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 |
|---|---|---|---|
| Net assets | CurrentYearInstant_ValuationAndTranslationAdjustmentsMember | 1202238000 | JPY |
| Net assets | CurrentYearInstant | 6428478000 | JPY |
| Income before income taxes | Prior1YearDuration | 570771000 | JPY |
| Income before income taxes | CurrentYearDuration | 817234000 | JPY |
| Depreciation and amortization ope cf | Prior1YearDuration | 38256000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 38183000 | JPY |
| Amortization of goodwill ope cf | Prior1YearDuration | 31483000 | JPY |
| Amortization of goodwill ope cf | CurrentYearDuration | 40944000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YearDuration | 51610000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYearDuration | 19958000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | Prior1YearDuration | 348000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | CurrentYearDuration | -580000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1YearDuration | -60426000 | JPY |
| Increase decrease in net defined benefit liability ope cf | CurrentYearDuration | -229840000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | Prior1YearDuration | -53000000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | CurrentYearDuration | － | JPY |
| Interest and dividends income ope cf | Prior1YearDuration | -60757000 | JPY |
| Interest and dividends income ope cf | CurrentYearDuration | -66464000 | JPY |
| Loss gain on cancellation of insurance contract ope cf | Prior1YearDuration | -32892000 | JPY |
| Loss gain on cancellation of insurance contract ope cf | CurrentYearDuration | -1764000 | JPY |
| Gain on revision of retirement benefit plan ope cf | Prior1YearDuration | － | JPY |
| Gain on revision of retirement benefit plan ope cf | CurrentYearDuration | -190858000 | JPY |
| Loss on abandonment of noncurrent assets ope cf | Prior1YearDuration | 494000 | JPY |
| Loss on abandonment of noncurrent assets ope cf | CurrentYearDuration | 8149000 | JPY |
| Loss gain on sales of investment securities ope cf | Prior1YearDuration | -18968000 | JPY |
| Loss gain on sales of investment securities ope cf | CurrentYearDuration | -28730000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YearDuration | -95105000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration | -191791000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration | 69942000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | 1718000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YearDuration | -20022000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYearDuration | 39251000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1YearDuration | 7044000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | CurrentYearDuration | 5801000 | JPY |
| Other net ope cf | Prior1YearDuration | 76491000 | JPY |
| Other net ope cf | CurrentYearDuration | -31871000 | JPY |
| Subtotal ope cf | Prior1YearDuration | 505268000 | JPY |
| Subtotal ope cf | CurrentYearDuration | 229341000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YearDuration | 61023000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration | 65997000 | JPY |
| Income taxes paid ope cf | Prior1YearDuration | -214639000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration | -186131000 | JPY |
| Proceeds from surrender value of insurance policies ope cf | Prior1YearDuration | 157895000 | JPY |
| Proceeds from surrender value of insurance policies ope cf | CurrentYearDuration | 35496000 | JPY |
| Net cash provided by used in operating activities | Prior1YearDuration | 509548000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration | 144702000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YearDuration | -2834000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYearDuration | -3945000 | JPY |
| Purchase of intangible assets inv cf | Prior1YearDuration | -31854000 | JPY |
| Purchase of intangible assets inv cf | CurrentYearDuration | -30806000 | 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 |