · Plus | |
| Overview of capital expenditures etc (text) | FilingDateInstant | Text · Plus | |
| Major facilities (text) | FilingDateInstant | Text · Plus | |
| Planned additions retirements etc of facilities (text) | FilingDateInstant | Text · Plus | |
| Total number of shares (text) | FilingDateInstant | Text · Plus | |
| Issued shares total number of shares etc (text) | FilingDateInstant | Text · Plus | |
| Class issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | Original text (Japanese)普通株式 | |
| Name of financial instruments exchange on which securities are listed or authorized financial instruments business association to which securities are registered | FilingDateInstant_OrdinaryShareMember | Original text (Japanese)東京証券取引所スタンダード市場 | |
| Description issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | Text · Plus | |
| Details of employee share option program (text) | FilingDateInstant | Text · Plus |
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 |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 |