Annual report
4441.TEDINET S100XH6J
Period2024-11-01 → 2025-10-31
Filed2026-01-26
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 93
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.8bn | 2024-11-01 → 2025-10-31 | Standalone | Net sales |
| Revenue | ¥2.4bn | 2023-11-01 → 2024-10-31 | Standalone | Net sales |
| Revenue | ¥2.1bn | 2022-11-01 → 2023-10-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.7bn | 2021-11-01 → 2022-10-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.4bn | 2020-11-01 → 2021-10-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥899m | 2024-11-01 → 2025-10-31 | Standalone | Operating income |
| Operating income | ¥832m | 2023-11-01 → 2024-10-31 | Standalone | Operating income |
| Ordinary income | ¥907m | 2024-11-01 → 2025-10-31 | Standalone | Ordinary income |
| Ordinary income | ¥830m | 2023-11-01 → 2024-10-31 | Standalone | Ordinary income |
| Ordinary income | ¥679m | 2022-11-01 → 2023-10-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥532m | 2021-11-01 → 2022-10-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥578m | 2020-11-01 → 2021-10-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥871m | 2024-11-01 → 2025-10-31 | Standalone | Income before income taxes |
| Profit before tax | ¥860m | 2023-11-01 → 2024-10-31 | Standalone | Income before income taxes |
| Net income | ¥626m | 2024-11-01 → 2025-10-31 | Standalone | Profit loss |
| Net income | ¥602m | 2023-11-01 → 2024-10-31 | Standalone | Profit loss |
| Net income | ¥518m | 2022-11-01 → 2023-10-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥322m | 2021-11-01 → 2022-10-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥386m | 2020-11-01 → 2021-10-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.4bn | at 2025-10-31 | Standalone | Assets |
| Total assets | ¥4.4bn | at 2024-10-31 | Standalone | Assets |
| Total assets | ¥3.6bn | at 2023-10-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.7bn | at 2022-10-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.2bn | at 2021-10-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.8bn | at 2025-10-31 | Standalone | Liabilities |
| Total liabilities | ¥1.9bn | at 2024-10-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.6bn | at 2025-10-31 | Standalone | Net assets |
| Net assets / equity | ¥2.4bn | at 2024-10-31 | Standalone | Net assets |
| Net assets / equity | ¥2.1bn | at 2023-10-31v | Standalone | Net assets |
| Net assets / equity | ¥1.7bn | at 2022-10-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.5bn | at 2021-10-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥3.7bn | at 2025-10-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.2bn | at 2024-10-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥3.0bn | at 2025-10-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥3.2bn | at 2024-10-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥2.4bn | at 2023-10-31v | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2022-10-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.1bn | at 2021-10-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥1.8bn | 2024-11-01 → 2025-10-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.3bn | 2023-11-01 → 2024-10-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.2bn | 2022-11-01 → 2023-10-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥642m | 2021-11-01 → 2022-10-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥492m | 2020-11-01 → 2021-10-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥1.4bn | 2024-11-01 → 2025-10-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥78m | 2023-11-01 → 2024-10-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥91m | 2022-11-01 → 2023-10-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥189m | 2021-11-01 → 2022-10-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥652m | 2020-11-01 → 2021-10-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥549m | 2024-11-01 → 2025-10-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥416m | 2023-11-01 → 2024-10-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥161m | 2022-11-01 → 2023-10-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥163m | 2021-11-01 → 2022-10-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥46m | 2020-11-01 → 2021-10-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥61.59 | 2024-11-01 → 2025-10-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥57.77 | 2023-11-01 → 2024-10-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥49.09 | 2022-11-01 → 2023-10-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥30.68 | 2021-11-01 → 2022-10-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥37.25 | 2020-11-01 → 2021-10-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥61.21 | 2024-11-01 → 2025-10-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥57.41 | 2023-11-01 → 2024-10-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥48.75 | 2022-11-01 → 2023-10-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥30.4 | 2021-11-01 → 2022-10-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥36.47 | 2020-11-01 → 2021-10-31d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥21.3 | 2024-11-01 → 2025-10-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2023-11-01 → 2024-10-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥17 | 2022-11-01 → 2023-10-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10.6 | 2021-11-01 → 2022-10-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥12.9 | 2020-11-01 → 2021-10-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥256.92 | at 2025-10-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥234.33 | at 2024-10-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥202.39 | at 2023-10-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥162.54 | at 2022-10-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥143.3 | at 2021-10-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 48.2% | at 2025-10-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.0% | at 2024-10-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.6% | at 2023-10-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.1% | at 2022-10-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 68.6% | at 2021-10-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 24.8% | 2024-11-01 → 2025-10-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 26.3% | 2023-11-01 → 2024-10-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 26.9% | 2022-11-01 → 2023-10-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 20.1% | 2021-11-01 → 2022-10-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 27.2% | 2020-11-01 → 2021-10-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 10,644,000 | at 2025-10-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,635,600 | at 2024-10-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,629,600 | at 2023-10-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,623,600 | at 2022-10-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 10,479,900 | at 2021-10-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 114 | at 2025-10-31 | Standalone | Number of employees |
| Employees | 83 | at 2024-10-31 | Standalone | Number of employees |
| Employees | 71 | at 2023-10-31v | Standalone | Number of employees |
| Employees | 58 | at 2022-10-31v | Standalone | Number of employees |
| Employees | 59 | at 2021-10-31d | 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 · 44
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2024-11-01 → 2025-10-31 | ¥4m |
| Reconciling Itemsreconciling | depreciation | 2024-11-01 → 2025-10-31 | ¥12m |
| Reconciling Itemsreconciling | segment assets | at 2025-10-31 | ¥4.6bn |
| Reconciling Itemsreconciling | segment profit | 2024-11-01 → 2025-10-31 | −¥591m |
| Security Businessreportable segment | capex | 2024-11-01 → 2025-10-31 | ¥78m |
| Security Businessreportable segment | depreciation | 2024-11-01 → 2025-10-31 | ¥40m |
| Security Businessreportable segment | revenue | 2024-11-01 → 2025-10-31 | ¥1.9bn |
| Security Businessreportable segment | revenue external | 2024-11-01 → 2025-10-31 | ¥1.9bn |
| Security Businessreportable segment | segment assets | at 2025-10-31 | ¥467m |
| Security Businessreportable segment | segment profit | 2024-11-01 → 2025-10-31 | ¥1.3bn |
| Solution Businessreportable segment | capex | 2024-11-01 → 2025-10-31 | ¥52m |
| Solution Businessreportable segment | depreciation | 2024-11-01 → 2025-10-31 | ¥64m |
| Solution Businessreportable segment | revenue | 2024-11-01 → 2025-10-31 | ¥900m |
| Solution Businessreportable segment | revenue external | 2024-11-01 → 2025-10-31 | ¥900m |
| Solution Businessreportable segment | segment assets | at 2025-10-31 | ¥316m |
| Solution Businessreportable segment | segment profit | 2024-11-01 → 2025-10-31 | ¥151m |
| —segment total | capex | 2024-11-01 → 2025-10-31 | ¥130m |
| —segment total | depreciation | 2024-11-01 → 2025-10-31 | ¥104m |
| —segment total | revenue | 2024-11-01 → 2025-10-31 | ¥2.8bn |
| —segment total | revenue external | 2024-11-01 → 2025-10-31 | ¥2.8bn |
| —segment total | segment assets | at 2025-10-31 | ¥783m |
| —segment total | segment profit | 2024-11-01 → 2025-10-31 | ¥1.5bn |
| Reconciling Itemsreconciling | capex | 2023-11-01 → 2024-10-31 | ¥18m |
| Reconciling Itemsreconciling | depreciation | 2023-11-01 → 2024-10-31 | ¥10m |
| Reconciling Itemsreconciling | segment assets | at 2024-10-31 | ¥3.5bn |
| Reconciling Itemsreconciling | segment profit | 2023-11-01 → 2024-10-31 | −¥582m |
| Security Businessreportable segment | capex | 2023-11-01 → 2024-10-31 | ¥21m |
| Security Businessreportable segment | depreciation | 2023-11-01 → 2024-10-31 | ¥46m |
| Security Businessreportable segment | revenue | 2023-11-01 → 2024-10-31 | ¥1.8bn |
| Security Businessreportable segment | revenue external | 2023-11-01 → 2024-10-31 | ¥1.8bn |
| Security Businessreportable segment | segment assets | at 2024-10-31 | ¥507m |
| Security Businessreportable segment | segment profit | 2023-11-01 → 2024-10-31 | ¥1.3bn |
| Solution Businessreportable segment | capex | 2023-11-01 → 2024-10-31 | ¥53m |
| Solution Businessreportable segment | depreciation | 2023-11-01 → 2024-10-31 | ¥78m |
| Solution Businessreportable segment | revenue | 2023-11-01 → 2024-10-31 | ¥562m |
| Solution Businessreportable segment | revenue external | 2023-11-01 → 2024-10-31 | ¥562m |
| Solution Businessreportable segment | segment assets | at 2024-10-31 | ¥320m |
| Solution Businessreportable segment | segment profit | 2023-11-01 → 2024-10-31 | ¥74m |
| —segment total | capex | 2023-11-01 → 2024-10-31 | ¥73m |
| —segment total | depreciation | 2023-11-01 → 2024-10-31 | ¥124m |
| —segment total | revenue | 2023-11-01 → 2024-10-31 | ¥2.4bn |
| —segment total | revenue external | 2023-11-01 → 2024-10-31 | ¥2.4bn |
| —segment total | segment assets | at 2024-10-31 | ¥827m |
| —segment total | segment profit | 2023-11-01 → 2024-10-31 | ¥1.4bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,063
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 2667177000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 3646902000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 4355634000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 5381299000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 143.30 | |
| Net assets per share (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 162.54 | |
| Net assets per share (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 202.39 | |
| Net assets per share (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 234.33 | |
| Net assets per share (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 256.92 | |
| Dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 12.90 | |
| Dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 10.60 | |
| Dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 17.00 | |
| Dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 20.00 | |
| Dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 21.30 | |
| Interim dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 37.25 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 30.68 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 49.09 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 57.77 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 61.59 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 36.47 | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 30.40 | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 48.75 | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 57.41 | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 61.21 | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 0.686 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 0.641 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 0.586 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 0.560 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 0.482 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 0.272 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 0.201 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 0.269 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 0.263 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 0.248 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 30.2 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 31.7 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 16.7 | |
| Price earnings ratio (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 12.8 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 15.1 | |
| Payout ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 0.346 | |
| Payout ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 0.346 | |
| Payout ratio (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 0.346 | |
| Payout ratio (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 0.346 | |
| Payout ratio (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 0.346 | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 491922000 | 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 · 13 of 13 passed
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |