Tokyo Tape
Sign in
← Moi

Annual report

5031.TEDINET S100Y086
Period2025-02-01 → 2026-01-31
Filed2026-04-22
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 86
MetricValuePeriodScopeSource row
Revenue¥6.7bn2025-02-01 → 2026-01-31StandaloneNet sales
Revenue¥6.6bn2024-02-01 → 2025-01-31StandaloneNet sales
Revenue¥6.4bn2023-02-01 → 2024-01-31vStandaloneNet sales (5-year summary)
Revenue¥6.6bn2022-02-01 → 2023-01-31vStandaloneNet sales (5-year summary)
Revenue¥6.6bn2021-02-01 → 2022-01-31dStandaloneNet sales (5-year summary)
Operating income¥339m2025-02-01 → 2026-01-31StandaloneOperating income
Operating income¥233m2024-02-01 → 2025-01-31StandaloneOperating income
Ordinary income¥390m2025-02-01 → 2026-01-31StandaloneOrdinary income
Ordinary income¥256m2024-02-01 → 2025-01-31StandaloneOrdinary income
Ordinary income¥157m2023-02-01 → 2024-01-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥105m2022-02-01 → 2023-01-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥206m2021-02-01 → 2022-01-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥105m2025-02-01 → 2026-01-31StandaloneIncome before income taxes
Profit before tax¥96m2024-02-01 → 2025-01-31StandaloneIncome before income taxes
Net income¥102m2025-02-01 → 2026-01-31StandaloneProfit loss
Net income¥28m2024-02-01 → 2025-01-31StandaloneProfit loss
Net income¥194m2023-02-01 → 2024-01-31vStandaloneNet income loss (5-year summary)
Net income¥53m2022-02-01 → 2023-01-31vStandaloneNet income loss (5-year summary)
Net income¥247m2021-02-01 → 2022-01-31dStandaloneNet income loss (5-year summary)
Total assets¥4.2bnat 2026-01-31StandaloneAssets
Total assets¥4.1bnat 2025-01-31StandaloneAssets
Total assets¥3.7bnat 2024-01-31vStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2023-01-31vStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2022-01-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2026-01-31StandaloneLiabilities
Total liabilities¥2.3bnat 2025-01-31StandaloneLiabilities
Net assets / equity¥2.0bnat 2026-01-31StandaloneNet assets
Net assets / equity¥1.9bnat 2025-01-31StandaloneNet assets
Net assets / equity¥1.8bnat 2024-01-31vStandaloneNet assets
Net assets / equity¥1.6bnat 2023-01-31vStandaloneNet assets (5-year summary)
Net assets / equity¥947mat 2022-01-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.0bnat 2026-01-31StandaloneCash and deposits
Cash and deposits¥3.0bnat 2025-01-31StandaloneCash and deposits
Cash & equivalents¥3.0bnat 2026-01-31StandaloneCash and cash equivalents
Cash & equivalents¥3.0bnat 2025-01-31StandaloneCash and cash equivalents
Cash & equivalents¥2.3bnat 2024-01-31vStandaloneCash and cash equivalents
Cash & equivalents¥1.8bnat 2023-01-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.3bnat 2022-01-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥66m2025-02-01 → 2026-01-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥766m2024-02-01 → 2025-01-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥479m2023-02-01 → 2024-01-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥8m2022-02-01 → 2023-01-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥513m2021-02-01 → 2022-01-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥64m2025-02-01 → 2026-01-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥41m2024-02-01 → 2025-01-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥7m2023-02-01 → 2024-01-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥163m2022-02-01 → 2023-01-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥194m2021-02-01 → 2022-01-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥110,0002024-02-01 → 2025-01-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥11m2023-02-01 → 2024-01-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥639m2022-02-01 → 2023-01-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥120,0002021-02-01 → 2022-01-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥7.282025-02-01 → 2026-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.992024-02-01 → 2025-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.92023-02-01 → 2024-01-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.972022-02-01 → 2023-01-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.342021-02-01 → 2022-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥7.282025-02-01 → 2026-01-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥1.992024-02-01 → 2025-01-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥13.892023-02-01 → 2024-01-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥3.882022-02-01 → 2023-01-31vStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥141.31at 2026-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥134.03at 2025-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥132.04at 2024-01-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥121.73at 2023-01-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥78.06at 2022-01-31dStandaloneNet assets per share (5-year summary)
Equity ratio46.4%at 2026-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.2%at 2025-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.1%at 2024-01-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio48.6%at 2023-01-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.9%at 2022-01-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.3%2025-02-01 → 2026-01-31StandaloneRate of return on equity (5-year summary)
ROE1.5%2024-02-01 → 2025-01-31StandaloneRate of return on equity (5-year summary)
ROE11.2%2023-02-01 → 2024-01-31vStandaloneRate of return on equity (5-year summary)
ROE4.1%2022-02-01 → 2023-01-31vStandaloneRate of return on equity (5-year summary)
ROE30.0%2021-02-01 → 2022-01-31dStandaloneRate of return on equity (5-year summary)
Shares issued13,966,000at 2026-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued13,966,000at 2025-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued13,966,000at 2024-01-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued13,874,000at 2023-01-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued12,126,000at 2022-01-31dStandaloneTotal number of issued shares (5-year summary)
Employees39at 2026-01-31StandaloneNumber of employees
Employees42at 2025-01-31StandaloneNumber of employees
Employees40at 2024-01-31vStandaloneNumber of employees
Employees39at 2023-01-31vStandaloneNumber of employees
Employees34at 2022-01-31dStandaloneNumber 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 · 704
ItemContextValueUnit
Income taxes currentCurrentYearDuration_NonConsolidatedMember950000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-6871000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember1926000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember68349000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember2876000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember27830000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember101687000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember50000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember1944774000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember1944774000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-150697000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember-150697000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember1844077000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember1844077000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember27830000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember27830000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember27830000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember27830000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalStockMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_OtherCapitalSurplusMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember27830000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember27830000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember27830000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember27830000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember50000000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember1944774000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember1944774000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-122866000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember-122866000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember1871907000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1871907000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember50000000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember1944774000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember1944774000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-122866000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember-122866000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember1871907000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1871907000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember101687000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember101687000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember101687000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember101687000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalStockMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_OtherCapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember101687000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember101687000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember101687000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember101687000JPY

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 2025-01-31pass
balance sheet identitynon_consolidated 2026-01-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2024-01-31pass
statement vs summary · net assetsnon_consolidated 2025-01-31pass
statement vs summary · net assetsnon_consolidated 2026-01-31pass
statement vs summary · operating cash flownon_consolidated 2024-02-01/2025-01-31pass
statement vs summary · operating cash flownon_consolidated 2025-02-01/2026-01-31pass
statement vs summary · revenuenon_consolidated 2024-02-01/2025-01-31pass
statement vs summary · revenuenon_consolidated 2025-02-01/2026-01-31pass
statement vs summary · total assetsnon_consolidated 2025-01-31pass
statement vs summary · total assetsnon_consolidated 2026-01-31pass