Tokyo Tape
Sign in
← Geekly

Annual report

505A.TEDINET S100YZ0G
Period2025-06-01 → 2026-05-31
Filed2026-08-27
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 91
MetricValuePeriodScopeSource row
Revenue¥9.8bn2025-06-01 → 2026-05-31StandaloneNet sales
Revenue¥7.1bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥5.8bn2023-06-01 → 2024-05-31dStandaloneNet sales (5-year summary)
Revenue¥1.1bn2022-06-01 → 2023-05-31dStandaloneNet sales (5-year summary)
Revenue¥4.6bn2021-06-01 → 2022-05-31dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Operating income¥2.2bn2025-06-01 → 2026-05-31StandaloneOperating income
Operating income¥704m2024-06-01 → 2025-05-31StandaloneOperating income
Ordinary income¥2.1bn2025-06-01 → 2026-05-31StandaloneOrdinary income
Ordinary income¥705m2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥1.2bn2023-06-01 → 2024-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥230m2022-06-01 → 2023-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥443m2021-06-01 → 2022-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥695m2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.1bn2025-06-01 → 2026-05-31StandaloneIncome before income taxes
Profit before tax¥707m2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Net income¥1.5bn2025-06-01 → 2026-05-31StandaloneProfit loss
Net income¥494m2024-06-01 → 2025-05-31StandaloneProfit loss
Net income¥856m2023-06-01 → 2024-05-31dStandaloneNet income loss (5-year summary)
Net income¥164m2022-06-01 → 2023-05-31dStandaloneNet income loss (5-year summary)
Net income¥373m2021-06-01 → 2022-05-31dStandaloneNet income loss (5-year summary)
Net income¥457m2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Total assets¥6.5bnat 2026-05-31StandaloneAssets
Total assets¥3.9bnat 2025-05-31StandaloneAssets
Total assets¥3.2bnat 2024-05-31dStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2023-05-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2022-05-31dStandaloneTotal assets (5-year summary)
Total assets¥2.9bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2026-05-31StandaloneLiabilities
Total liabilities¥1.4bnat 2025-05-31StandaloneLiabilities
Net assets / equity¥4.1bnat 2026-05-31StandaloneNet assets
Net assets / equity¥2.5bnat 2025-05-31StandaloneNet assets
Net assets / equity¥2.2bnat 2024-05-31dStandaloneNet assets
Net assets / equity¥876mat 2023-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥712mat 2022-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.2bnat 2021-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.9bnat 2026-05-31StandaloneCash and deposits
Cash and deposits¥1.8bnat 2025-05-31StandaloneCash and deposits
Cash & equivalents¥3.9bnat 2026-05-31StandaloneCash and cash equivalents
Cash & equivalents¥1.8bnat 2025-05-31StandaloneCash and cash equivalents
Cash & equivalents¥1.7bnat 2024-05-31dStandaloneCash and cash equivalents
Operating cash flow¥2.1bn2025-06-01 → 2026-05-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥709m2024-06-01 → 2025-05-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.1bn2023-06-01 → 2024-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥119m2025-06-01 → 2026-05-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥519m2024-06-01 → 2025-05-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥514m2023-06-01 → 2024-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥71m2025-06-01 → 2026-05-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥112m2024-06-01 → 2025-05-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥403m2023-06-01 → 2024-05-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥132.632025-06-01 → 2026-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.182024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥84.242023-06-01 → 2024-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥17.892022-06-01 → 2023-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.732021-06-01 → 2022-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.42020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥120.142025-06-01 → 2026-05-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥322025-06-01 → 2026-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥13.52024-06-01 → 2025-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥232023-06-01 → 2024-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52022-06-01 → 2023-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥341.18at 2026-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥225.78at 2025-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥192.57at 2024-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥95.02at 2023-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥77.12at 2022-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥121.81at 2021-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio63.7%at 2026-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio65.0%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.0%at 2024-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.3%at 2023-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio38.2%at 2022-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.9%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE45.6%2025-06-01 → 2026-05-31StandaloneRate of return on equity (5-year summary)
ROE21.1%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE56.7%2023-06-01 → 2024-05-31dStandaloneRate of return on equity (5-year summary)
ROE20.8%2022-06-01 → 2023-05-31dStandaloneRate of return on equity (5-year summary)
ROE25.7%2021-06-01 → 2022-05-31dStandaloneRate of return on equity (5-year summary)
ROE23.3%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued12,805,000at 2026-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,000,000at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,000,000at 2024-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,000,000at 2023-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,000,000at 2022-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued600at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees449at 2026-05-31StandaloneNumber of employees
Employees385at 2025-05-31StandaloneNumber of employees
Employees266at 2024-05-31dStandaloneNumber of employees
Employees156at 2023-05-31dStandaloneNumber of employees
Employees127at 2022-05-31dStandaloneNumber of employees
Employees100at 2021-05-31dStandaloneNumber 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 · 872
ItemContextValueUnit
Operating incomePrior1YearDuration_NonConsolidatedMember703852000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember2156540000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember899000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember3630000JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember1600000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember3800000JPY
Other noiPrior1YearDuration_NonConsolidatedMember66000JPY
Other noiCurrentYearDuration_NonConsolidatedMember－JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember2566000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember7430000JPY
Listing expenses noePrior1YearDuration_NonConsolidatedMember－JPY
Listing expenses noeCurrentYearDuration_NonConsolidatedMember26708000JPY
Miscellaneous loss noePrior1YearDuration_NonConsolidatedMember13000JPY
Miscellaneous loss noeCurrentYearDuration_NonConsolidatedMember4849000JPY
Other noePrior1YearDuration_NonConsolidatedMember1666000JPY
Other noeCurrentYearDuration_NonConsolidatedMember1964000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember1680000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember33522000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember704739000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember2130448000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration_NonConsolidatedMember2232000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration_NonConsolidatedMember－JPY
Extraordinary incomePrior1YearDuration_NonConsolidatedMember2232000JPY
Extraordinary incomeCurrentYearDuration_NonConsolidatedMember－JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember706972000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember2130448000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember215821000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember725378000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-2506000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-111361000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember213314000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember614017000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember493657000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember1516431000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember30000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember24698000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember24698000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalRetainedEarningsMember2287000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember3529573000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember3531861000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_TreasuryStockMember-1439373000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember2147185000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember6418000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember2153604000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_LegalRetainedEarningsMember5212000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-133437000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember-128225000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember-128225000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember-128225000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember493657000JPY

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 2025-05-31pass
balance sheet identitynon_consolidated 2026-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2025-05-31pass
statement vs summary · net assetsnon_consolidated 2026-05-31pass
statement vs summary · operating cash flownon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · operating cash flownon_consolidated 2025-06-01/2026-05-31pass
statement vs summary · revenuenon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · revenuenon_consolidated 2025-06-01/2026-05-31pass
statement vs summary · total assetsnon_consolidated 2025-05-31pass
statement vs summary · total assetsnon_consolidated 2026-05-31pass