Tokyo Tape
Sign in
← Kitalive

Annual report

5039.TEDINET S100XU41
Period2025-01-01 → 2025-12-31
Filed2026-03-26
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 83
MetricValuePeriodScopeSource row
Revenue¥925m2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥835m2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥816m2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥706m2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥577m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥160m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥138m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥170m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥153m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥202m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥178m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥116m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥170m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥153m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥124m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥105m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥147m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥128m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥77m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥1.1bnat 2025-12-31StandaloneAssets
Total assets¥1.0bnat 2024-12-31StandaloneAssets
Total assets¥844mat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥729mat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥490mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥164mat 2025-12-31StandaloneLiabilities
Total liabilities¥186mat 2024-12-31StandaloneLiabilities
Net assets / equity¥944mat 2025-12-31StandaloneNet assets
Net assets / equity¥818mat 2024-12-31StandaloneNet assets
Net assets / equity¥713mat 2023-12-31vStandaloneNet assets
Net assets / equity¥566mat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥373mat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥876mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥774mat 2024-12-31StandaloneCash and deposits
Cash & equivalents¥876mat 2025-12-31StandaloneCash and cash equivalents
Cash & equivalents¥774mat 2024-12-31StandaloneCash and cash equivalents
Cash & equivalents¥674mat 2023-12-31vStandaloneCash and cash equivalents
Cash & equivalents¥472mat 2022-12-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥348mat 2021-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥107m2025-01-01 → 2025-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥117m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥227m2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥85m2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥91m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥6m2025-01-01 → 2025-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥17m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥25m2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥14m2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥53m2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥98.982025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥83.572024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥117.322023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥104.722022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥64.312021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥88.532025-01-01 → 2025-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥74.842024-01-01 → 2024-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥104.742023-01-01 → 2023-12-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥93.332022-01-01 → 2022-12-31vStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥751.5at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥652.52at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥568.96at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥451.64at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥238.3at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio85.0%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio81.4%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.5%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.6%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.3%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE14.1%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE13.7%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE23.0%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE27.2%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE23.1%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,253,000at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,253,000at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,253,000at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,253,000at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees63at 2025-12-31StandaloneNumber of employees
Employees64at 2024-12-31StandaloneNumber of employees
Employees54at 2023-12-31vStandaloneNumber of employees
Employees48at 2022-12-31vStandaloneNumber of employees
Employees41at 2021-12-31dStandaloneNumber 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 · 822
ItemContextValueUnit
Profit lossCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember124019000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember124019000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember2037000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember2037000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalStockMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember124019000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember124019000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember124019000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember2037000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember126056000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalStockMember125820000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalCapitalSurplusMember125820000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalSurplusMember125820000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember689991000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember689991000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember941631000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember2716000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember944347000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember153128000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember169684000JPY
Depreciation and amortization ope cfPrior1YearDuration_NonConsolidatedMember6369000JPY
Depreciation and amortization ope cfCurrentYearDuration_NonConsolidatedMember6531000JPY
Amortization of goodwill ope cfPrior1YearDuration_NonConsolidatedMember6666000JPY
Amortization of goodwill ope cfCurrentYearDuration_NonConsolidatedMember4999000JPY
Share based compensation expenses ope cfPrior1YearDuration_NonConsolidatedMember679000JPY
Share based compensation expenses ope cfCurrentYearDuration_NonConsolidatedMember2037000JPY
Interest income ope cfPrior1YearDuration_NonConsolidatedMember-58000JPY
Interest income ope cfCurrentYearDuration_NonConsolidatedMember-1075000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration_NonConsolidatedMember-4578000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration_NonConsolidatedMember6445000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration_NonConsolidatedMember365000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration_NonConsolidatedMember－JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration_NonConsolidatedMember-21375000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration_NonConsolidatedMember-19775000JPY
Decrease increase in inventories ope cfPrior1YearDuration_NonConsolidatedMember-6242000JPY
Decrease increase in inventories ope cfCurrentYearDuration_NonConsolidatedMember-675000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration_NonConsolidatedMember4146000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration_NonConsolidatedMember15428000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration_NonConsolidatedMember4105000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration_NonConsolidatedMember-2488000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration_NonConsolidatedMember16524000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration_NonConsolidatedMember-10811000JPY
Decrease increase in other assets ope cfPrior1YearDuration_NonConsolidatedMember-20016000JPY
Decrease increase in other assets ope cfCurrentYearDuration_NonConsolidatedMember10025000JPY
Increase decrease in other liabilities ope cfPrior1YearDuration_NonConsolidatedMember21036000JPY
Increase decrease in other liabilities ope cfCurrentYearDuration_NonConsolidatedMember-14240000JPY
Subtotal ope cfPrior1YearDuration_NonConsolidatedMember160751000JPY
Subtotal ope cfCurrentYearDuration_NonConsolidatedMember166085000JPY

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 2024-12-31pass rounding
balance sheet identitynon_consolidated 2025-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · operating cash flownon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flownon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass