Tokyo Tape
Sign in
← Poper

Annual report

5134.TEDINET S100XH5R
Period2024-11-01 → 2025-10-31
Filed2026-01-26
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 85
MetricValuePeriodScopeSource row
Revenue¥1.4bn2024-11-01 → 2025-10-31StandaloneNet sales
Revenue¥1.1bn2023-11-01 → 2024-10-31StandaloneNet sales
Revenue¥829m2022-11-01 → 2023-10-31vStandaloneNet sales (5-year summary)
Revenue¥665m2021-11-01 → 2022-10-31vStandaloneNet sales (5-year summary)
Revenue¥443m2020-11-01 → 2021-10-31dStandaloneNet sales (5-year summary)
Operating income¥174m2024-11-01 → 2025-10-31StandaloneOperating income
Operating income¥73m2023-11-01 → 2024-10-31StandaloneOperating income
Ordinary income¥173m2024-11-01 → 2025-10-31StandaloneOrdinary income
Ordinary income¥70m2023-11-01 → 2024-10-31StandaloneOrdinary income
Ordinary income¥33m2022-11-01 → 2023-10-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥27m2021-11-01 → 2022-10-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥181m2020-11-01 → 2021-10-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥146m2024-11-01 → 2025-10-31StandaloneIncome before income taxes
Profit before tax¥70m2023-11-01 → 2024-10-31StandaloneIncome before income taxes
Net income¥139m2024-11-01 → 2025-10-31StandaloneProfit loss
Net income¥84m2023-11-01 → 2024-10-31StandaloneProfit loss
Net income¥26m2022-11-01 → 2023-10-31vStandaloneNet income loss (5-year summary)
Net income¥8m2021-11-01 → 2022-10-31vStandaloneNet income loss (5-year summary)
Net income−¥185m2020-11-01 → 2021-10-31dStandaloneNet income loss (5-year summary)
Total assets¥1.2bnat 2025-10-31StandaloneAssets
Total assets¥1.1bnat 2024-10-31StandaloneAssets
Total assets¥878mat 2023-10-31vStandaloneTotal assets (5-year summary)
Total assets¥696mat 2022-10-31vStandaloneTotal assets (5-year summary)
Total assets¥347mat 2021-10-31dStandaloneTotal assets (5-year summary)
Total liabilities¥367mat 2025-10-31StandaloneLiabilities
Total liabilities¥347mat 2024-10-31StandaloneLiabilities
Net assets / equity¥876mat 2025-10-31StandaloneNet assets
Net assets / equity¥723mat 2024-10-31StandaloneNet assets
Net assets / equity¥638mat 2023-10-31vStandaloneNet assets
Net assets / equity¥407mat 2022-10-31vStandaloneNet assets (5-year summary)
Net assets / equity¥76mat 2021-10-31dStandaloneNet assets (5-year summary)
Cash and deposits¥849mat 2025-10-31StandaloneCash and deposits
Cash and deposits¥706mat 2024-10-31StandaloneCash and deposits
Cash & equivalents¥849mat 2025-10-31StandaloneCash and cash equivalents
Cash & equivalents¥706mat 2024-10-31StandaloneCash and cash equivalents
Cash & equivalents¥660mat 2023-10-31vStandaloneCash and cash equivalents
Cash & equivalents¥506mat 2022-10-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥214mat 2021-10-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥213m2024-11-01 → 2025-10-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥61m2023-11-01 → 2024-10-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥8m2022-11-01 → 2023-10-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥13m2021-11-01 → 2022-10-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥159m2020-11-01 → 2021-10-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥21m2024-11-01 → 2025-10-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥88m2023-11-01 → 2024-10-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥10m2022-11-01 → 2023-10-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4m2021-11-01 → 2022-10-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥23m2020-11-01 → 2021-10-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥49m2024-11-01 → 2025-10-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥73m2023-11-01 → 2024-10-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥155m2022-11-01 → 2023-10-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥310m2021-11-01 → 2022-10-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥71m2020-11-01 → 2021-10-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥35.252024-11-01 → 2025-10-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.332023-11-01 → 2024-10-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.852022-11-01 → 2023-10-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.252021-11-01 → 2022-10-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-55.912020-11-01 → 2021-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥34.12024-11-01 → 2025-10-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥20.872023-11-01 → 2024-10-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥6.632022-11-01 → 2023-10-31vStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥220.65at 2025-10-31StandaloneNet assets per share (5-year summary)
Net assets per share¥184.12at 2024-10-31StandaloneNet assets per share (5-year summary)
Net assets per share¥162.45at 2023-10-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥113.14at 2022-10-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥-194.5at 2021-10-31dStandaloneNet assets per share (5-year summary)
Equity ratio70.0%at 2025-10-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.5%at 2024-10-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.5%at 2023-10-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.2%at 2022-10-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio21.6%at 2021-10-31dStandaloneEquity to asset ratio (5-year summary)
ROE17.4%2024-11-01 → 2025-10-31StandaloneRate of return on equity (5-year summary)
ROE12.3%2023-11-01 → 2024-10-31StandaloneRate of return on equity (5-year summary)
ROE5.1%2022-11-01 → 2023-10-31vStandaloneRate of return on equity (5-year summary)
ROE3.3%2021-11-01 → 2022-10-31vStandaloneRate of return on equity (5-year summary)
Shares issued3,944,576at 2025-10-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,923,276at 2024-10-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,919,376at 2023-10-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,580,053at 2022-10-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued500,000at 2021-10-31dStandaloneTotal number of issued shares (5-year summary)
Employees85at 2025-10-31StandaloneNumber of employees
Employees78at 2024-10-31StandaloneNumber of employees
Employees65at 2023-10-31vStandaloneNumber of employees
Employees53at 2022-10-31vStandaloneNumber of employees
Employees52at 2021-10-31dStandaloneNumber 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 · 867
ItemContextValueUnit
Purchase of treasury stockCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember－JPY
Purchase of treasury stockCurrentYearDuration_NonConsolidatedMember-108000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_CapitalStockMember－JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember－JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember－JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember－JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember－JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember－JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember－JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember4278000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember4278000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalStockMember4690000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember4690000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember4690000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember138756000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember138756000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember-108000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember148029000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember4278000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember152308000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalStockMember279422000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalCapitalSurplusMember519422000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalSurplusMember519422000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember71631000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember71631000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_TreasuryStockMember-108000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember870367000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember5330000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember875698000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember70312000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember145939000JPY
Depreciation and amortization ope cfPrior1YearDuration_NonConsolidatedMember8954000JPY
Depreciation and amortization ope cfCurrentYearDuration_NonConsolidatedMember16149000JPY
Amortization of goodwill ope cfPrior1YearDuration_NonConsolidatedMember324000JPY
Amortization of goodwill ope cfCurrentYearDuration_NonConsolidatedMember648000JPY
Increase decrease in provision for directors bonuses ope cfPrior1YearDuration_NonConsolidatedMember－JPY
Increase decrease in provision for directors bonuses ope cfCurrentYearDuration_NonConsolidatedMember8000000JPY
Interest income ope cfPrior1YearDuration_NonConsolidatedMember-95000JPY
Interest income ope cfCurrentYearDuration_NonConsolidatedMember-1045000JPY
Interest expenses ope cfPrior1YearDuration_NonConsolidatedMember2042000JPY
Interest expenses ope cfCurrentYearDuration_NonConsolidatedMember2876000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration_NonConsolidatedMember-35265000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration_NonConsolidatedMember-11478000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration_NonConsolidatedMember17514000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration_NonConsolidatedMember42666000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration_NonConsolidatedMember6692000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration_NonConsolidatedMember11994000JPY
Increase decrease in deposits received ope cfPrior1YearDuration_NonConsolidatedMember3065000JPY
Increase decrease in deposits received ope cfCurrentYearDuration_NonConsolidatedMember2612000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration_NonConsolidatedMember2838000JPY

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 2024-10-31pass
balance sheet identitynon_consolidated 2025-10-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-10-31pass
statement vs summary · net assetsnon_consolidated 2024-10-31pass
statement vs summary · net assetsnon_consolidated 2025-10-31pass
statement vs summary · operating cash flownon_consolidated 2023-11-01/2024-10-31pass
statement vs summary · operating cash flownon_consolidated 2024-11-01/2025-10-31pass
statement vs summary · revenuenon_consolidated 2023-11-01/2024-10-31pass
statement vs summary · revenuenon_consolidated 2024-11-01/2025-10-31pass
statement vs summary · total assetsnon_consolidated 2024-10-31pass
statement vs summary · total assetsnon_consolidated 2025-10-31pass