Annual report
4450.TEDINET S100XU6D
Period2025-01-01 → 2025-12-31
Filed2026-03-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 155
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥8.1bn | 2025-01-01 → 2025-12-31 | Cons. | Net sales |
| Revenue | ¥6.7bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales |
| Revenue | ¥5.9bn | 2023-01-01 → 2023-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥5.3bn | 2022-01-01 → 2022-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.8bn | 2021-01-01 → 2021-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥713m | 2025-01-01 → 2025-12-31 | Cons. | Operating income |
| Operating income | ¥528m | 2024-01-01 → 2024-12-31 | Cons. | Operating income |
| Ordinary income | ¥703m | 2025-01-01 → 2025-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥510m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥627m | 2023-01-01 → 2023-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥470m | 2022-01-01 → 2022-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥380m | 2021-01-01 → 2021-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥680m | 2025-01-01 → 2025-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥510m | 2024-01-01 → 2024-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥388m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥327m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥447m | 2023-01-01 → 2023-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥318m | 2022-01-01 → 2022-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥254m | 2021-01-01 → 2021-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥430m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss |
| Net income | ¥326m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss |
| Total assets | ¥6.5bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥5.7bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥4.9bn | at 2023-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.4bn | at 2022-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.8bn | at 2021-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.7bn | at 2025-12-31 | Cons. | Liabilities |
| Total liabilities | ¥2.4bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.8bn | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥3.3bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥2.8bn | at 2023-12-31v | Cons. | Net assets |
| Net assets / equity | ¥2.3bn | at 2022-12-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.9bn | at 2021-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.1bn | at 2025-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.5bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.1bn | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.8bn | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2022-12-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥992m | at 2021-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥1.1bn | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥116m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥79m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥431m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥372m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥290m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥62m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥210m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥79m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥252m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥267m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥253m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥783m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥7m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥127.5 | 2025-01-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥112.97 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥157.01 | 2023-01-01 → 2023-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥114.21 | 2022-01-01 → 2022-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥93.3 | 2021-01-01 → 2021-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥123 | 2025-01-01 → 2025-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥107.67 | 2024-01-01 → 2024-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥148.99 | 2023-01-01 → 2023-12-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥108.05 | 2022-01-01 → 2022-12-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥88.18 | 2021-01-01 → 2021-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥1,141.94 | at 2025-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,078.52 | at 2024-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥978.19 | at 2023-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥811.09 | at 2022-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥703.66 | at 2021-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 54.6% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.5% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.6% | at 2023-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.9% | at 2022-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 68.1% | at 2021-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 11.5% | 2025-01-01 → 2025-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 11.0% | 2024-01-01 → 2024-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 17.6% | 2023-01-01 → 2023-12-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 15.1% | 2022-01-01 → 2022-12-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 13.2% | 2021-01-01 → 2021-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 481 | at 2025-12-31 | Cons. | Number of employees |
| Employees | 379 | at 2024-12-31 | Cons. | Number of employees |
| Employees | 333 | at 2023-12-31v | Cons. | Number of employees |
| Employees | 262 | at 2022-12-31v | Cons. | Number of employees |
| Employees | 231 | at 2021-12-31d | Cons. | Number of employees |
| Revenue | ¥4.7bn | 2025-01-01 → 2025-12-31 | Standalone | Net sales |
| Revenue | ¥4.2bn | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥4.5bn | 2023-01-01 → 2023-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.0bn | 2022-01-01 → 2022-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.3bn | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥297m | 2025-01-01 → 2025-12-31 | Standalone | Operating income |
| Operating income | ¥218m | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Ordinary income | ¥347m | 2025-01-01 → 2025-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥240m | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥576m | 2023-01-01 → 2023-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥426m | 2022-01-01 → 2022-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥358m | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥343m | 2025-01-01 → 2025-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥240m | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Net income | ¥246m | 2025-01-01 → 2025-12-31 | Standalone | Profit loss |
| Net income | ¥167m | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | ¥422m | 2023-01-01 → 2023-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥305m | 2022-01-01 → 2022-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥249m | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.0bn | at 2025-12-31 | Standalone | Assets |
| Total assets | ¥4.6bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥4.7bn | at 2023-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.2bn | at 2022-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.7bn | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.8bn | at 2025-12-31 | Standalone | Liabilities |
| Total liabilities | ¥1.7bn | at 2024-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥3.2bn | at 2025-12-31 | Standalone | Net assets |
| Net assets / equity | ¥3.0bn | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥2.8bn | at 2023-12-31v | Standalone | Net assets |
| Net assets / equity | ¥2.3bn | at 2022-12-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.9bn | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥945m | at 2025-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥569m | at 2024-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥80.76 | 2025-01-01 → 2025-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥57.47 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥148.49 | 2023-01-01 → 2023-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥109.53 | 2022-01-01 → 2022-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥91.59 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥77.91 | 2025-01-01 → 2025-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥54.77 | 2024-01-01 → 2024-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥140.9 | 2023-01-01 → 2023-12-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥103.62 | 2022-01-01 → 2022-12-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥86.57 | 2021-01-01 → 2021-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥25 | 2025-01-01 → 2025-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥33 | 2024-01-01 → 2024-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,026.08 | at 2025-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,003.84 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥963.52 | at 2023-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥804.82 | at 2022-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥701.96 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 64.5% | at 2025-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.9% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.7% | at 2023-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.0% | at 2022-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.9% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 8.0% | 2025-01-01 → 2025-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.8% | 2024-01-01 → 2024-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 16.8% | 2023-01-01 → 2023-12-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 14.6% | 2022-01-01 → 2022-12-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 14.0% | 2021-01-01 → 2021-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 3,135,406 | at 2025-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,953,502 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,433,292 | at 2023-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,415,486 | at 2022-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,368,132 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 215 | at 2025-12-31 | Standalone | Number of employees |
| Employees | 206 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 203 | at 2023-12-31v | Standalone | Number of employees |
| Employees | 185 | at 2022-12-31v | Standalone | Number of employees |
| Employees | 167 | at 2021-12-31d | 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 · 1
| Segment | Item | Period | Value |
|---|---|---|---|
| Business Technology Solutionreportable segment | employees | at 2025-12-31 | 481 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,377
| Item | Context | Value | Unit |
|---|---|---|---|
| Depreciation and amortization ope cf | CurrentYearDuration | 67362000 | JPY |
| Lease deposits depreciation ope cf | Prior1YearDuration | 2034000 | JPY |
| Lease deposits depreciation ope cf | CurrentYearDuration | -4361000 | JPY |
| Amortization of goodwill ope cf | Prior1YearDuration | 36354000 | JPY |
| Amortization of goodwill ope cf | CurrentYearDuration | 53570000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YearDuration | 5830000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYearDuration | 35872000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | Prior1YearDuration | 397000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | CurrentYearDuration | -8224000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | Prior1YearDuration | － | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | CurrentYearDuration | 10074000 | JPY |
| Share based compensation expenses ope cf | Prior1YearDuration | 56784000 | JPY |
| Share based compensation expenses ope cf | CurrentYearDuration | 56251000 | JPY |
| Increase decrease in provision for loss on order received ope cf | Prior1YearDuration | -1312000 | JPY |
| Increase decrease in provision for loss on order received ope cf | CurrentYearDuration | -2629000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YearDuration | 676000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYearDuration | -738000 | JPY |
| Interest income ope cf | Prior1YearDuration | -128000 | JPY |
| Interest income ope cf | CurrentYearDuration | -2370000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 4482000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 3135000 | JPY |
| Subsidy income ope cf | Prior1YearDuration | － | JPY |
| Subsidy income ope cf | CurrentYearDuration | -12575000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YearDuration | -115757000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration | 105634000 | JPY |
| Decrease increase in advance payments ope cf | Prior1YearDuration | -774380000 | JPY |
| Decrease increase in advance payments ope cf | CurrentYearDuration | 231775000 | JPY |
| Decrease increase in prepaid expenses ope cf | Prior1YearDuration | -58378000 | JPY |
| Decrease increase in prepaid expenses ope cf | CurrentYearDuration | -64919000 | JPY |
| Decrease increase in inventories ope cf | Prior1YearDuration | -9354000 | JPY |
| Decrease increase in inventories ope cf | CurrentYearDuration | 24510000 | JPY |
| Decrease increase in long term prepaid expenses ope cf | Prior1YearDuration | 80060000 | JPY |
| Decrease increase in long term prepaid expenses ope cf | CurrentYearDuration | 22087000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration | -28782000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | 24881000 | JPY |
| Increase decrease in advances received ope cf | Prior1YearDuration | 278949000 | JPY |
| Increase decrease in advances received ope cf | CurrentYearDuration | 70916000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YearDuration | -7195000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYearDuration | -2923000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YearDuration | 19329000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYearDuration | 21247000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1YearDuration | 70634000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | CurrentYearDuration | -29681000 | JPY |
| Loss gain on investments in partnership ope cf | Prior1YearDuration | 26673000 | JPY |
| Loss gain on investments in partnership ope cf | CurrentYearDuration | 20465000 | JPY |
| Other net ope cf | Prior1YearDuration | -18625000 | JPY |
| Other net ope cf | CurrentYearDuration | 11648000 | JPY |
| Subtotal ope cf | Prior1YearDuration | 131348000 | JPY |
| Subtotal ope cf | CurrentYearDuration | 1310999000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YearDuration | 157000 | 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 |