Annual report
4769.TEDINET S100XBNE
Period2024-10-01 → 2025-09-30
Filed2025-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥10.1bn | 2024-10-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥9.3bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Revenue | ¥8.6bn | 2022-10-01 → 2023-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥8.5bn | 2021-10-01 → 2022-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥8.1bn | 2020-10-01 → 2021-09-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥516m | 2024-10-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥443m | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥606m | 2024-10-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥552m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥476m | 2022-10-01 → 2023-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥711m | 2021-10-01 → 2022-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥669m | 2020-10-01 → 2021-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥817m | 2024-10-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥571m | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥486m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥384m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥372m | 2022-10-01 → 2023-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥526m | 2021-10-01 → 2022-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥488m | 2020-10-01 → 2021-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥486m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥384m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥8.7bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥8.1bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥8.2bn | at 2023-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥7.7bn | at 2022-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥7.4bn | at 2021-09-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.3bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥2.1bn | at 2024-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥6.4bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥6.0bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥6.0bn | at 2023-09-30v | Cons. | Net assets |
| Net assets / equity | ¥5.6bn | at 2022-09-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥5.4bn | at 2021-09-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.7bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.1bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.7bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.1bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.0bn | at 2023-09-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.9bn | at 2022-09-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥4.1bn | at 2021-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥145m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥510m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥490m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥468m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥342m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥166m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥12m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥211m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥268m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥14m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥304m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥430m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥244m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥315m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥294m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥65.31 | 2024-10-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥51.65 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥49.06 | 2022-10-01 → 2023-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥68.99 | 2021-10-01 → 2022-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥63.32 | 2020-10-01 → 2021-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥864.66 | at 2025-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥810.48 | at 2024-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥796.83 | at 2023-09-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥736.38 | at 2022-09-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥705.8 | at 2021-09-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 73.9% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.3% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.9% | at 2023-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.0% | at 2022-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.1% | at 2021-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 7.8% | 2024-10-01 → 2025-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.4% | 2023-10-01 → 2024-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.4% | 2022-10-01 → 2023-09-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 9.5% | 2021-10-01 → 2022-09-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 9.1% | 2020-10-01 → 2021-09-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 807 | at 2025-09-30 | Cons. | Number of employees |
| Employees | 762 | at 2024-09-30 | Cons. | Number of employees |
| Employees | 744 | at 2023-09-30v | Cons. | Number of employees |
| Employees | 759 | at 2022-09-30v | Cons. | Number of employees |
| Employees | 748 | at 2021-09-30d | Cons. | Number of employees |
| Revenue | ¥9.5bn | 2024-10-01 → 2025-09-30 | Standalone | Net sales |
| Revenue | ¥8.9bn | 2023-10-01 → 2024-09-30 | Standalone | Net sales |
| Revenue | ¥8.2bn | 2022-10-01 → 2023-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥8.1bn | 2021-10-01 → 2022-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥8.1bn | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥542m | 2024-10-01 → 2025-09-30 | Standalone | Operating income |
| Operating income | ¥432m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Ordinary income | ¥628m | 2024-10-01 → 2025-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥505m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥461m | 2022-10-01 → 2023-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥681m | 2021-10-01 → 2022-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥668m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥840m | 2024-10-01 → 2025-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥524m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Net income | ¥536m | 2024-10-01 → 2025-09-30 | Standalone | Profit loss |
| Net income | ¥362m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥375m | 2022-10-01 → 2023-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥546m | 2021-10-01 → 2022-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥488m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥8.6bn | at 2025-09-30 | Standalone | Assets |
| Total assets | ¥8.1bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥8.1bn | at 2023-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥7.6bn | at 2022-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥7.5bn | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.1bn | at 2025-09-30 | Standalone | Liabilities |
| Total liabilities | ¥2.2bn | at 2024-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥6.5bn | at 2025-09-30 | Standalone | Net assets |
| Net assets / equity | ¥5.9bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥5.9bn | at 2023-09-30v | Standalone | Net assets |
| Net assets / equity | ¥5.6bn | at 2022-09-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥5.4bn | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥3.3bn | at 2025-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.7bn | at 2024-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥72.08 | 2024-10-01 → 2025-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥48.68 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥49.45 | 2022-10-01 → 2023-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥71.56 | 2021-10-01 → 2022-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥63.32 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥40 | 2024-10-01 → 2025-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥35 | 2023-10-01 → 2024-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥34 | 2022-10-01 → 2023-09-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥31 | 2021-10-01 → 2022-09-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥28 | 2020-10-01 → 2021-09-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥871.49 | at 2025-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥787.66 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥777.65 | at 2023-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥733.12 | at 2022-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥695.43 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 75.4% | at 2025-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.6% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.8% | at 2023-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.7% | at 2022-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.6% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 8.7% | 2024-10-01 → 2025-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.2% | 2023-10-01 → 2024-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.5% | 2022-10-01 → 2023-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.0% | 2021-10-01 → 2022-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.2% | 2020-10-01 → 2021-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 7,732,270 | at 2025-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,732,270 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,732,270 | at 2023-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,732,270 | at 2022-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,732,270 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 722 | at 2025-09-30 | Standalone | Number of employees |
| Employees | 733 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 714 | at 2023-09-30v | Standalone | Number of employees |
| Employees | 730 | at 2022-09-30v | Standalone | Number of employees |
| Employees | 744 | at 2021-09-30d | 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 · 1,370
| Item | Context | Value | Unit |
|---|---|---|---|
| Profit loss | CurrentYearDuration | 485609000 | JPY |
| Profit loss attributable to non controlling interests | Prior1YearDuration | － | JPY |
| Profit loss attributable to non controlling interests | CurrentYearDuration | － | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration | 384044000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 485609000 | JPY |
| Profit loss | Prior1YearDuration | 384044000 | JPY |
| Profit loss | CurrentYearDuration | 485609000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YearDuration | -14725000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYearDuration | 347025000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | Prior1YearDuration | 2105000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | CurrentYearDuration | -170160000 | JPY |
| Other comprehensive income | Prior1YearDuration | -12619000 | JPY |
| Other comprehensive income | CurrentYearDuration | 176864000 | JPY |
| Comprehensive income | Prior1YearDuration | 371424000 | JPY |
| Comprehensive income | CurrentYearDuration | 662474000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YearDuration | 371424000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYearDuration | 662474000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YearDuration | － | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYearDuration | － | JPY |
| Net assets | Prior2YearInstant_CapitalStockMember | 407874000 | JPY |
| Net assets | Prior2YearInstant_CapitalSurplusMember | 437553000 | JPY |
| Net assets | Prior2YearInstant_RetainedEarningsMember | 4277980000 | JPY |
| Net assets | Prior2YearInstant_TreasuryStockMember | -118025000 | JPY |
| Net assets | Prior2YearInstant_ShareholdersEquityMember | 5005383000 | JPY |
| Dividends from surplus | Prior1YearDuration_RetainedEarningsMember | -257864000 | JPY |
| Dividends from surplus | Prior1YearDuration_ShareholdersEquityMember | -257864000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration_RetainedEarningsMember | 384044000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration_ShareholdersEquityMember | 384044000 | JPY |
| Purchase of treasury stock | Prior1YearDuration_TreasuryStockMember | -176306000 | JPY |
| Purchase of treasury stock | Prior1YearDuration_ShareholdersEquityMember | -176306000 | JPY |
| Disposal of treasury stock | Prior1YearDuration_TreasuryStockMember | 42739000 | JPY |
| Disposal of treasury stock | Prior1YearDuration_ShareholdersEquityMember | 42739000 | JPY |
| Gain on disposal of treasury stock | Prior1YearDuration_CapitalSurplusMember | 2872000 | JPY |
| Gain on disposal of treasury stock | Prior1YearDuration_ShareholdersEquityMember | 2872000 | JPY |
| Total changes of items during the period | Prior1YearDuration_CapitalStockMember | － | JPY |
| Total changes of items during the period | Prior1YearDuration_CapitalSurplusMember | 2872000 | JPY |
| Total changes of items during the period | Prior1YearDuration_RetainedEarningsMember | 126179000 | JPY |
| Total changes of items during the period | Prior1YearDuration_TreasuryStockMember | -133567000 | JPY |
| Total changes of items during the period | Prior1YearDuration_ShareholdersEquityMember | -4515000 | JPY |
| Net assets | Prior1YearInstant_CapitalStockMember | 407874000 | JPY |
| Net assets | Prior1YearInstant_CapitalSurplusMember | 440426000 | JPY |
| Net assets | Prior1YearInstant_RetainedEarningsMember | 4404159000 | JPY |
| Net assets | Prior1YearInstant_TreasuryStockMember | -251592000 | JPY |
| Net assets | Prior1YearInstant_ShareholdersEquityMember | 5000867000 | JPY |
| Net assets | Prior2YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember | 869938000 | JPY |
| Net assets | Prior2YearInstant_RemeasurementsOfDefinedBenefitPlansMember | 168054000 | JPY |
| Net assets | Prior2YearInstant_ValuationAndTranslationAdjustmentsMember | 1037993000 | JPY |
| Net assets | Prior2YearInstant | 6043376000 | JPY |
| Dividends from surplus | Prior1YearDuration | -257864000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration | 384044000 | 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 |
| 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 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 |