Annual report
5258.TEDINET S100YJ6W
Period2025-04-01 → 2026-03-31
Filed2026-06-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 122
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥13.3bn | 2025-04-01 → 2026-03-31 | Cons. | Net sales |
| Revenue | ¥12.3bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales |
| Revenue | ¥10.4bn | 2023-04-01 → 2024-03-31v | Cons. | Net sales (5-year summary) |
| Operating income | ¥642,000 | 2025-04-01 → 2026-03-31 | Cons. | Operating income |
| Operating income | −¥505m | 2024-04-01 → 2025-03-31 | Cons. | Operating income |
| Ordinary income | −¥74m | 2025-04-01 → 2026-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥513m | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥766m | 2023-04-01 → 2024-03-31v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥53m | 2025-04-01 → 2026-03-31 | Cons. | Income before income taxes |
| Profit before tax | −¥581m | 2024-04-01 → 2025-03-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥61m | 2025-04-01 → 2026-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥682m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥585m | 2023-04-01 → 2024-03-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥61m | 2025-04-01 → 2026-03-31 | Cons. | Profit loss |
| Net income | −¥682m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss |
| Total assets | ¥28.5bn | at 2026-03-31 | Cons. | Assets |
| Total assets | ¥27.0bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥25.6bn | at 2024-03-31v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥22.0bn | at 2026-03-31 | Cons. | Liabilities |
| Total liabilities | ¥16.9bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥6.6bn | at 2026-03-31 | Cons. | Net assets |
| Net assets / equity | ¥10.1bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥10.8bn | at 2024-03-31v | Cons. | Net assets |
| Cash and deposits | ¥14.0bn | at 2026-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥14.1bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥14.0bn | at 2026-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥14.1bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥13.2bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥1.2bn | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥3.6bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥533m | 2023-04-01 → 2024-03-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥3.6bn | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥2.6bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥4.6bn | 2023-04-01 → 2024-03-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥2.4bn | 2025-04-01 → 2026-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥83m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥5.2bn | 2023-04-01 → 2024-03-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-1.92 | 2025-04-01 → 2026-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-18.46 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥15.85 | 2023-04-01 → 2024-03-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥15.68 | 2023-04-01 → 2024-03-31v | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥219.56 | at 2026-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥271.96 | at 2025-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥292.13 | at 2024-03-31v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 22.8% | at 2026-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 37.3% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.2% | at 2024-03-31v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 5.4% | 2023-04-01 → 2024-03-31v | Cons. | Rate of return on equity (5-year summary) |
| Employees | 491 | at 2026-03-31 | Cons. | Number of employees |
| Employees | 372 | at 2025-03-31 | Cons. | Number of employees |
| Employees | 362 | at 2024-03-31v | Cons. | Number of employees |
| Revenue | ¥11.7bn | 2025-04-01 → 2026-03-31 | Standalone | Net sales |
| Revenue | ¥10.9bn | 2024-04-01 → 2025-03-31 | Standalone | Net sales |
| Revenue | ¥10.4bn | 2023-04-01 → 2024-03-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥7.8bn | 2022-04-01 → 2023-03-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥7.1bn | 2021-04-01 → 2022-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥78m | 2025-04-01 → 2026-03-31 | Standalone | Operating income |
| Operating income | −¥445m | 2024-04-01 → 2025-03-31 | Standalone | Operating income |
| Ordinary income | ¥12m | 2025-04-01 → 2026-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥461m | 2024-04-01 → 2025-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥818m | 2023-04-01 → 2024-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥535m | 2022-04-01 → 2023-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥712m | 2021-04-01 → 2022-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥33m | 2025-04-01 → 2026-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥529m | 2024-04-01 → 2025-03-31 | Standalone | Income before income taxes |
| Net income | ¥26m | 2025-04-01 → 2026-03-31 | Standalone | Profit loss |
| Net income | −¥629m | 2024-04-01 → 2025-03-31 | Standalone | Profit loss |
| Net income | ¥638m | 2023-04-01 → 2024-03-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥673m | 2022-04-01 → 2023-03-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥386m | 2021-04-01 → 2022-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥18.4bn | at 2026-03-31 | Standalone | Assets |
| Total assets | ¥16.2bn | at 2025-03-31 | Standalone | Assets |
| Total assets | ¥16.8bn | at 2024-03-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥9.8bn | at 2023-03-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥10.4bn | at 2022-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥11.6bn | at 2026-03-31 | Standalone | Liabilities |
| Total liabilities | ¥5.9bn | at 2025-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥6.8bn | at 2026-03-31 | Standalone | Net assets |
| Net assets / equity | ¥10.2bn | at 2025-03-31 | Standalone | Net assets |
| Net assets / equity | ¥10.9bn | at 2024-03-31v | Standalone | Net assets |
| Net assets / equity | ¥5.0bn | at 2023-03-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥5.8bn | at 2022-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥3.9bn | at 2026-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.3bn | at 2025-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥2.9bn | at 2023-03-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥3.4bn | at 2022-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥2.8bn | 2022-04-01 → 2023-03-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.1bn | 2021-04-01 → 2022-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥1.4bn | 2022-04-01 → 2023-03-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.3bn | 2021-04-01 → 2022-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥2.0bn | 2022-04-01 → 2023-03-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥486m | 2021-04-01 → 2022-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥0.82 | 2025-04-01 → 2026-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-17 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥17.27 | 2023-04-01 → 2024-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥21.19 | 2022-04-01 → 2023-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-12.23 | 2021-04-01 → 2022-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥0.82 | 2025-04-01 → 2026-03-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥17.08 | 2023-04-01 → 2024-03-31v | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥226.05 | at 2026-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥274.83 | at 2025-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥293.54 | at 2024-03-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥159.67 | at 2023-03-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥179.2 | at 2022-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 36.5% | at 2026-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.9% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.7% | at 2024-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 50.3% | at 2023-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.5% | at 2022-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 0.3% | 2025-04-01 → 2026-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 8.1% | 2023-04-01 → 2024-03-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.6% | 2022-04-01 → 2023-03-31v | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 36,996,800 | at 2026-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 36,991,500 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 36,936,900 | at 2024-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 30,900,800 | at 2023-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 32,150,800 | at 2022-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 296 | at 2026-03-31 | Standalone | Number of employees |
| Employees | 289 | at 2025-03-31 | Standalone | Number of employees |
| Employees | 286 | at 2024-03-31v | Standalone | Number of employees |
| Employees | 254 | at 2023-03-31v | Standalone | Number of employees |
| Employees | 249 | at 2022-03-31d | 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 · 1,324
| Item | Context | Value | Unit |
|---|---|---|---|
| Commission fee and business consignment expenses sga | Prior1YearDuration | 270866000 | JPY |
| Commission fee and business consignment expenses sga | CurrentYearDuration | 375929000 | JPY |
| Outsourcing expenses sga | Prior1YearDuration | 561176000 | JPY |
| Outsourcing expenses sga | CurrentYearDuration | 327326000 | JPY |
| Provision for bonuses sga | Prior1YearDuration | 188089000 | JPY |
| Provision for bonuses sga | CurrentYearDuration | 198443000 | JPY |
| Provision for directors bonuses sga | Prior1YearDuration | 9975000 | JPY |
| Provision for directors bonuses sga | CurrentYearDuration | 10577000 | JPY |
| Provision for directors retirement benefits sga | Prior1YearDuration | 1590000 | JPY |
| Provision for directors retirement benefits sga | CurrentYearDuration | -8970000 | JPY |
| Provision for retirement benefits sga | Prior1YearDuration | 14157000 | JPY |
| Provision for retirement benefits sga | CurrentYearDuration | 23459000 | JPY |
| Provision of allowance for doubtful accounts sga | Prior1YearDuration | 646000 | JPY |
| Provision of allowance for doubtful accounts sga | CurrentYearDuration | 825000 | JPY |
| Provision for product warranties sga | Prior1YearDuration | 3600000 | JPY |
| Provision for product warranties sga | CurrentYearDuration | -837000 | JPY |
| Write downs of inventories | Prior1YearDuration | － | JPY |
| Write downs of inventories | CurrentYearDuration | 8971000 | JPY |
| Cash and deposits | Prior1YearInstant_NonConsolidatedMember | 3348854000 | JPY |
| Cash and deposits | CurrentYearInstant_NonConsolidatedMember | 3878962000 | JPY |
| Accounts receivable trade | Prior1YearInstant_NonConsolidatedMember | 1438904000 | JPY |
| Accounts receivable trade | CurrentYearInstant_NonConsolidatedMember | 1479494000 | JPY |
| Contract assets | Prior1YearInstant_NonConsolidatedMember | 12581000 | JPY |
| Contract assets | CurrentYearInstant_NonConsolidatedMember | 14533000 | JPY |
| Merchandise | Prior1YearInstant_NonConsolidatedMember | 381272000 | JPY |
| Merchandise | CurrentYearInstant_NonConsolidatedMember | 675374000 | JPY |
| Supplies | Prior1YearInstant_NonConsolidatedMember | 7663000 | JPY |
| Supplies | CurrentYearInstant_NonConsolidatedMember | 11571000 | JPY |
| Prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 219065000 | JPY |
| Prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 262326000 | JPY |
| Current portion of long term loans receivable | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Current portion of long term loans receivable | CurrentYearInstant_NonConsolidatedMember | 97680000 | JPY |
| Accounts receivable other | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Accounts receivable other | CurrentYearInstant_NonConsolidatedMember | 1001609000 | JPY |
| Other ca | Prior1YearInstant_NonConsolidatedMember | 933944000 | JPY |
| Other ca | CurrentYearInstant_NonConsolidatedMember | 4564000 | JPY |
| Allowance for doubtful accounts ca | Prior1YearInstant_NonConsolidatedMember | -804000 | JPY |
| Allowance for doubtful accounts ca | CurrentYearInstant_NonConsolidatedMember | -1014000 | JPY |
| Current assets | Prior1YearInstant_NonConsolidatedMember | 6341481000 | JPY |
| Current assets | CurrentYearInstant_NonConsolidatedMember | 7425103000 | JPY |
| Buildings and accompanying facilities | Prior1YearInstant_NonConsolidatedMember | 217155000 | JPY |
| Buildings and accompanying facilities | CurrentYearInstant_NonConsolidatedMember | 216795000 | JPY |
| Tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | 2932931000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | 2677450000 | JPY |
| Lease assets ppe | Prior1YearInstant_NonConsolidatedMember | 1100453000 | JPY |
| Lease assets ppe | CurrentYearInstant_NonConsolidatedMember | 976130000 | JPY |
| Construction in progress | Prior1YearInstant_NonConsolidatedMember | 511885000 | JPY |
| Construction in progress | CurrentYearInstant_NonConsolidatedMember | 473712000 | JPY |
| Accumulated depreciation ppe by group | Prior1YearInstant_NonConsolidatedMember | -2696534000 | JPY |
| Accumulated depreciation ppe by group | CurrentYearInstant_NonConsolidatedMember | -2291715000 | 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 · 24 of 24 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | 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 · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |