Annual report
4429.TEDINET S100VUB8
Period2024-03-01 → 2025-02-28
Filed2025-05-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥9.0bn | 2024-03-01 → 2025-02-28 | Cons. | Net sales |
| Revenue | ¥7.5bn | 2023-03-01 → 2024-02-29 | Cons. | Net sales |
| Revenue | ¥5.6bn | 2022-03-01 → 2023-02-28d | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.3bn | 2021-03-01 → 2022-02-28d | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.4bn | 2020-03-01 → 2021-02-28d | Cons. | Net sales (5-year summary) |
| Operating income | ¥459m | 2024-03-01 → 2025-02-28 | Cons. | Operating income |
| Operating income | ¥666m | 2023-03-01 → 2024-02-29 | Cons. | Operating income |
| Ordinary income | ¥462m | 2024-03-01 → 2025-02-28 | Cons. | Ordinary income |
| Ordinary income | ¥677m | 2023-03-01 → 2024-02-29 | Cons. | Ordinary income |
| Ordinary income | ¥567m | 2022-03-01 → 2023-02-28d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥450m | 2021-03-01 → 2022-02-28d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥601m | 2020-03-01 → 2021-02-28d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥462m | 2024-03-01 → 2025-02-28 | Cons. | Income before income taxes |
| Profit before tax | ¥350m | 2023-03-01 → 2024-02-29 | Cons. | Income before income taxes |
| Net income (owners) | ¥356m | 2024-03-01 → 2025-02-28 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥269m | 2023-03-01 → 2024-02-29 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥424m | 2022-03-01 → 2023-02-28d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥327m | 2021-03-01 → 2022-02-28d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥446m | 2020-03-01 → 2021-02-28d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥356m | 2024-03-01 → 2025-02-28 | Cons. | Profit loss |
| Net income | ¥269m | 2023-03-01 → 2024-02-29 | Cons. | Profit loss |
| Total assets | ¥6.7bn | at 2025-02-28 | Cons. | Assets |
| Total assets | ¥6.0bn | at 2024-02-29 | Cons. | Assets |
| Total assets | ¥4.6bn | at 2023-02-28d | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.9bn | at 2022-02-28d | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.2bn | at 2021-02-28d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.6bn | at 2025-02-28 | Cons. | Liabilities |
| Total liabilities | ¥3.2bn | at 2024-02-29 | Cons. | Liabilities |
| Net assets / equity | ¥3.0bn | at 2025-02-28 | Cons. | Net assets |
| Net assets / equity | ¥2.8bn | at 2024-02-29 | Cons. | Net assets |
| Net assets / equity | ¥2.5bn | at 2023-02-28d | Cons. | Net assets |
| Net assets / equity | ¥2.3bn | at 2022-02-28d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.9bn | at 2021-02-28d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.3bn | at 2025-02-28 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.2bn | at 2024-02-29 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.3bn | at 2025-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.2bn | at 2024-02-29 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.1bn | at 2023-02-28d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.1bn | at 2022-02-28d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.9bn | at 2021-02-28d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥377m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥100m | 2023-03-01 → 2024-02-29 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥978m | 2022-03-01 → 2023-02-28d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥161m | 2021-03-01 → 2022-02-28d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥478m | 2020-03-01 → 2021-02-28d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥140m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥37m | 2023-03-01 → 2024-02-29 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥27m | 2022-03-01 → 2023-02-28d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥47m | 2021-03-01 → 2022-02-28d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥8m | 2020-03-01 → 2021-02-28d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥91m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥7m | 2023-03-01 → 2024-02-29 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥18m | 2022-03-01 → 2023-02-28d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥23m | 2021-03-01 → 2022-02-28d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥19m | 2020-03-01 → 2021-02-28d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥78.64 | 2024-03-01 → 2025-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥59.18 | 2023-03-01 → 2024-02-29 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥94.39 | 2022-03-01 → 2023-02-28d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥74.54 | 2021-03-01 → 2022-02-28d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥103.57 | 2020-03-01 → 2021-02-28d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥93.74 | 2022-03-01 → 2023-02-28d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥72.94 | 2021-03-01 → 2022-02-28d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥99.05 | 2020-03-01 → 2021-02-28d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥676.1 | at 2025-02-28 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥608.3 | at 2024-02-29 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥547.41 | at 2023-02-28d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥507.15 | at 2022-02-28d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥436.55 | at 2021-02-28d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 45.4% | at 2025-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.4% | at 2024-02-29 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.1% | at 2023-02-28d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.9% | at 2022-02-28d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 60.0% | at 2021-02-28d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 12.3% | 2024-03-01 → 2025-02-28 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.3% | 2023-03-01 → 2024-02-29 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 17.9% | 2022-03-01 → 2023-02-28d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 15.7% | 2021-03-01 → 2022-02-28d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 26.7% | 2020-03-01 → 2021-02-28d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 137 | at 2025-02-28 | Cons. | Number of employees |
| Employees | 123 | at 2024-02-29 | Cons. | Number of employees |
| Employees | 108 | at 2023-02-28d | Cons. | Number of employees |
| Employees | 93 | at 2022-02-28d | Cons. | Number of employees |
| Employees | 85 | at 2021-02-28d | Cons. | Number of employees |
| Revenue | ¥8.6bn | 2024-03-01 → 2025-02-28 | Standalone | Net sales |
| Revenue | ¥7.1bn | 2023-03-01 → 2024-02-29 | Standalone | Net sales |
| Revenue | ¥5.4bn | 2022-03-01 → 2023-02-28d | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.1bn | 2021-03-01 → 2022-02-28d | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.4bn | 2020-03-01 → 2021-02-28d | Standalone | Net sales (5-year summary) |
| Operating income | ¥317m | 2024-03-01 → 2025-02-28 | Standalone | Operating income |
| Operating income | ¥576m | 2023-03-01 → 2024-02-29 | Standalone | Operating income |
| Ordinary income | ¥321m | 2024-03-01 → 2025-02-28 | Standalone | Ordinary income |
| Ordinary income | ¥586m | 2023-03-01 → 2024-02-29 | Standalone | Ordinary income |
| Ordinary income | ¥516m | 2022-03-01 → 2023-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥442m | 2021-03-01 → 2022-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥590m | 2020-03-01 → 2021-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥321m | 2024-03-01 → 2025-02-28 | Standalone | Income before income taxes |
| Profit before tax | ¥260m | 2023-03-01 → 2024-02-29 | Standalone | Income before income taxes |
| Net income | ¥239m | 2024-03-01 → 2025-02-28 | Standalone | Profit loss |
| Net income | ¥192m | 2023-03-01 → 2024-02-29 | Standalone | Profit loss |
| Net income | ¥379m | 2022-03-01 → 2023-02-28d | Standalone | Net income loss (5-year summary) |
| Net income | ¥320m | 2021-03-01 → 2022-02-28d | Standalone | Net income loss (5-year summary) |
| Net income | ¥437m | 2020-03-01 → 2021-02-28d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥6.4bn | at 2025-02-28 | Standalone | Assets |
| Total assets | ¥5.8bn | at 2024-02-29 | Standalone | Assets |
| Total assets | ¥4.4bn | at 2023-02-28d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.9bn | at 2022-02-28d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.1bn | at 2021-02-28d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥3.6bn | at 2025-02-28 | Standalone | Liabilities |
| Total liabilities | ¥3.2bn | at 2024-02-29 | Standalone | Liabilities |
| Net assets / equity | ¥2.7bn | at 2025-02-28 | Standalone | Net assets |
| Net assets / equity | ¥2.6bn | at 2024-02-29 | Standalone | Net assets |
| Net assets / equity | ¥2.4bn | at 2023-02-28d | Standalone | Net assets |
| Net assets / equity | ¥2.2bn | at 2022-02-28d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.9bn | at 2021-02-28d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥3.1bn | at 2025-02-28 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.0bn | at 2024-02-29 | Standalone | Cash and deposits |
| EPS (basic) | ¥52.94 | 2024-03-01 → 2025-02-28 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥42.31 | 2023-03-01 → 2024-02-29 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥84.41 | 2022-03-01 → 2023-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥73.04 | 2021-03-01 → 2022-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥101.48 | 2020-03-01 → 2021-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥83.84 | 2022-03-01 → 2023-02-28d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥71.47 | 2021-03-01 → 2022-02-28d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥97.04 | 2020-03-01 → 2021-02-28d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥607.75 | at 2025-02-28 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥565.7 | at 2024-02-29 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥525.26 | at 2023-02-28d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥496.74 | at 2022-02-28d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥428.43 | at 2021-02-28d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 42.8% | at 2025-02-28 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.7% | at 2024-02-29 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 53.5% | at 2023-02-28d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.8% | at 2022-02-28d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.6% | at 2021-02-28d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 9.0% | 2024-03-01 → 2025-02-28 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.8% | 2023-03-01 → 2024-02-29 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 16.5% | 2022-03-01 → 2023-02-28d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 15.7% | 2021-03-01 → 2022-02-28d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 26.7% | 2020-03-01 → 2021-02-28d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 4,550,300 | at 2025-02-28 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,550,300 | at 2024-02-29 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,520,200 | at 2023-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,446,900 | at 2022-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,354,500 | at 2021-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 128 | at 2025-02-28 | Standalone | Number of employees |
| Employees | 117 | at 2024-02-29 | Standalone | Number of employees |
| Employees | 100 | at 2023-02-28d | Standalone | Number of employees |
| Employees | 87 | at 2022-02-28d | Standalone | Number of employees |
| Employees | 85 | at 2021-02-28d | 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 · 1,071
| Item | Context | Value | Unit |
|---|---|---|---|
| Foreign exchange losses gains ope cf | CurrentYearDuration | 4384000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YearDuration | 9942000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYearDuration | 4818000 | JPY |
| Increase decrease in provision for loss on order received ope cf | Prior1YearDuration | -5590000 | JPY |
| Increase decrease in provision for loss on order received ope cf | CurrentYearDuration | － | JPY |
| Interest income ope cf | Prior1YearDuration | -7000 | JPY |
| Interest income ope cf | CurrentYearDuration | -42000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 1014000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | － | JPY |
| Subsidy income2 ope cf | Prior1YearDuration | -1359000 | JPY |
| Subsidy income2 ope cf | CurrentYearDuration | － | JPY |
| Commission fee ope cf | Prior1YearDuration | － | JPY |
| Commission fee ope cf | CurrentYearDuration | 769000 | JPY |
| Stock issuance cost ope cf | Prior1YearDuration | 56000 | JPY |
| Stock issuance cost ope cf | CurrentYearDuration | － | JPY |
| Loss on trust type stock options ope cf | Prior1YearDuration | 326368000 | JPY |
| Loss on trust type stock options ope cf | CurrentYearDuration | － | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YearDuration | -250058000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration | -232175000 | JPY |
| Decrease increase in inventories ope cf | Prior1YearDuration | 15971000 | JPY |
| Decrease increase in inventories ope cf | CurrentYearDuration | -10526000 | JPY |
| Decrease increase in prepaid expenses ope cf | Prior1YearDuration | -1030477000 | JPY |
| Decrease increase in prepaid expenses ope cf | CurrentYearDuration | -175309000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration | -213412000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | 399104000 | JPY |
| Increase decrease in contract liabilities ope cf | Prior1YearDuration | 1226142000 | JPY |
| Increase decrease in contract liabilities ope cf | CurrentYearDuration | 68280000 | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | Prior1YearDuration | 5581000 | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | CurrentYearDuration | -9235000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1YearDuration | 57432000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | CurrentYearDuration | -54374000 | JPY |
| Other net ope cf | Prior1YearDuration | -10560000 | JPY |
| Other net ope cf | CurrentYearDuration | 3390000 | JPY |
| Subtotal ope cf | Prior1YearDuration | 502392000 | JPY |
| Subtotal ope cf | CurrentYearDuration | 504371000 | JPY |
| Interest income received ope cf | Prior1YearDuration | 7000 | JPY |
| Interest income received ope cf | CurrentYearDuration | 42000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration | -1014000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | － | JPY |
| Loss on trust type stock options paid ope cf | Prior1YearDuration | -326368000 | JPY |
| Loss on trust type stock options paid ope cf | CurrentYearDuration | － | JPY |
| Income taxes paid ope cf | Prior1YearDuration | -81635000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration | -127112000 | JPY |
| Income taxes refund ope cf | Prior1YearDuration | 5532000 | JPY |
| Income taxes refund ope cf | CurrentYearDuration | － | JPY |
| Proceeds from subsidy income2 ope cf | Prior1YearDuration | 1359000 | JPY |
| Proceeds from subsidy income2 ope cf | CurrentYearDuration | － | JPY |
| Net cash provided by used in operating activities | Prior1YearDuration | 100273000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration | 377301000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YearDuration | -14503000 | 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 |
| 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 |