Tokyo Tape
Sign in
← StemRIM

Annual report

4599.TEDINET S100WW19
Period2024-08-01 → 2025-07-31
Filed2025-10-21
StandardJapan GAAP
ConsolidatedNo
Data checks11 of 11 passed
Key figures · 78
MetricValuePeriodScopeSource row
Revenue¥2.4bn2022-08-01 → 2023-07-31vStandaloneOperating revenue (5-year summary)
Revenue¥23m2021-08-01 → 2022-07-31vStandaloneOperating revenue (5-year summary)
Revenue¥1.4bn2020-08-01 → 2021-07-31dStandaloneOperating revenue (5-year summary)
Operating income−¥2.0bn2024-08-01 → 2025-07-31StandaloneOperating income
Operating income−¥2.1bn2023-08-01 → 2024-07-31StandaloneOperating income
Ordinary income−¥2.0bn2024-08-01 → 2025-07-31StandaloneOrdinary income
Ordinary income−¥2.1bn2023-08-01 → 2024-07-31StandaloneOrdinary income
Ordinary income¥145m2022-08-01 → 2023-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥2.0bn2021-08-01 → 2022-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥584m2020-08-01 → 2021-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.9bn2024-08-01 → 2025-07-31StandaloneIncome before income taxes
Profit before tax−¥2.0bn2023-08-01 → 2024-07-31StandaloneIncome before income taxes
Net income−¥1.9bn2024-08-01 → 2025-07-31StandaloneProfit loss
Net income−¥2.0bn2023-08-01 → 2024-07-31StandaloneProfit loss
Net income¥168m2022-08-01 → 2023-07-31vStandaloneNet income loss (5-year summary)
Net income−¥1.9bn2021-08-01 → 2022-07-31vStandaloneNet income loss (5-year summary)
Net income−¥582m2020-08-01 → 2021-07-31dStandaloneNet income loss (5-year summary)
Total assets¥7.5bnat 2025-07-31StandaloneAssets
Total assets¥9.1bnat 2024-07-31StandaloneAssets
Total assets¥10.7bnat 2023-07-31vStandaloneTotal assets (5-year summary)
Total assets¥9.6bnat 2022-07-31vStandaloneTotal assets (5-year summary)
Total assets¥10.9bnat 2021-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥204mat 2025-07-31StandaloneLiabilities
Total liabilities¥186mat 2024-07-31StandaloneLiabilities
Net assets / equity¥7.3bnat 2025-07-31StandaloneNet assets
Net assets / equity¥8.9bnat 2024-07-31StandaloneNet assets
Net assets / equity¥10.4bnat 2023-07-31vStandaloneNet assets
Net assets / equity¥9.4bnat 2022-07-31vStandaloneNet assets (5-year summary)
Net assets / equity¥10.7bnat 2021-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥7.0bnat 2025-07-31StandaloneCash and deposits
Cash and deposits¥8.4bnat 2024-07-31StandaloneCash and deposits
Cash & equivalents¥7.0bnat 2025-07-31StandaloneCash and cash equivalents
Cash & equivalents¥8.4bnat 2024-07-31StandaloneCash and cash equivalents
Cash & equivalents¥10.2bnat 2023-07-31vStandaloneCash and cash equivalents
Cash & equivalents¥8.9bnat 2022-07-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥10.2bnat 2021-07-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥1.4bn2024-08-01 → 2025-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥1.9bn2023-08-01 → 2024-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.1bn2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥1.4bn2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥520m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥42m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥5m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥344,0002022-08-01 → 2023-07-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥330,0002021-08-01 → 2022-07-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥93m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥41m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥79m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥203m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥113m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥109m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-31.162024-08-01 → 2025-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-32.982023-08-01 → 2024-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.82022-08-01 → 2023-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-32.922021-08-01 → 2022-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-10.022020-08-01 → 2021-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥2.692022-08-01 → 2023-07-31vStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥94.33at 2025-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥123.2at 2024-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥151.05at 2023-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥143.32at 2022-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥174.98at 2021-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio78.0%at 2025-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.4%at 2024-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio85.9%at 2023-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio88.7%at 2022-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.4%at 2021-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE1.9%2022-08-01 → 2023-07-31vStandaloneRate of return on equity (5-year summary)
Shares issued62,136,200at 2025-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued61,523,200at 2024-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued60,877,600at 2023-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued59,402,400at 2022-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued58,851,600at 2021-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees45at 2025-07-31StandaloneNumber of employees
Employees44at 2024-07-31StandaloneNumber of employees
Employees44at 2023-07-31vStandaloneNumber of employees
Employees44at 2022-07-31vStandaloneNumber of employees
Employees46at 2021-07-31dStandaloneNumber 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 · 766
ItemContextValueUnit
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember-1929437000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember-1929437000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember-1929437000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember137831000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember137831000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-1929437000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember-1929437000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember-1718137000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember137831000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember-1580305000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-3783253000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember-3783253000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_TreasuryStockMember-118000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember5861503000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember1452725000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember7314229000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember-2018825000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember-1927784000JPY
Depreciation and amortization ope cfPrior1YearDuration_NonConsolidatedMember44349000JPY
Depreciation and amortization ope cfCurrentYearDuration_NonConsolidatedMember49496000JPY
Loss gain on sales of noncurrent assets ope cfPrior1YearDuration_NonConsolidatedMember-57000JPY
Loss gain on sales of noncurrent assets ope cfCurrentYearDuration_NonConsolidatedMember119000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration_NonConsolidatedMember－JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration_NonConsolidatedMember70000JPY
Interest and dividends income ope cfPrior1YearDuration_NonConsolidatedMember-0JPY
Interest and dividends income ope cfCurrentYearDuration_NonConsolidatedMember-22000JPY
Refund income ope cfPrior1YearDuration_NonConsolidatedMember－JPY
Refund income ope cfCurrentYearDuration_NonConsolidatedMember-579000JPY
Subsidy income ope cfPrior1YearDuration_NonConsolidatedMember-37000JPY
Subsidy income ope cfCurrentYearDuration_NonConsolidatedMember-42000JPY
Interest expenses ope cfPrior1YearDuration_NonConsolidatedMember1000JPY
Interest expenses ope cfCurrentYearDuration_NonConsolidatedMember－JPY
Gain on reversal of subscription rights to shares ope cfPrior1YearDuration_NonConsolidatedMember-58989000JPY
Gain on reversal of subscription rights to shares ope cfCurrentYearDuration_NonConsolidatedMember-42850000JPY
Share based compensation expenses ope cfPrior1YearDuration_NonConsolidatedMember501501000JPY
Share based compensation expenses ope cfCurrentYearDuration_NonConsolidatedMember391553000JPY
Decrease increase in inventories ope cfPrior1YearDuration_NonConsolidatedMember-20819000JPY
Decrease increase in inventories ope cfCurrentYearDuration_NonConsolidatedMember12612000JPY
Decrease increase in prepaid expenses ope cfPrior1YearDuration_NonConsolidatedMember13082000JPY
Decrease increase in prepaid expenses ope cfCurrentYearDuration_NonConsolidatedMember4051000JPY
Decrease increase in consumption taxes refund receivable ope cfPrior1YearDuration_NonConsolidatedMember-187137000JPY
Decrease increase in consumption taxes refund receivable ope cfCurrentYearDuration_NonConsolidatedMember79495000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration_NonConsolidatedMember-29948000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration_NonConsolidatedMember-7639000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration_NonConsolidatedMember2257000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration_NonConsolidatedMember249000JPY
Increase decrease in advances received ope cfPrior1YearDuration_NonConsolidatedMember－JPY
Increase decrease in advances received ope cfCurrentYearDuration_NonConsolidatedMember27126000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration_NonConsolidatedMember-117680000JPY

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 2024-07-31pass rounding
balance sheet identitynon_consolidated 2025-07-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-07-31pass
statement vs summary · net assetsnon_consolidated 2024-07-31pass
statement vs summary · net assetsnon_consolidated 2025-07-31pass
statement vs summary · operating cash flownon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · operating cash flownon_consolidated 2024-08-01/2025-07-31pass
statement vs summary · total assetsnon_consolidated 2024-07-31pass
statement vs summary · total assetsnon_consolidated 2025-07-31pass