Annual report
5125.TEDINET S100Z4FT
Period2025-07-01 → 2026-06-30
Filed2026-09-28
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Key figures · 105
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.8bn | 2025-07-01 → 2026-06-30 | Cons. | Net sales |
| Operating income | ¥128m | 2025-07-01 → 2026-06-30 | Cons. | Operating income |
| Ordinary income | ¥133m | 2025-07-01 → 2026-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥135m | 2025-07-01 → 2026-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥59m | 2025-07-01 → 2026-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥59m | 2025-07-01 → 2026-06-30 | Cons. | Profit loss |
| Total assets | ¥3.5bn | at 2026-06-30 | Cons. | Assets |
| Total liabilities | ¥1.3bn | at 2026-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥2.2bn | at 2026-06-30 | Cons. | Net assets |
| Net assets / equity | ¥2.2bn | at 2025-06-30 | Cons. | Net assets |
| Cash and deposits | ¥1.7bn | at 2026-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.7bn | at 2026-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.0bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥53m | 2025-07-01 → 2026-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥790m | 2025-07-01 → 2026-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥621m | 2025-07-01 → 2026-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥13.19 | 2025-07-01 → 2026-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥12.96 | 2025-07-01 → 2026-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥493.29 | at 2026-06-30 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 62.2% | at 2026-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 2.7% | 2025-07-01 → 2026-06-30 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 294 | at 2026-06-30 | Cons. | Number of employees |
| Revenue | ¥2.5bn | 2025-07-01 → 2026-06-30 | Standalone | Net sales |
| Revenue | ¥2.7bn | 2024-07-01 → 2025-06-30 | Standalone | Net sales |
| Revenue | ¥2.8bn | 2023-07-01 → 2024-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.9bn | 2022-07-01 → 2023-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.6bn | 2021-07-01 → 2022-06-30v | Standalone | Net sales (5-year summary) |
| Operating income | ¥161m | 2025-07-01 → 2026-06-30 | Standalone | Operating income |
| Operating income | ¥334m | 2024-07-01 → 2025-06-30 | Standalone | Operating income |
| Ordinary income | ¥166m | 2025-07-01 → 2026-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥346m | 2024-07-01 → 2025-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥342m | 2023-07-01 → 2024-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥743m | 2022-07-01 → 2023-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥601m | 2021-07-01 → 2022-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥168m | 2025-07-01 → 2026-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥348m | 2024-07-01 → 2025-06-30 | Standalone | Income before income taxes |
| Net income | ¥108m | 2025-07-01 → 2026-06-30 | Standalone | Profit loss |
| Net income | ¥234m | 2024-07-01 → 2025-06-30 | Standalone | Profit loss |
| Net income | ¥239m | 2023-07-01 → 2024-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥510m | 2022-07-01 → 2023-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥420m | 2021-07-01 → 2022-06-30v | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.4bn | at 2026-06-30 | Standalone | Assets |
| Total assets | ¥2.7bn | at 2025-06-30 | Standalone | Assets |
| Total assets | ¥2.6bn | at 2024-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.4bn | at 2023-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.5bn | at 2022-06-30v | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.1bn | at 2026-06-30 | Standalone | Liabilities |
| Total liabilities | ¥549m | at 2025-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥2.3bn | at 2026-06-30 | Standalone | Net assets |
| Net assets / equity | ¥2.2bn | at 2025-06-30 | Standalone | Net assets |
| Net assets / equity | ¥2.0bn | at 2024-06-30v | Standalone | Net assets |
| Net assets / equity | ¥1.7bn | at 2023-06-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥818m | at 2022-06-30v | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.5bn | at 2026-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥2.0bn | at 2025-06-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥2.0bn | at 2025-06-30 | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.8bn | at 2024-06-30v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.7bn | at 2023-06-30v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥965m | at 2022-06-30v | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥279m | 2024-07-01 → 2025-06-30 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥151m | 2023-07-01 → 2024-06-30v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥465m | 2022-07-01 → 2023-06-30v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥562m | 2021-07-01 → 2022-06-30v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥18m | 2024-07-01 → 2025-06-30 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥141m | 2023-07-01 → 2024-06-30v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥83m | 2022-07-01 → 2023-06-30v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥3m | 2021-07-01 → 2022-06-30v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥61m | 2024-07-01 → 2025-06-30 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥16m | 2023-07-01 → 2024-06-30v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥390m | 2022-07-01 → 2023-06-30v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥460m | 2021-07-01 → 2022-06-30v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥24.2 | 2025-07-01 → 2026-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥50.67 | 2024-07-01 → 2025-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥52.19 | 2023-07-01 → 2024-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥114.9 | 2022-07-01 → 2023-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥101.01 | 2021-07-01 → 2022-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥23.79 | 2025-07-01 → 2026-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥49.81 | 2024-07-01 → 2025-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥50.92 | 2023-07-01 → 2024-06-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥110.27 | 2022-07-01 → 2023-06-30v | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥504.3 | at 2026-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥480.89 | at 2025-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥432.85 | at 2024-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥384.91 | at 2023-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥192.95 | at 2022-06-30v | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 66.8% | at 2026-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 79.4% | at 2025-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 77.6% | at 2024-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.2% | at 2023-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.3% | at 2022-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 4.9% | 2025-07-01 → 2026-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 11.2% | 2024-07-01 → 2025-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.7% | 2023-07-01 → 2024-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 39.8% | 2022-07-01 → 2023-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 69.6% | 2021-07-01 → 2022-06-30v | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 4,661,100 | at 2026-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,652,400 | at 2025-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,627,200 | at 2024-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,540,000 | at 2023-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,240,000 | at 2022-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Employees | 243 | at 2026-06-30 | Standalone | Number of employees |
| Employees | 256 | at 2025-06-30 | Standalone | Number of employees |
| Employees | 284 | at 2024-06-30v | Standalone | Number of employees |
| Employees | 293 | at 2023-06-30v | Standalone | Number of employees |
| Employees | 259 | at 2022-06-30v | 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.
Segments · 27
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment profit | 2025-07-01 → 2026-06-30 | −¥76m |
| D Xbusinessreportable segment | capex | 2025-07-01 → 2026-06-30 | ¥4m |
| D Xbusinessreportable segment | depreciation | 2025-07-01 → 2026-06-30 | ¥43m |
| D Xbusinessreportable segment | employees | at 2026-06-30 | 125 pure |
| D Xbusinessreportable segment | revenue | 2025-07-01 → 2026-06-30 | ¥2.5bn |
| D Xbusinessreportable segment | revenue external | 2025-07-01 → 2026-06-30 | ¥2.5bn |
| D Xbusinessreportable segment | segment assets | at 2026-06-30 | ¥2.3bn |
| D Xbusinessreportable segment | segment profit | 2025-07-01 → 2026-06-30 | ¥161m |
| Hr Businessreportable segment | depreciation | 2025-07-01 → 2026-06-30 | ¥824,000 |
| Hr Businessreportable segment | employees | at 2026-06-30 | 51 pure |
| Hr Businessreportable segment | revenue | 2025-07-01 → 2026-06-30 | ¥277m |
| Hr Businessreportable segment | revenue external | 2025-07-01 → 2026-06-30 | ¥277m |
| Hr Businessreportable segment | segment assets | at 2026-06-30 | ¥1.3bn |
| Hr Businessreportable segment | segment profit | 2025-07-01 → 2026-06-30 | ¥43m |
| —segment total | capex | 2025-07-01 → 2026-06-30 | ¥4m |
| —segment total | depreciation | 2025-07-01 → 2026-06-30 | ¥44m |
| —segment total | revenue | 2025-07-01 → 2026-06-30 | ¥2.8bn |
| —segment total | revenue external | 2025-07-01 → 2026-06-30 | ¥2.8bn |
| —segment total | segment assets | at 2026-06-30 | ¥3.5bn |
| —segment total | segment profit | 2025-07-01 → 2026-06-30 | ¥204m |
| Total Of Reportable Segments And Otherssegment total | capex | 2025-07-01 → 2026-06-30 | ¥4m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2025-07-01 → 2026-06-30 | ¥44m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-07-01 → 2026-06-30 | ¥2.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-07-01 → 2026-06-30 | ¥2.8bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2026-06-30 | ¥3.5bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-07-01 → 2026-06-30 | ¥204m |
| D Xbusinessreportable segment | employees | at 2026-06-30 | 125 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,093
| Item | Context | Value | Unit |
|---|---|---|---|
| Change from previous fiscal year in average annual salary information about reporting company information about employees | CurrentYearInstant_NonConsolidatedMember | -0.042 | |
| Number of employees | CurrentYearInstant_NonConsolidatedMember_jpcrp030000-asr_E37482-000DXbusinessReportableSegmentMember | 125 | |
| Number of employees | CurrentYearInstant_NonConsolidatedMember_CorporateSharedMember | 118 | |
| Number of employees | CurrentYearInstant_NonConsolidatedMember | 243 | |
| Ratio of female employees in managerial positions metrics of reporting company | CurrentYearInstant_NonConsolidatedMember | 0.088 | |
| All employees calculated based on provisions of article714 item1 of ordinance for enforcement of act on childcare leave caregiver leave and other measures for the welfare of workers caring for children or other family members ratio of male employees taking childcare leave metrics of reporting company | CurrentYearInstant_NonConsolidatedMember | － | |
| All employees differences in wages between male and female employees metrics of reporting company | CurrentYearInstant_NonConsolidatedMember | 0.748 | |
| Regular employees differences in wages between male and female employees metrics of reporting company | CurrentYearInstant_NonConsolidatedMember | 0.768 | |
| Non regular employees differences in wages between male and female employees metrics of reporting company | CurrentYearInstant_NonConsolidatedMember | 1.064 | |
| Cash and deposits | CurrentYearInstant | 1740720000 | JPY |
| Accounts receivable trade | CurrentYearInstant | 448066000 | JPY |
| Work in process | CurrentYearInstant | 14158000 | JPY |
| Prepaid expenses | CurrentYearInstant | 158942000 | JPY |
| Other ca | CurrentYearInstant | 45563000 | JPY |
| Allowance for doubtful accounts ca | CurrentYearInstant | -9029000 | JPY |
| Current assets | CurrentYearInstant | 2398421000 | JPY |
| Buildings and structures net | CurrentYearInstant | 72454000 | JPY |
| Other net ppe | CurrentYearInstant | 9767000 | JPY |
| Property plant and equipment | CurrentYearInstant | 82222000 | JPY |
| Goodwill | CurrentYearInstant | 821115000 | JPY |
| Other ia | CurrentYearInstant | 26186000 | JPY |
| Intangible assets | CurrentYearInstant | 847301000 | JPY |
| Lease deposits ioa | CurrentYearInstant | 157092000 | JPY |
| Claims provable in bankruptcy claims provable in rehabilitation and other | CurrentYearInstant | 21433000 | JPY |
| Deferred tax assets | CurrentYearInstant | 54975000 | JPY |
| Other ioa | CurrentYearInstant | 2993000 | JPY |
| Allowance for doubtful accounts ioa by group | CurrentYearInstant | -21433000 | JPY |
| Investments and other assets | CurrentYearInstant | 215061000 | JPY |
| Noncurrent assets | CurrentYearInstant | 1144585000 | JPY |
| Assets | CurrentYearInstant | 3543007000 | JPY |
| Accounts payable trade | CurrentYearInstant | 60793000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant | 114364000 | JPY |
| Income taxes payable | CurrentYearInstant | 39883000 | JPY |
| Contract liabilities | CurrentYearInstant | 179695000 | JPY |
| Provision for bonuses | CurrentYearInstant | 21777000 | JPY |
| Other cl | CurrentYearInstant | 309748000 | JPY |
| Current liabilities | CurrentYearInstant | 726262000 | JPY |
| Long term loans payable | CurrentYearInstant | 600752000 | JPY |
| Other ncl | CurrentYearInstant | 1200000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 601952000 | JPY |
| Liabilities | CurrentYearInstant | 1328214000 | JPY |
| Capital stock | CurrentYearInstant | 235943000 | JPY |
| Capital surplus | CurrentYearInstant | 225943000 | JPY |
| Retained earnings | CurrentYearInstant | 1841866000 | JPY |
| Treasury stock | CurrentYearInstant | -99989000 | JPY |
| Shareholders equity | CurrentYearInstant | 2203763000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 11030000 | JPY |
| Net assets | CurrentYearInstant | 2214793000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 3543007000 | JPY |
| Net sales | CurrentYearDuration | 2758746000 | 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 |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| 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 |