Annual report
4577.TEDINET S100WLMY
Period2024-06-01 → 2025-05-31
Filed2025-08-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥50.6bn | 2024-06-01 → 2025-05-31 | Cons. | Net sales |
| Revenue | ¥46.9bn | 2023-06-01 → 2024-05-31 | Cons. | Net sales |
| Revenue | ¥45.1bn | 2022-06-01 → 2023-05-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥43.5bn | 2021-06-01 → 2022-05-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥48.7bn | 2020-06-01 → 2021-05-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥2.6bn | 2024-06-01 → 2025-05-31 | Cons. | Operating income |
| Operating income | ¥3.9bn | 2023-06-01 → 2024-05-31 | Cons. | Operating income |
| Ordinary income | ¥2.7bn | 2024-06-01 → 2025-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥3.9bn | 2023-06-01 → 2024-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥5.2bn | 2022-06-01 → 2023-05-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥6.7bn | 2021-06-01 → 2022-05-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥6.1bn | 2020-06-01 → 2021-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥3.0bn | 2024-06-01 → 2025-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥4.2bn | 2023-06-01 → 2024-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.9bn | 2024-06-01 → 2025-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥3.3bn | 2023-06-01 → 2024-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥3.6bn | 2022-06-01 → 2023-05-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥4.7bn | 2021-06-01 → 2022-05-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥4.2bn | 2020-06-01 → 2021-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥1.8bn | 2024-06-01 → 2025-05-31 | Cons. | Profit loss |
| Net income | ¥3.2bn | 2023-06-01 → 2024-05-31 | Cons. | Profit loss |
| Total assets | ¥78.0bn | at 2025-05-31 | Cons. | Assets |
| Total assets | ¥77.7bn | at 2024-05-31 | Cons. | Assets |
| Total assets | ¥70.6bn | at 2023-05-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥64.9bn | at 2022-05-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥57.7bn | at 2021-05-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥25.9bn | at 2025-05-31 | Cons. | Liabilities |
| Total liabilities | ¥25.4bn | at 2024-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥52.1bn | at 2025-05-31 | Cons. | Net assets |
| Net assets / equity | ¥52.3bn | at 2024-05-31 | Cons. | Net assets |
| Net assets / equity | ¥51.0bn | at 2023-05-31v | Cons. | Net assets |
| Net assets / equity | ¥47.7bn | at 2022-05-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥41.9bn | at 2021-05-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.2bn | at 2025-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.7bn | at 2024-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.2bn | at 2025-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.7bn | at 2024-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.6bn | at 2023-05-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.4bn | at 2022-05-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥3.4bn | at 2021-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥5.9bn | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥5.2bn | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥4.2bn | 2022-06-01 → 2023-05-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥4.4bn | 2021-06-01 → 2022-05-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥5.2bn | 2020-06-01 → 2021-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥7.4bn | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥5.9bn | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥5.6bn | 2022-06-01 → 2023-05-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥4.4bn | 2021-06-01 → 2022-05-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥6.3bn | 2020-06-01 → 2021-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.0bn | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥183m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥616m | 2022-06-01 → 2023-05-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥989m | 2021-06-01 → 2022-05-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.4bn | 2020-06-01 → 2021-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥62.74 | 2024-06-01 → 2025-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥105 | 2023-06-01 → 2024-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥113.81 | 2022-06-01 → 2023-05-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥152.46 | 2021-06-01 → 2022-05-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥141.37 | 2020-06-01 → 2021-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥113.71 | 2022-06-01 → 2023-05-31v | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥1,734.26 | at 2025-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,702.35 | at 2024-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,603.25 | at 2023-05-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,504.7 | at 2022-05-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,379.49 | at 2021-05-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 66.7% | at 2025-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.0% | at 2024-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.8% | at 2023-05-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.8% | at 2022-05-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.1% | at 2021-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 3.7% | 2024-06-01 → 2025-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.4% | 2023-06-01 → 2024-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 7.3% | 2022-06-01 → 2023-05-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.5% | 2021-06-01 → 2022-05-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.9% | 2020-06-01 → 2021-05-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 1,073 | at 2025-05-31 | Cons. | Number of employees |
| Employees | 1,070 | at 2024-05-31 | Cons. | Number of employees |
| Employees | 1,011 | at 2023-05-31v | Cons. | Number of employees |
| Employees | 915 | at 2022-05-31v | Cons. | Number of employees |
| Employees | 846 | at 2021-05-31d | Cons. | Number of employees |
| Revenue | ¥50.4bn | 2024-06-01 → 2025-05-31 | Standalone | Net sales |
| Revenue | ¥46.6bn | 2023-06-01 → 2024-05-31 | Standalone | Net sales |
| Revenue | ¥44.7bn | 2022-06-01 → 2023-05-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥43.2bn | 2021-06-01 → 2022-05-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥48.5bn | 2020-06-01 → 2021-05-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥2.4bn | 2024-06-01 → 2025-05-31 | Standalone | Operating income |
| Operating income | ¥3.8bn | 2023-06-01 → 2024-05-31 | Standalone | Operating income |
| Ordinary income | ¥2.5bn | 2024-06-01 → 2025-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥3.9bn | 2023-06-01 → 2024-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥5.1bn | 2022-06-01 → 2023-05-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥6.2bn | 2021-06-01 → 2022-05-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥5.3bn | 2020-06-01 → 2021-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥2.2bn | 2024-06-01 → 2025-05-31 | Standalone | Income before income taxes |
| Profit before tax | ¥4.2bn | 2023-06-01 → 2024-05-31 | Standalone | Income before income taxes |
| Net income | ¥1.5bn | 2024-06-01 → 2025-05-31 | Standalone | Profit loss |
| Net income | ¥3.2bn | 2023-06-01 → 2024-05-31 | Standalone | Profit loss |
| Net income | ¥3.5bn | 2022-06-01 → 2023-05-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥4.4bn | 2021-06-01 → 2022-05-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥3.7bn | 2020-06-01 → 2021-05-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥72.6bn | at 2025-05-31 | Standalone | Assets |
| Total assets | ¥72.8bn | at 2024-05-31 | Standalone | Assets |
| Total assets | ¥65.4bn | at 2023-05-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥59.7bn | at 2022-05-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥53.1bn | at 2021-05-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥25.5bn | at 2025-05-31 | Standalone | Liabilities |
| Total liabilities | ¥25.0bn | at 2024-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥47.1bn | at 2025-05-31 | Standalone | Net assets |
| Net assets / equity | ¥47.8bn | at 2024-05-31 | Standalone | Net assets |
| Net assets / equity | ¥46.5bn | at 2023-05-31v | Standalone | Net assets |
| Net assets / equity | ¥43.4bn | at 2022-05-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥38.1bn | at 2021-05-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2025-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥2.1bn | at 2024-05-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥49.74 | 2024-06-01 → 2025-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥103.54 | 2023-06-01 → 2024-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥110.37 | 2022-06-01 → 2023-05-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥144.1 | 2021-06-01 → 2022-05-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥122.74 | 2020-06-01 → 2021-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥110.27 | 2022-06-01 → 2023-05-31v | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥70 | 2024-06-01 → 2025-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥60 | 2023-06-01 → 2024-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥60 | 2022-06-01 → 2023-05-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥60 | 2021-06-01 → 2022-05-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥46 | 2020-06-01 → 2021-05-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,571.47 | at 2025-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,562.61 | at 2024-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,469.72 | at 2023-05-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,381.09 | at 2022-05-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,261.43 | at 2021-05-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 64.9% | at 2025-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.7% | at 2024-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.0% | at 2023-05-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.7% | at 2022-05-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.7% | at 2021-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 3.1% | 2024-06-01 → 2025-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.9% | 2023-06-01 → 2024-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.5% | 2022-06-01 → 2023-05-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.8% | 2021-06-01 → 2022-05-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.3% | 2020-06-01 → 2021-05-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 15,348,000 | at 2025-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,698,000 | at 2024-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,416,000 | at 2023-05-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,293,000 | at 2022-05-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 13,719,000 | at 2021-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 847 | at 2025-05-31 | Standalone | Number of employees |
| Employees | 849 | at 2024-05-31 | Standalone | Number of employees |
| Employees | 821 | at 2023-05-31v | Standalone | Number of employees |
| Employees | 743 | at 2022-05-31v | Standalone | Number of employees |
| Employees | 676 | at 2021-05-31d | 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.
All source rows · 1,678
| Item | Context | Value | Unit |
|---|---|---|---|
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration | 802000000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | -360000000 | JPY |
| Other net ope cf | Prior1YearDuration | -1344000000 | JPY |
| Other net ope cf | CurrentYearDuration | 2272000000 | JPY |
| Subtotal ope cf | Prior1YearDuration | 6265000000 | JPY |
| Subtotal ope cf | CurrentYearDuration | 6527000000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YearDuration | 66000000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration | 64000000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration | -40000000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | -126000000 | JPY |
| Proceeds from subsidy ope cf | Prior1YearDuration | 135000000 | JPY |
| Proceeds from subsidy ope cf | CurrentYearDuration | 229000000 | JPY |
| Income taxes paid ope cf | Prior1YearDuration | -1265000000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration | -842000000 | JPY |
| Insurance claim income received ope cf | Prior1YearDuration | 17000000 | JPY |
| Insurance claim income received ope cf | CurrentYearDuration | 2000000 | JPY |
| Other net ope cf subtotal | Prior1YearDuration | 4000000 | JPY |
| Other net ope cf subtotal | CurrentYearDuration | 41000000 | JPY |
| Net cash provided by used in operating activities | Prior1YearDuration | 5182000000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration | 5897000000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YearDuration | -6220000000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYearDuration | -6789000000 | JPY |
| Payments for retirement of property plant and equipment inv cf | Prior1YearDuration | － | JPY |
| Payments for retirement of property plant and equipment inv cf | CurrentYearDuration | -65000000 | JPY |
| Purchase of intangible assets inv cf | Prior1YearDuration | -56000000 | JPY |
| Purchase of intangible assets inv cf | CurrentYearDuration | -241000000 | JPY |
| Proceeds from sales of investment securities inv cf | Prior1YearDuration | 335000000 | JPY |
| Proceeds from sales of investment securities inv cf | CurrentYearDuration | 444000000 | JPY |
| Payments for investments in capital of subsidiaries and affiliates inv cf | Prior1YearDuration | － | JPY |
| Payments for investments in capital of subsidiaries and affiliates inv cf | CurrentYearDuration | -707000000 | JPY |
| Purchase of investment securities inv cf | Prior1YearDuration | － | JPY |
| Purchase of investment securities inv cf | CurrentYearDuration | -6000000 | JPY |
| Other net inv cf | Prior1YearDuration | 10000000 | JPY |
| Other net inv cf | CurrentYearDuration | -0 | JPY |
| Net cash provided by used in investment activities | Prior1YearDuration | -5930000000 | JPY |
| Net cash provided by used in investment activities | CurrentYearDuration | -7365000000 | JPY |
| Proceeds from long term loans payable fin cf | Prior1YearDuration | 4000000000 | JPY |
| Proceeds from long term loans payable fin cf | CurrentYearDuration | 6000000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YearDuration | -2029000000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYearDuration | -3099000000 | JPY |
| Cash dividends paid fin cf | Prior1YearDuration | -907000000 | JPY |
| Cash dividends paid fin cf | CurrentYearDuration | -998000000 | JPY |
| Purchase of treasury stock fin cf | Prior1YearDuration | -1176000000 | JPY |
| Purchase of treasury stock fin cf | CurrentYearDuration | -623000000 | JPY |
| Repayments of lease obligations fin cf | Prior1YearDuration | -70000000 | JPY |
| Repayments of lease obligations fin cf | CurrentYearDuration | -276000000 | JPY |
| Net cash provided by used in financing activities | Prior1YearDuration | -183000000 | JPY |
| Net cash provided by used in financing activities | CurrentYearDuration | 1002000000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1YearDuration | 51000000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | CurrentYearDuration | -54000000 | 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 rounding |
| 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 · 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 |