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
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-1157918000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember-1157918000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember606729000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalStockMember8467959000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalCapitalSurplusMember8454809000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalSurplusMember8454809000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-14011017000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember-14011017000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_TreasuryStockMember-401000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember2911349000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember36247000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember2340867000JPY
Issuance of new sharesCurrentYearDuration_NonConsolidatedMember1764648000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember-1157918000JPY
Purchase of treasury stockCurrentYearDuration_NonConsolidatedMember－JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-3708000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember-3708000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-3708000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember603021000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember32539000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember2943888000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember-1208349000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember-1156668000JPY
Interest income ope cfPrior1YearDuration_NonConsolidatedMember-32000JPY
Interest income ope cfCurrentYearDuration_NonConsolidatedMember-1412000JPY
Foreign exchange losses gains ope cfPrior1YearDuration_NonConsolidatedMember-12327000JPY
Foreign exchange losses gains ope cfCurrentYearDuration_NonConsolidatedMember37918000JPY
Decrease increase in advance payments ope cfPrior1YearDuration_NonConsolidatedMember257824000JPY
Decrease increase in advance payments ope cfCurrentYearDuration_NonConsolidatedMember47574000JPY
Decrease increase in accounts receivable other ope cfPrior1YearDuration_NonConsolidatedMember-206175000JPY
Decrease increase in accounts receivable other ope cfCurrentYearDuration_NonConsolidatedMember252430000JPY
Other net ope cfPrior1YearDuration_NonConsolidatedMember-109914000JPY
Other net ope cfCurrentYearDuration_NonConsolidatedMember48540000JPY
Subtotal ope cfPrior1YearDuration_NonConsolidatedMember-1278974000JPY
Subtotal ope cfCurrentYearDuration_NonConsolidatedMember-771617000JPY
Interest income received ope cfPrior1YearDuration_NonConsolidatedMember32000JPY
Interest income received ope cfCurrentYearDuration_NonConsolidatedMember1412000JPY
Income taxes paid ope cfPrior1YearDuration_NonConsolidatedMember-1250000JPY
Income taxes paid ope cfCurrentYearDuration_NonConsolidatedMember-1250000JPY
Net cash provided by used in operating activitiesPrior1YearDuration_NonConsolidatedMember-1280192000JPY
Net cash provided by used in operating activitiesCurrentYearDuration_NonConsolidatedMember-771454000JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration_NonConsolidatedMember－JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration_NonConsolidatedMember122000JPY
Net cash provided by used in investment activitiesPrior1YearDuration_NonConsolidatedMember－JPY
Net cash provided by used in investment activitiesCurrentYearDuration_NonConsolidatedMember122000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration_NonConsolidatedMember1538279000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration_NonConsolidatedMember1748929000JPY
Purchase of treasury stock fin cfPrior1YearDuration_NonConsolidatedMember-9000JPY
Purchase of treasury stock fin cfCurrentYearDuration_NonConsolidatedMember－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 · 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