Tokyo Tape
Sign in
← Kringle Pharma

Annual report

4884.TEDINET S100XBJD
Period2024-10-01 → 2025-09-30
Filed2025-12-19
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 77
MetricValuePeriodScopeSource row
Revenue¥72m2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥80m2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥69m2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥392m2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥290m2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income−¥909m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income−¥818m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income−¥915m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income−¥755m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income−¥853m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥330m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥300m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥915m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax−¥755m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income−¥916m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income−¥756m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income−¥854m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income−¥332m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income−¥301m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.1bnat 2025-09-30StandaloneAssets
Total assets¥2.8bnat 2024-09-30StandaloneAssets
Total assets¥2.6bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥3.2bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥770mat 2025-09-30StandaloneLiabilities
Total liabilities¥649mat 2024-09-30StandaloneLiabilities
Net assets / equity¥1.3bnat 2025-09-30StandaloneNet assets
Net assets / equity¥2.1bnat 2024-09-30StandaloneNet assets
Net assets / equity¥2.0bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥2.8bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥2.5bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.6bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥2.3bnat 2024-09-30StandaloneCash and deposits
Cash & equivalents¥991mat 2025-09-30StandaloneCash and cash equivalents
Cash & equivalents¥1.8bnat 2024-09-30StandaloneCash and cash equivalents
Cash & equivalents¥1.8bnat 2023-09-30vStandaloneCash and cash equivalents
Cash & equivalents¥2.5bnat 2022-09-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥2.1bnat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥756m2024-10-01 → 2025-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow−¥661m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow−¥689m2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥16m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥561m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥154m2024-10-01 → 2025-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥121m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥121m2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥254m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥84m2024-10-01 → 2025-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥838m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥69m2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥603m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥596m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-133.922024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-118.212023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-158.462022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-68.332021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-72.512020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥182.3at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥306.87at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥363.45at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥517.75at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥578.17at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio61.5%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.8%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.6%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio86.8%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio95.1%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Shares issued7,018,200at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,810,700at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,522,200at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,380,700at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,334,700at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees17at 2025-09-30StandaloneNumber of employees
Employees15at 2024-09-30StandaloneNumber of employees
Employees13at 2023-09-30vStandaloneNumber of employees
Employees12at 2022-09-30vStandaloneNumber of employees
Employees11at 2021-09-30dStandaloneNumber 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 · 770
ItemContextValueUnit
Foreign exchange losses noeCurrentYearDuration_NonConsolidatedMember243000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember－JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember6888000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember-754961000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember-914755000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember-754961000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember-914755000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember1491000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember1500000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember1491000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember1500000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember-756453000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember-916255000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember97546000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember2531474000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember564042000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember3095517000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember419711000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember419711000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember419711000JPY
Capital reductionPrior1YearDuration_NonConsolidatedMember_CapitalStockMember-505957000JPY
Capital reductionPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember-680023000JPY
Capital reductionPrior1YearDuration_NonConsolidatedMember_OtherCapitalSurplusMember1185981000JPY
Capital reductionPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember505957000JPY
Deficit dispositionPrior1YearDuration_NonConsolidatedMember_OtherCapitalSurplusMember-1185981000JPY
Deficit dispositionPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember-1185981000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalStockMember-86246000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember-260312000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_OtherCapitalSurplusMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember-260312000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember11300000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember2271162000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember564042000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember2835204000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-1185981000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember-1185981000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_TreasuryStockMember-75000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember2007006000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember14696000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember2021702000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember839422000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember839422000JPY
Restricted stock unitPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember－JPY
Restricted stock unitPrior1YearDuration_NonConsolidatedMember－JPY
Capital reductionPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember－JPY
Capital reductionPrior1YearDuration_NonConsolidatedMember－JPY
Deficit dispositionPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember1185981000JPY
Deficit dispositionPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember1185981000JPY
Deficit dispositionPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember－JPY
Deficit dispositionPrior1YearDuration_NonConsolidatedMember－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 · 13 of 13 passed
balance sheet identitynon_consolidated 2024-09-30pass
balance sheet identitynon_consolidated 2025-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net assetsnon_consolidated 2025-09-30pass
statement vs summary · operating cash flownon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flownon_consolidated 2024-10-01/2025-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2024-10-01/2025-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2025-09-30pass