Annual report
469A.TEDINET S100XO08
Period2024-12-01 → 2025-11-30
Filed2026-02-27
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 73
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.9bn | 2024-12-01 → 2025-11-30 | Standalone | Net sales |
| Revenue | ¥2.5bn | 2023-12-01 → 2024-11-30 | Standalone | Net sales |
| Revenue | ¥1.8bn | 2022-12-01 → 2023-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.2bn | 2021-12-01 → 2022-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥667m | 2020-12-01 → 2021-11-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥275m | 2024-12-01 → 2025-11-30 | Standalone | Operating income |
| Operating income | ¥113m | 2023-12-01 → 2024-11-30 | Standalone | Operating income |
| Ordinary income | ¥267m | 2024-12-01 → 2025-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥110m | 2023-12-01 → 2024-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥80m | 2022-12-01 → 2023-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥15m | 2021-12-01 → 2022-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥61m | 2020-12-01 → 2021-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥254m | 2024-12-01 → 2025-11-30 | Standalone | Income before income taxes |
| Profit before tax | ¥86m | 2023-12-01 → 2024-11-30 | Standalone | Income before income taxes |
| Net income | ¥249m | 2024-12-01 → 2025-11-30 | Standalone | Profit loss |
| Net income | ¥44m | 2023-12-01 → 2024-11-30 | Standalone | Profit loss |
| Net income | ¥33m | 2022-12-01 → 2023-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥31m | 2021-12-01 → 2022-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥47m | 2020-12-01 → 2021-11-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.9bn | at 2025-11-30 | Standalone | Assets |
| Total assets | ¥1.8bn | at 2024-11-30 | Standalone | Assets |
| Total assets | ¥1.3bn | at 2023-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥775m | at 2022-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥510m | at 2021-11-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.3bn | at 2025-11-30 | Standalone | Liabilities |
| Total liabilities | ¥1.5bn | at 2024-11-30 | Standalone | Liabilities |
| Net assets / equity | ¥599m | at 2025-11-30 | Standalone | Net assets |
| Net assets / equity | ¥350m | at 2024-11-30 | Standalone | Net assets |
| Net assets / equity | ¥330m | at 2023-11-30d | Standalone | Net assets |
| Net assets / equity | ¥97m | at 2022-11-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥28m | at 2021-11-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥570m | at 2025-11-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥816m | at 2024-11-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥570m | at 2025-11-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥816m | at 2024-11-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥465m | at 2023-11-30d | Standalone | Cash and cash equivalents |
| Operating cash flow | −¥15m | 2024-12-01 → 2025-11-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥349m | 2023-12-01 → 2024-11-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥169m | 2022-12-01 → 2023-11-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥102m | 2024-12-01 → 2025-11-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥172m | 2023-12-01 → 2024-11-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥189m | 2022-12-01 → 2023-11-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥129m | 2024-12-01 → 2025-11-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥175m | 2023-12-01 → 2024-11-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥275m | 2022-12-01 → 2023-11-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥263.59 | 2024-12-01 → 2025-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥46.13 | 2023-12-01 → 2024-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥34.88 | 2022-12-01 → 2023-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-45 | 2021-12-01 → 2022-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-71.58 | 2020-12-01 → 2021-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥633.99 | at 2025-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥370.41 | at 2024-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥341.72 | at 2023-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-4.7 | at 2022-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥40.3 | at 2021-11-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 32.1% | at 2025-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 19.2% | at 2024-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.0% | at 2023-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 12.5% | at 2022-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 5.5% | at 2021-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 52.5% | 2024-12-01 → 2025-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 13.0% | 2023-12-01 → 2024-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 15.6% | 2022-12-01 → 2023-11-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 965,487 | at 2025-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 675,000 | at 2024-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 675,000 | at 2023-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 700,000 | at 2022-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 700,000 | at 2021-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 277 | at 2025-11-30 | Standalone | Number of employees |
| Employees | 250 | at 2024-11-30 | Standalone | Number of employees |
| Employees | 212 | at 2023-11-30d | Standalone | Number of employees |
| Employees | 160 | at 2022-11-30d | Standalone | Number of employees |
| Employees | 100 | at 2021-11-30d | 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 · 759
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report non consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)三優監査法人 | |
| Cpa1 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)鳥居 陽 | |
| Cpa2 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)米﨑 直人 | |
| Key audit matters non consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam non consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)店舗資産に係る減損の兆候の把握 | |
| Description including reason kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Auditors response kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Other information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Fee related information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 666631000 | JPY |
| Net sales (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 1178193000 | JPY |
| Net sales (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 1768094000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 2454420000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 2920951000 | JPY |
| Ordinary income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | -60731000 | JPY |
| Ordinary income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -15109000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 79674000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 109845000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 267142000 | JPY |
| Net income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | -47152000 | JPY |
| Net income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -31498000 | JPY |
| Net income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 33215000 | JPY |
| Net income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 44289000 | JPY |
| Net income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 249219000 | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Capital stock (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 43000000 | JPY |
| Capital stock (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 93000000 | JPY |
| Capital stock (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 100000000 | JPY |
| Capital stock (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 48000000 | JPY |
| Capital stock (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 48000000 | JPY |
| Total number of issued shares (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 700000 | |
| Total number of issued shares (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 700000 | |
| Total number of issued shares (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 675000 | |
| Total number of issued shares (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 675000 | |
| Total number of issued shares (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 965487 | |
| Class a preferred shares total number of issued shares (key data) | Prior4YearInstant_NonConsolidatedMember | － | |
| Class a preferred shares total number of issued shares (key data) | Prior3YearInstant_NonConsolidatedMember | 88496 | |
| Class a preferred shares total number of issued shares (key data) | Prior2YearInstant_NonConsolidatedMember | 277987 | |
| Class a preferred shares total number of issued shares (key data) | Prior1YearInstant_NonConsolidatedMember | 277987 | |
| Class a preferred shares total number of issued shares (key data) | CurrentYearInstant_NonConsolidatedMember | － | |
| Class a1 preferred shares total number of issued shares (key data) | Prior4YearInstant_NonConsolidatedMember | － | |
| Class a1 preferred shares total number of issued shares (key data) | Prior3YearInstant_NonConsolidatedMember | － | |
| Class a1 preferred shares total number of issued shares (key data) | Prior2YearInstant_NonConsolidatedMember | 12500 |
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 · 13 of 13 passed
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |