Annual report
5129.TEDINET S100X770
Period2024-09-01 → 2025-08-31
Filed2025-11-27
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Key figures · 102
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.0bn | 2024-09-01 → 2025-08-31 | Cons. | Net sales |
| Operating income | −¥1.7bn | 2024-09-01 → 2025-08-31 | Cons. | Operating income |
| Ordinary income | −¥1.7bn | 2024-09-01 → 2025-08-31 | Cons. | Ordinary income |
| Profit before tax | −¥2.1bn | 2024-09-01 → 2025-08-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥2.1bn | 2024-09-01 → 2025-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥2.1bn | 2024-09-01 → 2025-08-31 | Cons. | Profit loss |
| Total assets | ¥4.5bn | at 2025-08-31 | Cons. | Assets |
| Total liabilities | ¥685m | at 2025-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.8bn | at 2025-08-31 | Cons. | Net assets |
| Net assets / equity | ¥5.9bn | at 2024-08-31 | Cons. | Net assets |
| Cash and deposits | ¥3.1bn | at 2025-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.1bn | at 2025-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.2bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥1.0bn | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥65m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥43m | 2024-09-01 → 2025-08-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-143.22 | 2024-09-01 → 2025-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥254.09 | at 2025-08-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 83.7% | at 2025-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | -56.3% | 2024-09-01 → 2025-08-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 357 | at 2025-08-31 | Cons. | Number of employees |
| Revenue | ¥4.0bn | 2024-09-01 → 2025-08-31 | Standalone | Net sales |
| Revenue | ¥6.5bn | 2023-09-01 → 2024-08-31 | Standalone | Net sales |
| Revenue | ¥11.0bn | 2022-09-01 → 2023-08-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥11.4bn | 2021-09-01 → 2022-08-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.6bn | 2020-09-01 → 2021-08-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥1.7bn | 2024-09-01 → 2025-08-31 | Standalone | Operating income |
| Operating income | ¥260m | 2023-09-01 → 2024-08-31 | Standalone | Operating income |
| Ordinary income | −¥1.7bn | 2024-09-01 → 2025-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥266m | 2023-09-01 → 2024-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥2.1bn | 2022-09-01 → 2023-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.4bn | 2021-09-01 → 2022-08-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥314m | 2020-09-01 → 2021-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥2.0bn | 2024-09-01 → 2025-08-31 | Standalone | Income before income taxes |
| Profit before tax | ¥268m | 2023-09-01 → 2024-08-31 | Standalone | Income before income taxes |
| Net income | −¥2.1bn | 2024-09-01 → 2025-08-31 | Standalone | Profit loss |
| Net income | ¥156m | 2023-09-01 → 2024-08-31 | Standalone | Profit loss |
| Net income | ¥1.4bn | 2022-09-01 → 2023-08-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.5bn | 2021-09-01 → 2022-08-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥196m | 2020-09-01 → 2021-08-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥4.5bn | at 2025-08-31 | Standalone | Assets |
| Total assets | ¥6.6bn | at 2024-08-31 | Standalone | Assets |
| Total assets | ¥7.1bn | at 2023-08-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥7.2bn | at 2022-08-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.6bn | at 2021-08-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥685m | at 2025-08-31 | Standalone | Liabilities |
| Total liabilities | ¥713m | at 2024-08-31 | Standalone | Liabilities |
| Net assets / equity | ¥3.8bn | at 2025-08-31 | Standalone | Net assets |
| Net assets / equity | ¥5.9bn | at 2024-08-31 | Standalone | Net assets |
| Net assets / equity | ¥5.7bn | at 2023-08-31v | Standalone | Net assets |
| Net assets / equity | ¥3.2bn | at 2022-08-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.7bn | at 2021-08-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥3.0bn | at 2025-08-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥4.2bn | at 2024-08-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥4.2bn | at 2024-08-31 | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥4.8bn | at 2023-08-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥3.7bn | at 2022-08-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.5bn | at 2021-08-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥626m | 2023-09-01 → 2024-08-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥539m | 2022-09-01 → 2023-08-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.5bn | 2021-09-01 → 2022-08-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥3m | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥34m | 2023-09-01 → 2024-08-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥415m | 2022-09-01 → 2023-08-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥101m | 2021-09-01 → 2022-08-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥177m | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥18m | 2023-09-01 → 2024-08-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.0bn | 2022-09-01 → 2023-08-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥155m | 2021-09-01 → 2022-08-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥204m | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-142.99 | 2024-09-01 → 2025-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥10.59 | 2023-09-01 → 2024-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥95.01 | 2022-09-01 → 2023-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥109.44 | 2021-09-01 → 2022-08-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥14.36 | 2020-09-01 → 2021-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥9.94 | 2023-09-01 → 2024-08-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥88.5 | 2022-09-01 → 2023-08-31v | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥254.31 | at 2025-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥397.64 | at 2024-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥387.53 | at 2023-08-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥234.96 | at 2022-08-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥37.74 | at 2021-08-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 84.6% | at 2025-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 89.2% | at 2024-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.1% | at 2023-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.7% | at 2022-08-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.2% | at 2021-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -43.9% | 2024-09-01 → 2025-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.7% | 2023-09-01 → 2024-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 31.0% | 2022-09-01 → 2023-08-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 60.7% | 2021-09-01 → 2022-08-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.1% | 2020-09-01 → 2021-08-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 14,798,100 | at 2025-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,776,200 | at 2024-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,753,400 | at 2023-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 13,663,200 | at 2022-08-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 43,323 | at 2021-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 357 | at 2025-08-31 | Standalone | Number of employees |
| Employees | 326 | at 2024-08-31 | Standalone | Number of employees |
| Employees | 269 | at 2023-08-31v | Standalone | Number of employees |
| Employees | 195 | at 2022-08-31v | Standalone | Number of employees |
| Employees | 147 | at 2021-08-31d | 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.
All source rows · 964
| Item | Context | Value | Unit |
|---|---|---|---|
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | CurrentYearDuration | － | |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | CurrentYearDuration | － | JPY |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | CurrentYearDuration | － | |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | CurrentYearDuration | － | JPY |
| Cash and deposits | CurrentYearInstant | 3088000000 | JPY |
| Accounts receivable trade and contract assets ca | CurrentYearInstant | 767000000 | JPY |
| Other ca | CurrentYearInstant | 288000000 | JPY |
| Current assets | CurrentYearInstant | 4144000000 | JPY |
| Buildings net | CurrentYearInstant | 0 | JPY |
| Vehicles net | CurrentYearInstant | 0 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant | 0 | JPY |
| Property plant and equipment | CurrentYearInstant | 0 | JPY |
| Investment securities | CurrentYearInstant | 53000000 | JPY |
| Lease deposits ioa | CurrentYearInstant | 283000000 | JPY |
| Other ioa | CurrentYearInstant | 12000000 | JPY |
| Investments and other assets | CurrentYearInstant | 348000000 | JPY |
| Noncurrent assets | CurrentYearInstant | 348000000 | JPY |
| Assets | CurrentYearInstant | 4493000000 | JPY |
| Accounts payable trade | CurrentYearInstant | 291000000 | JPY |
| Accounts payable other | CurrentYearInstant | 181000000 | JPY |
| Accrued expenses | CurrentYearInstant | 59000000 | JPY |
| Contract liabilities | CurrentYearInstant | 26000000 | JPY |
| Income taxes payable | CurrentYearInstant | 1000000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant | 7000000 | JPY |
| Provision for bonuses | CurrentYearInstant | 109000000 | JPY |
| Other cl | CurrentYearInstant | 6000000 | JPY |
| Current liabilities | CurrentYearInstant | 683000000 | JPY |
| Long term loans payable | CurrentYearInstant | 2000000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 2000000 | JPY |
| Liabilities | CurrentYearInstant | 685000000 | JPY |
| Capital stock | CurrentYearInstant | 1214000000 | JPY |
| Capital surplus | CurrentYearInstant | 1179000000 | JPY |
| Retained earnings | CurrentYearInstant | 1365000000 | JPY |
| Treasury stock | CurrentYearInstant | -0 | JPY |
| Shareholders equity | CurrentYearInstant | 3760000000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 1000000 | JPY |
| Non controlling interests | CurrentYearInstant | 45000000 | JPY |
| Net assets | CurrentYearInstant | 3807000000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 4493000000 | JPY |
| Net sales | CurrentYearDuration | 3980000000 | JPY |
| Cost of sales | CurrentYearDuration | 3498000000 | JPY |
| Gross profit | CurrentYearDuration | 482000000 | JPY |
| Salaries and bonuses sga | CurrentYearDuration | 656000000 | JPY |
| Provision for bonuses sga | CurrentYearDuration | 48000000 | JPY |
| Commission fee sga | CurrentYearDuration | 283000000 | JPY |
| Rents sga | CurrentYearDuration | 278000000 | JPY |
| Compensations sga | CurrentYearDuration | 330000000 | JPY |
| Other sga | CurrentYearDuration | 615000000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 2212000000 | JPY |
| Operating income | CurrentYearDuration | -1729000000 | 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 rounding |
| balance sheet identity | pass |
| 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 |