Tokyo Tape
Sign in
← CanBas

Annual report

4575.TEDINET S100WQRS
Period2024-07-01 → 2025-06-30
Filed2025-09-29
StandardJapan GAAP
ConsolidatedNo
Data checks11 of 11 passed
Key figures · 71
MetricValuePeriodScopeSource row
Revenue¥109m2020-07-01 → 2021-06-30dStandaloneOperating revenue (5-year summary)
Operating income−¥1.1bn2024-07-01 → 2025-06-30StandaloneOperating income
Operating income−¥1.3bn2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income−¥1.2bn2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income−¥1.2bn2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income−¥1.3bn2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥854m2021-07-01 → 2022-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥555m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.2bn2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax−¥1.2bn2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income−¥1.2bn2024-07-01 → 2025-06-30StandaloneProfit loss
Net income−¥1.2bn2023-07-01 → 2024-06-30StandaloneProfit loss
Net income−¥1.2bn2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income−¥856m2021-07-01 → 2022-06-30vStandaloneNet income loss (5-year summary)
Net income−¥531m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Total assets¥3.1bnat 2025-06-30StandaloneAssets
Total assets¥2.4bnat 2024-06-30StandaloneAssets
Total assets¥2.1bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥791mat 2022-06-30vStandaloneTotal assets (5-year summary)
Total assets¥1.3bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥107mat 2025-06-30StandaloneLiabilities
Total liabilities¥92mat 2024-06-30StandaloneLiabilities
Net assets / equity¥2.9bnat 2025-06-30StandaloneNet assets
Net assets / equity¥2.3bnat 2024-06-30StandaloneNet assets
Net assets / equity¥1.9bnat 2023-06-30vStandaloneNet assets
Net assets / equity¥251mat 2022-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥438mat 2021-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥2.8bnat 2025-06-30StandaloneCash and deposits
Cash and deposits¥1.9bnat 2024-06-30StandaloneCash and deposits
Cash & equivalents¥2.8bnat 2025-06-30StandaloneCash and cash equivalents
Cash & equivalents¥1.9bnat 2024-06-30StandaloneCash and cash equivalents
Cash & equivalents¥1.6bnat 2023-06-30vStandaloneCash and cash equivalents
Cash & equivalents¥738mat 2022-06-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.2bnat 2021-06-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥771m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow−¥1.3bn2023-07-01 → 2024-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow−¥1.4bn2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥720m2021-07-01 → 2022-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥689m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥122,0002024-07-01 → 2025-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow¥182,0002021-07-01 → 2022-06-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.7bn2024-07-01 → 2025-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥1.5bn2023-07-01 → 2024-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥2.3bn2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥283m2021-07-01 → 2022-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥729m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-61.142024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-67.92023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-83.032022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-88.312021-07-01 → 2022-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-70.012020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥147.76at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥127.87at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥115.77at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥13.85at 2022-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥40.35at 2021-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio95.4%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.7%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio91.0%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio20.2%at 2022-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio27.2%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
Shares issued19,713,655at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued18,023,655at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued16,395,655at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued11,537,540at 2022-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,738,540at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees14at 2025-06-30StandaloneNumber of employees
Employees11at 2024-06-30StandaloneNumber of employees
Employees12at 2023-06-30vStandaloneNumber of employees
Employees11at 2022-06-30vStandaloneNumber of employees
Employees12at 2021-06-30dStandaloneNumber 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 · 676
ItemContextValueUnit
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember32539000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember2340867000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember2943888000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2432855000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember3050766000JPY
Operating revenuePrior1YearDuration_NonConsolidatedMember－JPY
Operating revenueCurrentYearDuration_NonConsolidatedMember－JPY
Research and development expenses cos exp oaPrior1YearDuration_NonConsolidatedMember983493000JPY
Research and development expenses cos exp oaCurrentYearDuration_NonConsolidatedMember820000000JPY
Selling general and administrative expenses cos exp oaPrior1YearDuration_NonConsolidatedMember278547000JPY
Selling general and administrative expenses cos exp oaCurrentYearDuration_NonConsolidatedMember289562000JPY
Operating expense cos exp oaPrior1YearDuration_NonConsolidatedMember1262041000JPY
Operating expense cos exp oaCurrentYearDuration_NonConsolidatedMember1109563000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember-1262041000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember-1109563000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember32000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember1412000JPY
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember59270000JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember－JPY
Other noiPrior1YearDuration_NonConsolidatedMember2000JPY
Other noiCurrentYearDuration_NonConsolidatedMember1000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember59305000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember1413000JPY
Stock issuance cost noePrior1YearDuration_NonConsolidatedMember5544000JPY
Stock issuance cost noeCurrentYearDuration_NonConsolidatedMember6176000JPY
Foreign exchange losses noePrior1YearDuration_NonConsolidatedMember－JPY
Foreign exchange losses noeCurrentYearDuration_NonConsolidatedMember42342000JPY
Other noePrior1YearDuration_NonConsolidatedMember69000JPY
Other noeCurrentYearDuration_NonConsolidatedMember－JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember5613000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember48518000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember-1208349000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember-1156668000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember-1208349000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember-1156668000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember1250000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember1250000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember1250000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember1250000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember-1209599000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember-1157918000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember6777556000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember6764406000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember6764406000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-11643499000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember-11643499000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_TreasuryStockMember-392000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember1898071000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember808078000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember808078000JPY

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 · 11 of 11 passed
balance sheet identitynon_consolidated 2024-06-30pass
balance sheet identitynon_consolidated 2025-06-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2025-06-30pass
statement vs summary · operating cash flownon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flownon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2025-06-30pass