Annual report
4673.TEDINET S100VBLR
Period2023-12-01 → 2024-11-30
Filed2025-02-28
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 120
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥9.6bn | 2023-12-01 → 2024-11-30 | Cons. | Net sales |
| Revenue | ¥9.3bn | 2022-12-01 → 2023-11-30 | Cons. | Net sales |
| Operating income | ¥431m | 2023-12-01 → 2024-11-30 | Cons. | Operating income |
| Operating income | ¥116m | 2022-12-01 → 2023-11-30 | Cons. | Operating income |
| Ordinary income | ¥521m | 2023-12-01 → 2024-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥191m | 2022-12-01 → 2023-11-30 | Cons. | Ordinary income |
| Profit before tax | ¥572m | 2023-12-01 → 2024-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥269m | 2022-12-01 → 2023-11-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥354m | 2023-12-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥158m | 2022-12-01 → 2023-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥354m | 2023-12-01 → 2024-11-30 | Cons. | Profit loss |
| Net income | ¥158m | 2022-12-01 → 2023-11-30 | Cons. | Profit loss |
| Total assets | ¥9.8bn | at 2024-11-30 | Cons. | Assets |
| Total assets | ¥9.6bn | at 2023-11-30 | Cons. | Assets |
| Total liabilities | ¥5.2bn | at 2024-11-30 | Cons. | Liabilities |
| Total liabilities | ¥5.4bn | at 2023-11-30 | Cons. | Liabilities |
| Net assets / equity | ¥4.5bn | at 2024-11-30 | Cons. | Net assets |
| Net assets / equity | ¥4.2bn | at 2023-11-30 | Cons. | Net assets |
| Net assets / equity | ¥4.0bn | at 2022-11-30d | Cons. | Net assets |
| Cash and deposits | ¥1.8bn | at 2024-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.8bn | at 2023-11-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.8bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2023-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥762m | at 2022-11-30d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥767m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥420m | 2022-12-01 → 2023-11-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥8m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥114m | 2022-12-01 → 2023-11-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥692m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥678m | 2022-12-01 → 2023-11-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥406.13 | 2023-12-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥181.34 | 2022-12-01 → 2023-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥5,203.23 | at 2024-11-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4,837.08 | at 2023-11-30 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 46.4% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 43.8% | at 2023-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 8.1% | 2023-12-01 → 2024-11-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 3.7% | 2022-12-01 → 2023-11-30 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 366 | at 2024-11-30 | Cons. | Number of employees |
| Employees | 367 | at 2023-11-30 | Cons. | Number of employees |
| Revenue | ¥9.2bn | 2023-12-01 → 2024-11-30 | Standalone | Net sales |
| Revenue | ¥9.2bn | 2022-12-01 → 2023-11-30 | Standalone | Net sales |
| Revenue | ¥9.4bn | 2021-12-01 → 2022-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥8.8bn | 2020-12-01 → 2021-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥7.7bn | 2019-12-01 → 2020-11-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥414m | 2023-12-01 → 2024-11-30 | Standalone | Operating income |
| Operating income | ¥162m | 2022-12-01 → 2023-11-30 | Standalone | Operating income |
| Ordinary income | ¥502m | 2023-12-01 → 2024-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥236m | 2022-12-01 → 2023-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥594m | 2021-12-01 → 2022-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥558m | 2020-12-01 → 2021-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥256m | 2019-12-01 → 2020-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥553m | 2023-12-01 → 2024-11-30 | Standalone | Income before income taxes |
| Profit before tax | ¥236m | 2022-12-01 → 2023-11-30 | Standalone | Income before income taxes |
| Net income | ¥340m | 2023-12-01 → 2024-11-30 | Standalone | Profit loss |
| Net income | ¥125m | 2022-12-01 → 2023-11-30 | Standalone | Profit loss |
| Net income | ¥330m | 2021-12-01 → 2022-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥344m | 2020-12-01 → 2021-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥117m | 2019-12-01 → 2020-11-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥9.5bn | at 2024-11-30 | Standalone | Assets |
| Total assets | ¥9.4bn | at 2023-11-30 | Standalone | Assets |
| Total assets | ¥8.6bn | at 2022-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥8.3bn | at 2021-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥8.0bn | at 2020-11-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥5.0bn | at 2024-11-30 | Standalone | Liabilities |
| Total liabilities | ¥5.2bn | at 2023-11-30 | Standalone | Liabilities |
| Net assets / equity | ¥4.5bn | at 2024-11-30 | Standalone | Net assets |
| Net assets / equity | ¥4.2bn | at 2023-11-30 | Standalone | Net assets |
| Net assets / equity | ¥4.0bn | at 2022-11-30d | Standalone | Net assets |
| Net assets / equity | ¥3.7bn | at 2021-11-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.3bn | at 2020-11-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.7bn | at 2024-11-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2023-11-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥762m | at 2022-11-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.0bn | at 2021-11-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.1bn | at 2020-11-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥76m | 2021-12-01 → 2022-11-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥456m | 2020-12-01 → 2021-11-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥393m | 2019-12-01 → 2020-11-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥266m | 2021-12-01 → 2022-11-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥89m | 2020-12-01 → 2021-11-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥98m | 2019-12-01 → 2020-11-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥78m | 2021-12-01 → 2022-11-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥420m | 2020-12-01 → 2021-11-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥53m | 2019-12-01 → 2020-11-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥390.59 | 2023-12-01 → 2024-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥143.6 | 2022-12-01 → 2023-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥381.06 | 2021-12-01 → 2022-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥398.71 | 2020-12-01 → 2021-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥135.57 | 2019-12-01 → 2020-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥50 | 2023-12-01 → 2024-11-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥50 | 2022-12-01 → 2023-11-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥50 | 2021-12-01 → 2022-11-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥50 | 2020-12-01 → 2021-11-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥50 | 2019-12-01 → 2020-11-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥5,130.81 | at 2024-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥4,790.78 | at 2023-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥4,621.3 | at 2022-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥4,268.76 | at 2021-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥3,865.58 | at 2020-11-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 47.0% | at 2024-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.5% | at 2023-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.6% | at 2022-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.5% | at 2021-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.5% | at 2020-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 7.8% | 2023-12-01 → 2024-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.1% | 2022-12-01 → 2023-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 8.6% | 2021-12-01 → 2022-11-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.8% | 2020-12-01 → 2021-11-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.5% | 2019-12-01 → 2020-11-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 1,057,980 | at 2024-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,057,980 | at 2023-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,057,980 | at 2022-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,057,980 | at 2021-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,057,980 | at 2020-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 351 | at 2024-11-30 | Standalone | Number of employees |
| Employees | 351 | at 2023-11-30 | Standalone | Number of employees |
| Employees | 347 | at 2022-11-30d | Standalone | Number of employees |
| Employees | 332 | at 2021-11-30d | Standalone | Number of employees |
| Employees | 321 | at 2020-11-30d | 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 · 1,380
| Item | Context | Value | Unit |
|---|---|---|---|
| Advances received on uncompleted contracts cl | CurrentYearInstant_NonConsolidatedMember | 195297000 | JPY |
| Deposits received | Prior1YearInstant_NonConsolidatedMember | 42233000 | JPY |
| Deposits received | CurrentYearInstant_NonConsolidatedMember | 39363000 | JPY |
| Unearned revenue | Prior1YearInstant_NonConsolidatedMember | 770000 | JPY |
| Unearned revenue | CurrentYearInstant_NonConsolidatedMember | 770000 | JPY |
| Other cl | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Other cl | CurrentYearInstant_NonConsolidatedMember | 9851000 | JPY |
| Current liabilities | Prior1YearInstant_NonConsolidatedMember | 4213221000 | JPY |
| Current liabilities | CurrentYearInstant_NonConsolidatedMember | 4052937000 | JPY |
| Bonds payable | Prior1YearInstant_NonConsolidatedMember | 200000000 | JPY |
| Bonds payable | CurrentYearInstant_NonConsolidatedMember | 100000000 | JPY |
| Long term loans payable | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Long term loans payable | CurrentYearInstant_NonConsolidatedMember | 50000000 | JPY |
| Lease obligations ncl | Prior1YearInstant_NonConsolidatedMember | 135676000 | JPY |
| Lease obligations ncl | CurrentYearInstant_NonConsolidatedMember | 181189000 | JPY |
| Provision for retirement benefits | Prior1YearInstant_NonConsolidatedMember | 612550000 | JPY |
| Provision for retirement benefits | CurrentYearInstant_NonConsolidatedMember | 595239000 | JPY |
| Guarantee deposits received2 ncl | Prior1YearInstant_NonConsolidatedMember | 45332000 | JPY |
| Guarantee deposits received2 ncl | CurrentYearInstant_NonConsolidatedMember | 55800000 | JPY |
| Noncurrent liabilities | Prior1YearInstant_NonConsolidatedMember | 993560000 | JPY |
| Noncurrent liabilities | CurrentYearInstant_NonConsolidatedMember | 982229000 | JPY |
| Liabilities | Prior1YearInstant_NonConsolidatedMember | 5206781000 | JPY |
| Liabilities | CurrentYearInstant_NonConsolidatedMember | 5035167000 | JPY |
| Capital stock | Prior1YearInstant_NonConsolidatedMember | 819965000 | JPY |
| Capital stock | CurrentYearInstant_NonConsolidatedMember | 819965000 | JPY |
| Legal capital surplus | Prior1YearInstant_NonConsolidatedMember | 826345000 | JPY |
| Legal capital surplus | CurrentYearInstant_NonConsolidatedMember | 826345000 | JPY |
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | 826345000 | JPY |
| Capital surplus | CurrentYearInstant_NonConsolidatedMember | 826345000 | JPY |
| Legal retained earnings | Prior1YearInstant_NonConsolidatedMember | 143748000 | JPY |
| Legal retained earnings | CurrentYearInstant_NonConsolidatedMember | 143748000 | JPY |
| Reserve for reduction entry of replaced property | Prior1YearInstant_NonConsolidatedMember | 82208000 | JPY |
| Reserve for reduction entry of replaced property | CurrentYearInstant_NonConsolidatedMember | 82208000 | JPY |
| General reserve | Prior1YearInstant_NonConsolidatedMember | 1126000000 | JPY |
| General reserve | CurrentYearInstant_NonConsolidatedMember | 1126000000 | JPY |
| Retained earnings brought forward | Prior1YearInstant_NonConsolidatedMember | 1426665000 | JPY |
| Retained earnings brought forward | CurrentYearInstant_NonConsolidatedMember | 1722518000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 2778623000 | JPY |
| Retained earnings | CurrentYearInstant_NonConsolidatedMember | 3074476000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -528874000 | JPY |
| Treasury stock | CurrentYearInstant_NonConsolidatedMember | -528973000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 3896058000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 4191812000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant_NonConsolidatedMember | 278077000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant_NonConsolidatedMember | 278396000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant_NonConsolidatedMember | 278077000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant_NonConsolidatedMember | 278396000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 4174136000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 4470208000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 9380918000 | 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 · 23 of 23 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| 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 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 |