Annual report
4657.TEDINET S100Z45G
Period2025-07-01 → 2026-06-30
Filed2026-09-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 155
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥5.6bn | 2025-07-01 → 2026-06-30 | Cons. | Net sales |
| Revenue | ¥6.1bn | 2024-07-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥5.6bn | 2023-07-01 → 2024-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥5.3bn | 2022-07-01 → 2023-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.7bn | 2021-07-01 → 2022-06-30v | Cons. | Net sales (5-year summary) |
| Operating income | ¥268m | 2025-07-01 → 2026-06-30 | Cons. | Operating income |
| Operating income | ¥110m | 2024-07-01 → 2025-06-30 | Cons. | Operating income |
| Ordinary income | ¥234m | 2025-07-01 → 2026-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥94m | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥326m | 2023-07-01 → 2024-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥51m | 2022-07-01 → 2023-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥114m | 2021-07-01 → 2022-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥242m | 2025-07-01 → 2026-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥103m | 2024-07-01 → 2025-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥123m | 2025-07-01 → 2026-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥8m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥218m | 2023-07-01 → 2024-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥42m | 2022-07-01 → 2023-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥223m | 2021-07-01 → 2022-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥147m | 2025-07-01 → 2026-06-30 | Cons. | Profit loss |
| Net income | ¥42m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss |
| Total assets | ¥5.4bn | at 2026-06-30 | Cons. | Assets |
| Total assets | ¥5.4bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥5.6bn | at 2024-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥5.2bn | at 2023-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥5.7bn | at 2022-06-30v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.9bn | at 2026-06-30 | Cons. | Liabilities |
| Total liabilities | ¥3.0bn | at 2025-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥2.6bn | at 2026-06-30 | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2024-06-30v | Cons. | Net assets |
| Net assets / equity | ¥2.2bn | at 2023-06-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥2.3bn | at 2022-06-30v | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥683m | at 2026-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥828m | at 2025-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥683m | at 2026-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥828m | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥676m | at 2024-06-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥651m | at 2023-06-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥543m | at 2022-06-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥386m | 2025-07-01 → 2026-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥189m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥480m | 2023-07-01 → 2024-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥571m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥55m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥259m | 2025-07-01 → 2026-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥189m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥140m | 2023-07-01 → 2024-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥273m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥307m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥274m | 2025-07-01 → 2026-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥157m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥314m | 2023-07-01 → 2024-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥188m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥321m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥25.68 | 2025-07-01 → 2026-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.66 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥46.26 | 2023-07-01 → 2024-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-8.81 | 2022-07-01 → 2023-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥47.34 | 2021-07-01 → 2022-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥25.35 | 2025-07-01 → 2026-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.63 | 2024-07-01 → 2025-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥45.59 | 2023-07-01 → 2024-06-30v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥46.64 | 2021-07-01 → 2022-06-30v | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥502.48 | at 2026-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥482.87 | at 2025-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥493.39 | at 2024-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥451.81 | at 2023-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥465.86 | at 2022-06-30v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 44.2% | at 2026-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.7% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.6% | at 2024-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 40.7% | at 2023-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.4% | at 2022-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 5.2% | 2025-07-01 → 2026-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 0.3% | 2024-07-01 → 2025-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 9.8% | 2023-07-01 → 2024-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | -1.9% | 2022-07-01 → 2023-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.7% | 2021-07-01 → 2022-06-30v | Cons. | Rate of return on equity (5-year summary) |
| Employees | 283 | at 2026-06-30 | Cons. | Number of employees |
| Employees | 288 | at 2025-06-30 | Cons. | Number of employees |
| Employees | 305 | at 2024-06-30v | Cons. | Number of employees |
| Employees | 310 | at 2023-06-30v | Cons. | Number of employees |
| Employees | 323 | at 2022-06-30v | Cons. | Number of employees |
| Revenue | ¥4.6bn | 2025-07-01 → 2026-06-30 | Standalone | Net sales |
| Revenue | ¥4.3bn | 2024-07-01 → 2025-06-30 | Standalone | Net sales |
| Revenue | ¥4.5bn | 2023-07-01 → 2024-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.1bn | 2022-07-01 → 2023-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.4bn | 2021-07-01 → 2022-06-30v | Standalone | Net sales (5-year summary) |
| Operating income | ¥142m | 2025-07-01 → 2026-06-30 | Standalone | Operating income |
| Operating income | −¥74m | 2024-07-01 → 2025-06-30 | Standalone | Operating income |
| Ordinary income | ¥181m | 2025-07-01 → 2026-06-30 | Standalone | Ordinary income |
| Ordinary income | −¥14m | 2024-07-01 → 2025-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥291m | 2023-07-01 → 2024-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥60m | 2022-07-01 → 2023-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥122m | 2021-07-01 → 2022-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥189m | 2025-07-01 → 2026-06-30 | Standalone | Income before income taxes |
| Profit before tax | −¥7m | 2024-07-01 → 2025-06-30 | Standalone | Income before income taxes |
| Net income | ¥115m | 2025-07-01 → 2026-06-30 | Standalone | Profit loss |
| Net income | −¥22m | 2024-07-01 → 2025-06-30 | Standalone | Profit loss |
| Net income | ¥175m | 2023-07-01 → 2024-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥6m | 2022-07-01 → 2023-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥234m | 2021-07-01 → 2022-06-30v | Standalone | Net income loss (5-year summary) |
| Total assets | ¥4.8bn | at 2026-06-30 | Standalone | Assets |
| Total assets | ¥4.9bn | at 2025-06-30 | Standalone | Assets |
| Total assets | ¥4.9bn | at 2024-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.8bn | at 2023-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.0bn | at 2022-06-30v | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.4bn | at 2026-06-30 | Standalone | Liabilities |
| Total liabilities | ¥2.6bn | at 2025-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥2.4bn | at 2026-06-30 | Standalone | Net assets |
| Net assets / equity | ¥2.3bn | at 2025-06-30 | Standalone | Net assets |
| Net assets / equity | ¥2.3bn | at 2024-06-30v | Standalone | Net assets |
| Net assets / equity | ¥2.2bn | at 2023-06-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.2bn | at 2022-06-30v | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥384m | at 2026-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥436m | at 2025-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥24.01 | 2025-07-01 → 2026-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-4.59 | 2024-07-01 → 2025-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥36.98 | 2023-07-01 → 2024-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.34 | 2022-07-01 → 2023-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥49.72 | 2021-07-01 → 2022-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥23.69 | 2025-07-01 → 2026-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥36.45 | 2023-07-01 → 2024-06-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.33 | 2022-07-01 → 2023-06-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥48.99 | 2021-07-01 → 2022-06-30v | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥8 | 2025-07-01 → 2026-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥8 | 2024-07-01 → 2025-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥12 | 2023-07-01 → 2024-06-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2022-07-01 → 2023-06-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2021-07-01 → 2022-06-30v | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥489.43 | at 2026-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥472.71 | at 2025-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥489.45 | at 2024-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥457.19 | at 2023-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥461.01 | at 2022-06-30v | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 49.3% | at 2026-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.3% | at 2025-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.0% | at 2024-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.4% | at 2023-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 43.8% | at 2022-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.0% | 2025-07-01 → 2026-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.8% | 2023-07-01 → 2024-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 0.3% | 2022-07-01 → 2023-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 11.3% | 2021-07-01 → 2022-06-30v | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 4,789,041 | at 2026-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,789,041 | at 2025-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,722,305 | at 2024-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,722,305 | at 2023-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,722,305 | at 2022-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Employees | 255 | at 2026-06-30 | Standalone | Number of employees |
| Employees | 257 | at 2025-06-30 | Standalone | Number of employees |
| Employees | 270 | at 2024-06-30v | Standalone | Number of employees |
| Employees | 279 | at 2023-06-30v | Standalone | Number of employees |
| Employees | 289 | at 2022-06-30v | 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 · 1,487
| Item | Context | Value | Unit |
|---|---|---|---|
| Total changes of items during the period | CurrentYearDuration_ShareholdersEquityMember | 84663000 | JPY |
| Net assets | CurrentYearInstant_CapitalStockMember | 885390000 | JPY |
| Net assets | CurrentYearInstant_CapitalSurplusMember | 834305000 | JPY |
| Net assets | CurrentYearInstant_RetainedEarningsMember | 671355000 | JPY |
| Net assets | CurrentYearInstant_TreasuryStockMember | -159000 | JPY |
| Net assets | CurrentYearInstant_ShareholdersEquityMember | 2390892000 | JPY |
| Net assets | Prior1YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember | 3613000 | JPY |
| Net assets | Prior1YearInstant_ForeignCurrencyTranslationAdjustmentMember | 2431000 | JPY |
| Net assets | Prior1YearInstant_ValuationAndTranslationAdjustmentsMember | 6044000 | JPY |
| Net assets | Prior1YearInstant_SubscriptionRightsToSharesMember | 26934000 | JPY |
| Net assets | Prior1YearInstant_NonControllingInterestsMember | 108710000 | JPY |
| Net assets | Prior1YearInstant | 2447918000 | JPY |
| Dividends from surplus | CurrentYearDuration | -38308000 | JPY |
| Issuance of new shares | CurrentYearDuration | － | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 122972000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember | 7105000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_ForeignCurrencyTranslationAdjustmentMember | 2125000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_ValuationAndTranslationAdjustmentsMember | 9230000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_SubscriptionRightsToSharesMember | -1608000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_NonControllingInterestsMember | 27688000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration | 35311000 | JPY |
| Total changes of items during the period | CurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember | 7105000 | JPY |
| Total changes of items during the period | CurrentYearDuration_ForeignCurrencyTranslationAdjustmentMember | 2125000 | JPY |
| Total changes of items during the period | CurrentYearDuration_ValuationAndTranslationAdjustmentsMember | 9230000 | JPY |
| Total changes of items during the period | CurrentYearDuration_SubscriptionRightsToSharesMember | -1608000 | JPY |
| Total changes of items during the period | CurrentYearDuration_NonControllingInterestsMember | 27688000 | JPY |
| Total changes of items during the period | CurrentYearDuration | 119975000 | JPY |
| Net assets | CurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember | 10718000 | JPY |
| Net assets | CurrentYearInstant_ForeignCurrencyTranslationAdjustmentMember | 4557000 | JPY |
| Net assets | CurrentYearInstant_ValuationAndTranslationAdjustmentsMember | 15275000 | JPY |
| Net assets | CurrentYearInstant_SubscriptionRightsToSharesMember | 25326000 | JPY |
| Net assets | CurrentYearInstant_NonControllingInterestsMember | 136399000 | JPY |
| Net assets | CurrentYearInstant | 2567893000 | JPY |
| Income before income taxes | Prior1YearDuration | 103041000 | JPY |
| Income before income taxes | CurrentYearDuration | 241523000 | JPY |
| Depreciation and amortization ope cf | Prior1YearDuration | 229427000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 246857000 | JPY |
| Amortization of goodwill ope cf | Prior1YearDuration | 26050000 | JPY |
| Amortization of goodwill ope cf | CurrentYearDuration | 26050000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YearDuration | -428000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYearDuration | -8675000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1YearDuration | -78145000 | JPY |
| Increase decrease in net defined benefit liability ope cf | CurrentYearDuration | 15481000 | JPY |
| Increase decrease in provision for loss on order received ope cf | Prior1YearDuration | 8031000 | JPY |
| Increase decrease in provision for loss on order received ope cf | CurrentYearDuration | -10148000 | JPY |
| Interest and dividends income ope cf | Prior1YearDuration | -6886000 | JPY |
| Interest and dividends income ope cf | CurrentYearDuration | -9830000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 20985000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 29483000 | JPY |
| Commission fee ope cf | Prior1YearDuration | 1572000 | 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 rounding |
| 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 |