Tokyo Tape
Sign in
← Fusic

Annual report

5256.TEDINET S100Z3D3
Period2025-07-01 → 2026-06-30
Filed2026-09-24
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 87
MetricValuePeriodScopeSource row
Revenue¥2.4bn2025-07-01 → 2026-06-30StandaloneNet sales
Revenue¥2.0bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥1.8bn2023-07-01 → 2024-06-30vStandaloneNet sales (5-year summary)
Revenue¥1.5bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥1.1bn2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Operating income¥79m2025-07-01 → 2026-06-30StandaloneOperating income
Operating income¥271m2024-07-01 → 2025-06-30StandaloneOperating income
Ordinary income¥96m2025-07-01 → 2026-06-30StandaloneOrdinary income
Ordinary income¥273m2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥211m2023-07-01 → 2024-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥148m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥71m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥96m2025-07-01 → 2026-06-30StandaloneIncome before income taxes
Profit before tax¥273m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Net income¥55m2025-07-01 → 2026-06-30StandaloneProfit loss
Net income¥194m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥155m2023-07-01 → 2024-06-30vStandaloneNet income loss (5-year summary)
Net income¥102m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥44m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Total assets¥1.7bnat 2026-06-30StandaloneAssets
Total assets¥1.6bnat 2025-06-30StandaloneAssets
Total assets¥1.4bnat 2024-06-30vStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥678mat 2022-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥455mat 2026-06-30StandaloneLiabilities
Total liabilities¥433mat 2025-06-30StandaloneLiabilities
Net assets / equity¥1.2bnat 2026-06-30StandaloneNet assets
Net assets / equity¥1.1bnat 2025-06-30StandaloneNet assets
Net assets / equity¥967mat 2024-06-30vStandaloneNet assets
Net assets / equity¥799mat 2023-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥247mat 2022-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥621mat 2026-06-30StandaloneCash and deposits
Cash and deposits¥785mat 2025-06-30StandaloneCash and deposits
Cash & equivalents¥621mat 2026-06-30StandaloneCash and cash equivalents
Cash & equivalents¥785mat 2025-06-30StandaloneCash and cash equivalents
Cash & equivalents¥776mat 2024-06-30vStandaloneCash and cash equivalents
Cash & equivalents¥848mat 2023-06-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥391mat 2022-06-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥86m2025-07-01 → 2026-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥135m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥57m2023-07-01 → 2024-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥115m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥83m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥262m2025-07-01 → 2026-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥32m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥105m2023-07-01 → 2024-06-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥11m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥5m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥11m2025-07-01 → 2026-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥94m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥24m2023-07-01 → 2024-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥352m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥120m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥43.592025-07-01 → 2026-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥152.152024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥123.662023-07-01 → 2024-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥96.142022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.032021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥42.852025-07-01 → 2026-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥149.012024-07-01 → 2025-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥119.052023-07-01 → 2024-06-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥91.232022-07-01 → 2023-06-30vStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥952.65at 2026-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥899.08at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥761.15at 2024-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥641.19at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥245.75at 2022-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio72.9%at 2026-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.4%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.2%at 2024-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio64.8%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.3%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE4.7%2025-07-01 → 2026-06-30StandaloneRate of return on equity (5-year summary)
ROE18.4%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE17.6%2023-07-01 → 2024-06-30vStandaloneRate of return on equity (5-year summary)
ROE19.5%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE19.7%2021-07-01 → 2022-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued1,289,200at 2026-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,277,300at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,270,100at 2024-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,245,000at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,000,000at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees146at 2026-06-30StandaloneNumber of employees
Employees120at 2025-06-30StandaloneNumber of employees
Employees106at 2024-06-30vStandaloneNumber of employees
Employees91at 2023-06-30vStandaloneNumber of employees
Employees82at 2022-06-30dStandaloneNumber 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 · 864
ItemContextValueUnit
Shareholders equityCurrentYearInstant_NonConsolidatedMember1222484000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember359000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember25000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1136655000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1222509000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember1569831000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember1677691000JPY
Net salesPrior1YearDuration_NonConsolidatedMember1952131000JPY
Net salesCurrentYearDuration_NonConsolidatedMember2407050000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember1179354000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember1507183000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember772776000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember899866000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember502015000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember820819000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember270761000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember79047000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember523000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember3026000JPY
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember1195000JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember981000JPY
Commission fee noiPrior1YearDuration_NonConsolidatedMember454000JPY
Commission fee noiCurrentYearDuration_NonConsolidatedMember－JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember330000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember1026000JPY
Subsidy income noiPrior1YearDuration_NonConsolidatedMember－JPY
Subsidy income noiCurrentYearDuration_NonConsolidatedMember11977000JPY
Other noiPrior1YearDuration_NonConsolidatedMember208000JPY
Other noiCurrentYearDuration_NonConsolidatedMember191000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember2711000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember17201000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember128000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember－JPY
Stock issuance cost noePrior1YearDuration_NonConsolidatedMember240000JPY
Stock issuance cost noeCurrentYearDuration_NonConsolidatedMember180000JPY
Commission for purchase of treasury stock noePrior1YearDuration_NonConsolidatedMember85000JPY
Commission for purchase of treasury stock noeCurrentYearDuration_NonConsolidatedMember267000JPY
Non deducted consumption tax noePrior1YearDuration_NonConsolidatedMember60000JPY
Non deducted consumption tax noeCurrentYearDuration_NonConsolidatedMember60000JPY
Other noePrior1YearDuration_NonConsolidatedMember52000JPY
Other noeCurrentYearDuration_NonConsolidatedMember－JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember566000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember507000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember272906000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember95742000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember272906000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember95742000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember80782000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember35620000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-1824000JPY

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 2025-06-30pass rounding
balance sheet identitynon_consolidated 2026-06-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2025-06-30pass
statement vs summary · net assetsnon_consolidated 2026-06-30pass
statement vs summary · operating cash flownon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · operating cash flownon_consolidated 2025-07-01/2026-06-30pass
statement vs summary · revenuenon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · revenuenon_consolidated 2025-07-01/2026-06-30pass
statement vs summary · total assetsnon_consolidated 2025-06-30pass
statement vs summary · total assetsnon_consolidated 2026-06-30pass