Annual report
4880.TEDINET S100XHWF
Period2024-11-01 → 2025-10-31
Filed2026-01-28
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Key figures · 108
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.7bn | 2024-11-01 → 2025-10-31 | Cons. | Net sales |
| Operating income | ¥167m | 2024-11-01 → 2025-10-31 | Cons. | Operating income |
| Ordinary income | ¥168m | 2024-11-01 → 2025-10-31 | Cons. | Ordinary income |
| Profit before tax | ¥110m | 2024-11-01 → 2025-10-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥11m | 2024-11-01 → 2025-10-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥11m | 2024-11-01 → 2025-10-31 | Cons. | Profit loss |
| Total assets | ¥7.0bn | at 2025-10-31 | Cons. | Assets |
| Total liabilities | ¥1.0bn | at 2025-10-31 | Cons. | Liabilities |
| Net assets / equity | ¥6.0bn | at 2025-10-31 | Cons. | Net assets |
| Net assets / equity | ¥6.0bn | at 2024-10-31 | Cons. | Net assets |
| Cash and deposits | ¥4.7bn | at 2025-10-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥4.7bn | at 2025-10-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.3bn | at 2024-10-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥333m | 2024-11-01 → 2025-10-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥3m | 2024-11-01 → 2025-10-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥61m | 2024-11-01 → 2025-10-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥0.54 | 2024-11-01 → 2025-10-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥0.54 | 2024-11-01 → 2025-10-31 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥297.8 | at 2025-10-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 84.0% | at 2025-10-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 0.2% | 2024-11-01 → 2025-10-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 148 | at 2025-10-31 | Cons. | Number of employees |
| Revenue | ¥3.6bn | 2024-11-01 → 2025-10-31 | Standalone | Net sales |
| Revenue | ¥4.4bn | 2023-11-01 → 2024-10-31 | Standalone | Net sales |
| Revenue | ¥4.5bn | 2022-11-01 → 2023-10-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.3bn | 2021-11-01 → 2022-10-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.9bn | 2020-11-01 → 2021-10-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥116m | 2024-11-01 → 2025-10-31 | Standalone | Operating income |
| Operating income | ¥129m | 2023-11-01 → 2024-10-31 | Standalone | Operating income |
| Ordinary income | ¥122m | 2024-11-01 → 2025-10-31 | Standalone | Ordinary income |
| Ordinary income | ¥237m | 2023-11-01 → 2024-10-31 | Standalone | Ordinary income |
| Ordinary income | ¥1.2bn | 2022-11-01 → 2023-10-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.6bn | 2021-11-01 → 2022-10-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.0bn | 2020-11-01 → 2021-10-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥65m | 2024-11-01 → 2025-10-31 | Standalone | Income before income taxes |
| Profit before tax | ¥295m | 2023-11-01 → 2024-10-31 | Standalone | Income before income taxes |
| Net income | −¥19m | 2024-11-01 → 2025-10-31 | Standalone | Profit loss |
| Net income | ¥238m | 2023-11-01 → 2024-10-31 | Standalone | Profit loss |
| Net income | ¥923m | 2022-11-01 → 2023-10-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.0bn | 2021-11-01 → 2022-10-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥651m | 2020-11-01 → 2021-10-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥7.0bn | at 2025-10-31 | Standalone | Assets |
| Total assets | ¥7.1bn | at 2024-10-31 | Standalone | Assets |
| Total assets | ¥6.9bn | at 2023-10-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.6bn | at 2022-10-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.4bn | at 2021-10-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥973m | at 2025-10-31 | Standalone | Liabilities |
| Total liabilities | ¥1.0bn | at 2024-10-31 | Standalone | Liabilities |
| Net assets / equity | ¥6.0bn | at 2025-10-31 | Standalone | Net assets |
| Net assets / equity | ¥6.0bn | at 2024-10-31 | Standalone | Net assets |
| Net assets / equity | ¥6.2bn | at 2023-10-31v | Standalone | Net assets |
| Net assets / equity | ¥3.8bn | at 2022-10-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.7bn | at 2021-10-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥4.5bn | at 2025-10-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥4.3bn | at 2024-10-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥4.3bn | at 2024-10-31 | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥4.8bn | at 2023-10-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥3.1bn | at 2022-10-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.4bn | at 2021-10-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥592m | 2023-11-01 → 2024-10-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥847m | 2022-11-01 → 2023-10-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥848m | 2021-11-01 → 2022-10-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥898m | 2020-11-01 → 2021-10-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥615m | 2023-11-01 → 2024-10-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥624m | 2022-11-01 → 2023-10-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥169m | 2021-11-01 → 2022-10-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥256m | 2020-11-01 → 2021-10-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥437m | 2023-11-01 → 2024-10-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.4bn | 2022-11-01 → 2023-10-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥14m | 2021-11-01 → 2022-10-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥9m | 2020-11-01 → 2021-10-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-0.95 | 2024-11-01 → 2025-10-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥12.02 | 2023-11-01 → 2024-10-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥48.88 | 2022-11-01 → 2023-10-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥54.54 | 2021-11-01 → 2022-10-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥35.17 | 2020-11-01 → 2021-10-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥11.96 | 2023-11-01 → 2024-10-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥47.93 | 2022-11-01 → 2023-10-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥52.98 | 2021-11-01 → 2022-10-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥33.91 | 2020-11-01 → 2021-10-31d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥5 | 2024-11-01 → 2025-10-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2023-11-01 → 2024-10-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2022-11-01 → 2023-10-31v | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥296.32 | at 2025-10-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥302.52 | at 2024-10-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥311.25 | at 2023-10-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥200.37 | at 2022-10-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥145.14 | at 2021-10-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 84.4% | at 2025-10-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 84.7% | at 2024-10-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 89.4% | at 2023-10-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.4% | at 2022-10-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.3% | at 2021-10-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -0.3% | 2024-11-01 → 2025-10-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.9% | 2023-11-01 → 2024-10-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 18.7% | 2022-11-01 → 2023-10-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 31.6% | 2021-11-01 → 2022-10-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 27.5% | 2020-11-01 → 2021-10-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 19,819,962 | at 2025-10-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 19,806,100 | at 2024-10-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 19,761,100 | at 2023-10-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 18,685,800 | at 2022-10-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,208,800 | at 2021-10-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 148 | at 2025-10-31 | Standalone | Number of employees |
| Employees | 157 | at 2024-10-31 | Standalone | Number of employees |
| Employees | 151 | at 2023-10-31v | Standalone | Number of employees |
| Employees | 109 | at 2022-10-31v | Standalone | Number of employees |
| Employees | 90 | at 2021-10-31d | 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 · 1,108
| Item | Context | Value | Unit |
|---|---|---|---|
| Provision for loss on contract cl | CurrentYearInstant | 36499000 | JPY |
| Other cl | CurrentYearInstant | 144813000 | JPY |
| Current liabilities | CurrentYearInstant | 442839000 | JPY |
| Lease obligations ncl | CurrentYearInstant | 35829000 | JPY |
| Asset retirement obligations ncl | CurrentYearInstant | 301457000 | JPY |
| Provision for loss on contract ncl | CurrentYearInstant | 227016000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 564303000 | JPY |
| Liabilities | CurrentYearInstant | 1007142000 | JPY |
| Capital stock | CurrentYearInstant | 1428146000 | JPY |
| Capital surplus | CurrentYearInstant | 1338146000 | JPY |
| Retained earnings | CurrentYearInstant | 3131681000 | JPY |
| Treasury stock | CurrentYearInstant | -1703000 | JPY |
| Shareholders equity | CurrentYearInstant | 5896272000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant | 5937000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | 5937000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 114617000 | JPY |
| Net assets | CurrentYearInstant | 6016826000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 7023969000 | JPY |
| Net sales | CurrentYearDuration | 3711455000 | JPY |
| Cost of sales | CurrentYearDuration | 1623978000 | JPY |
| Gross profit | CurrentYearDuration | 2087476000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 1920768000 | JPY |
| Operating income | CurrentYearDuration | 166708000 | JPY |
| Interest income noi | CurrentYearDuration | 251000 | JPY |
| Gain on sales of noncurrent assets noi | CurrentYearDuration | 2598000 | JPY |
| Refund of defined contribution pension plan noi | CurrentYearDuration | 6314000 | JPY |
| Compensation income noi | CurrentYearDuration | 2029000 | JPY |
| Miscellaneous income noi | CurrentYearDuration | 4462000 | JPY |
| Non operating income | CurrentYearDuration | 15657000 | JPY |
| Interest expenses noe | CurrentYearDuration | 1314000 | JPY |
| Loss on investments in partnership noe | CurrentYearDuration | 9278000 | JPY |
| Foreign exchange losses noe | CurrentYearDuration | 17000 | JPY |
| Loss on sales of noncurrent assets noe | CurrentYearDuration | 854000 | JPY |
| Organization expenses noe | CurrentYearDuration | 963000 | JPY |
| Compensation expenses noe | CurrentYearDuration | 2304000 | JPY |
| Other noe | CurrentYearDuration | 9000 | JPY |
| Non operating expenses | CurrentYearDuration | 14741000 | JPY |
| Ordinary income | CurrentYearDuration | 167624000 | JPY |
| Gain on reversal of subscription rights to shares ei | CurrentYearDuration | 6931000 | JPY |
| Extraordinary income | CurrentYearDuration | 6931000 | JPY |
| Loss on exchange from property dividend el | CurrentYearDuration | 51402000 | JPY |
| Loss on sales of stocks of subsidiaries and affiliates el | CurrentYearDuration | 13306000 | JPY |
| Extraordinary loss | CurrentYearDuration | 64708000 | JPY |
| Income before income taxes | CurrentYearDuration | 109846000 | JPY |
| Income taxes current | CurrentYearDuration | 23443000 | JPY |
| Income taxes deferred | CurrentYearDuration | 75743000 | JPY |
| Income taxes | CurrentYearDuration | 99186000 | JPY |
| Profit loss | CurrentYearDuration | 10659000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 10659000 | JPY |
| Profit loss | CurrentYearDuration | 10659000 | 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 · 17 of 17 passed
| balance sheet identity | pass rounding |
| 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 income attributable to parent | 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 · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |