Tokyo Tape
Sign in
← Mipox

Annual report

5381.TEDINET S100YFK2
Period2025-04-01 → 2026-03-31
Filed2026-06-19
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 146
MetricValuePeriodScopeSource row
Revenue¥12.1bn2025-04-01 → 2026-03-31Cons.Net sales
Revenue¥11.2bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥9.4bn2023-04-01 → 2024-03-31vCons.Net sales (5-year summary)
Revenue¥10.0bn2022-04-01 → 2023-03-31vCons.Net sales (5-year summary)
Revenue¥10.4bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Operating income¥579m2025-04-01 → 2026-03-31Cons.Operating income
Operating income¥942m2024-04-01 → 2025-03-31Cons.Operating income
Ordinary income¥614m2025-04-01 → 2026-03-31Cons.Ordinary income
Ordinary income¥855m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥186m2023-04-01 → 2024-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥426m2022-04-01 → 2023-03-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.6bn2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥831m2025-04-01 → 2026-03-31Cons.Income before income taxes
Profit before tax¥858m2024-04-01 → 2025-03-31Cons.Income before income taxes
Net income (owners)¥506m2025-04-01 → 2026-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥912m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥409m2023-04-01 → 2024-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥45m2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.6bn2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥506m2025-04-01 → 2026-03-31Cons.Profit loss
Net income¥912m2024-04-01 → 2025-03-31Cons.Profit loss
Total assets¥18.1bnat 2026-03-31Cons.Assets
Total assets¥15.9bnat 2025-03-31Cons.Assets
Total assets¥16.0bnat 2024-03-31vCons.Total assets (5-year summary)
Total assets¥16.2bnat 2023-03-31vCons.Total assets (5-year summary)
Total assets¥14.6bnat 2022-03-31vCons.Total assets (5-year summary)
Total liabilities¥9.1bnat 2026-03-31Cons.Liabilities
Total liabilities¥7.5bnat 2025-03-31Cons.Liabilities
Net assets / equity¥8.9bnat 2026-03-31Cons.Net assets
Net assets / equity¥8.5bnat 2025-03-31Cons.Net assets
Net assets / equity¥7.5bnat 2024-03-31vCons.Net assets
Net assets / equity¥8.0bnat 2023-03-31vCons.Net assets (5-year summary)
Net assets / equity¥8.1bnat 2022-03-31vCons.Net assets (5-year summary)
Cash and deposits¥3.2bnat 2026-03-31Cons.Cash and deposits
Cash and deposits¥2.4bnat 2025-03-31Cons.Cash and deposits
Cash & equivalents¥3.1bnat 2026-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2024-03-31vCons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2023-03-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.2bnat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥323m2025-04-01 → 2026-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.6bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥452m2023-04-01 → 2024-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥423m2022-04-01 → 2023-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.7bn2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥534m2025-04-01 → 2026-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥696m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥634m2023-04-01 → 2024-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.1bn2022-04-01 → 2023-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥3.3bn2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥877m2025-04-01 → 2026-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.1bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥144m2023-04-01 → 2024-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.6bn2022-04-01 → 2023-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥933m2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥36.222025-04-01 → 2026-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥64.042024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-28.72023-04-01 → 2024-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.182022-04-01 → 2023-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥124.892021-04-01 → 2022-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥124.682021-04-01 → 2022-03-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥642.18at 2026-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥594.38at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥525.59at 2024-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥561.67at 2023-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥568.24at 2022-03-31vCons.Net assets per share (5-year summary)
Equity ratio49.5%at 2026-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio53.1%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio46.8%at 2024-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio49.4%at 2023-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio55.4%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
ROE5.8%2025-04-01 → 2026-03-31Cons.Rate of return on equity (5-year summary)
ROE11.4%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE0.6%2022-04-01 → 2023-03-31vCons.Rate of return on equity (5-year summary)
ROE24.9%2021-04-01 → 2022-03-31vCons.Rate of return on equity (5-year summary)
Employees497at 2026-03-31Cons.Number of employees
Employees476at 2025-03-31Cons.Number of employees
Employees448at 2024-03-31vCons.Number of employees
Employees438at 2023-03-31vCons.Number of employees
Employees466at 2022-03-31vCons.Number of employees
Revenue¥10.3bn2025-04-01 → 2026-03-31StandaloneNet sales
Revenue¥9.8bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥8.1bn2023-04-01 → 2024-03-31vStandaloneNet sales (5-year summary)
Revenue¥8.4bn2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥9.6bn2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Operating income−¥23m2025-04-01 → 2026-03-31StandaloneOperating income
Operating income¥489m2024-04-01 → 2025-03-31StandaloneOperating income
Ordinary income¥318m2025-04-01 → 2026-03-31StandaloneOrdinary income
Ordinary income¥752m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥504m2023-04-01 → 2024-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥15m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.9bn2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥309m2025-04-01 → 2026-03-31StandaloneIncome before income taxes
Profit before tax¥751m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Net income¥219m2025-04-01 → 2026-03-31StandaloneProfit loss
Net income¥853m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥706m2023-04-01 → 2024-03-31vStandaloneNet income loss (5-year summary)
Net income−¥151m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income¥1.7bn2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Total assets¥16.1bnat 2026-03-31StandaloneAssets
Total assets¥14.8bnat 2025-03-31StandaloneAssets
Total assets¥14.9bnat 2024-03-31vStandaloneTotal assets (5-year summary)
Total assets¥15.3bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥13.8bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total liabilities¥8.7bnat 2026-03-31StandaloneLiabilities
Total liabilities¥7.2bnat 2025-03-31StandaloneLiabilities
Net assets / equity¥7.4bnat 2026-03-31StandaloneNet assets
Net assets / equity¥7.5bnat 2025-03-31StandaloneNet assets
Net assets / equity¥6.7bnat 2024-03-31vStandaloneNet assets
Net assets / equity¥7.5bnat 2023-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥7.9bnat 2022-03-31vStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2026-03-31StandaloneCash and deposits
Cash and deposits¥1.2bnat 2025-03-31StandaloneCash and deposits
EPS (basic)¥15.692025-04-01 → 2026-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.892024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-49.572023-04-01 → 2024-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-10.622022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥139.262021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥139.032021-04-01 → 2022-03-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥102025-04-01 → 2026-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102022-04-01 → 2023-03-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥152021-04-01 → 2022-03-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥534.52at 2026-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥528.68at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥468.79at 2024-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥528.38at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥554.03at 2022-03-31vStandaloneNet assets per share (5-year summary)
Equity ratio46.1%at 2026-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.9%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio44.9%at 2024-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio49.3%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.0%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
ROE2.9%2025-04-01 → 2026-03-31StandaloneRate of return on equity (5-year summary)
ROE12.0%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE28.8%2021-04-01 → 2022-03-31vStandaloneRate of return on equity (5-year summary)
Shares issued14,451,920at 2026-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,451,920at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,451,920at 2024-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued14,451,920at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued14,451,920at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Employees393at 2026-03-31StandaloneNumber of employees
Employees388at 2025-03-31StandaloneNumber of employees
Employees371at 2024-03-31vStandaloneNumber of employees
Employees368at 2023-03-31vStandaloneNumber of employees
Employees317at 2022-03-31vStandaloneNumber 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 · 20
SegmentItemPeriodValue
Polishing Servicesreportable segmentrevenue2025-04-01 → 2026-03-31¥720m
Polishing Servicesreportable segmentrevenue external2025-04-01 → 2026-03-31¥720m
Polishing Servicesreportable segmentsegment profit2025-04-01 → 2026-03-31−¥348m
Productsreportable segmentrevenue2025-04-01 → 2026-03-31¥11.3bn
Productsreportable segmentrevenue external2025-04-01 → 2026-03-31¥11.3bn
Productsreportable segmentsegment profit2025-04-01 → 2026-03-31¥928m
—segment totalemployeesat 2026-03-31497 pure
—segment totalrevenue2025-04-01 → 2026-03-31¥12.1bn
—segment totalrevenue external2025-04-01 → 2026-03-31¥12.1bn
—segment totalsegment profit2025-04-01 → 2026-03-31¥579m
Polishing Servicesreportable segmentrevenue2024-04-01 → 2025-03-31¥1.2bn
Polishing Servicesreportable segmentrevenue external2024-04-01 → 2025-03-31¥1.2bn
Polishing Servicesreportable segmentsegment profit2024-04-01 → 2025-03-31−¥379m
Productsreportable segmentrevenue2024-04-01 → 2025-03-31¥10.0bn
Productsreportable segmentrevenue external2024-04-01 → 2025-03-31¥10.0bn
Productsreportable segmentsegment profit2024-04-01 → 2025-03-31¥1.3bn
—segment totalrevenue2024-04-01 → 2025-03-31¥11.2bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥11.2bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥942m
—segment totalemployeesat 2026-03-31393 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,335
ItemContextValueUnit
Disposal of treasury stockCurrentYearDuration_ShareholdersEquityMember44023000JPY
Total changes of items during the periodCurrentYearDuration_CapitalStockMember－JPY
Total changes of items during the periodCurrentYearDuration_CapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_RetainedEarningsMember361423000JPY
Total changes of items during the periodCurrentYearDuration_TreasuryStockMember-155966000JPY
Total changes of items during the periodCurrentYearDuration_ShareholdersEquityMember205457000JPY
Net assetsCurrentYearInstant_CapitalStockMember3379569000JPY
Net assetsCurrentYearInstant_CapitalSurplusMember2927441000JPY
Net assetsCurrentYearInstant_RetainedEarningsMember2258742000JPY
Net assetsCurrentYearInstant_TreasuryStockMember-261981000JPY
Net assetsCurrentYearInstant_ShareholdersEquityMember8303772000JPY
Net assetsPrior1YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember－JPY
Net assetsPrior1YearInstant_ForeignCurrencyTranslationAdjustmentMember369450000JPY
Net assetsPrior1YearInstant_RemeasurementsOfDefinedBenefitPlansMember-4330000JPY
Net assetsPrior1YearInstant_ValuationAndTranslationAdjustmentsMember365119000JPY
Net assetsPrior1YearInstant8463434000JPY
Dividends from surplusCurrentYearDuration-144223000JPY
Profit loss attributable to owners of parentCurrentYearDuration505647000JPY
Purchase of treasury stockCurrentYearDuration-199989000JPY
Disposal of treasury stockCurrentYearDuration44023000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember1049000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ForeignCurrencyTranslationAdjustmentMember266401000JPY
Net changes of items other than shareholders equityCurrentYearDuration_RemeasurementsOfDefinedBenefitPlansMember10441000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationAndTranslationAdjustmentsMember277892000JPY
Net changes of items other than shareholders equityCurrentYearDuration277892000JPY
Total changes of items during the periodCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember1049000JPY
Total changes of items during the periodCurrentYearDuration_ForeignCurrencyTranslationAdjustmentMember266401000JPY
Total changes of items during the periodCurrentYearDuration_RemeasurementsOfDefinedBenefitPlansMember10441000JPY
Total changes of items during the periodCurrentYearDuration_ValuationAndTranslationAdjustmentsMember277892000JPY
Total changes of items during the periodCurrentYearDuration483350000JPY
Net assetsCurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember1049000JPY
Net assetsCurrentYearInstant_ForeignCurrencyTranslationAdjustmentMember635851000JPY
Net assetsCurrentYearInstant_RemeasurementsOfDefinedBenefitPlansMember6111000JPY
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember643012000JPY
Net assetsCurrentYearInstant8946784000JPY
Income before income taxesPrior1YearDuration858111000JPY
Income before income taxesCurrentYearDuration831128000JPY
Depreciation and amortization ope cfPrior1YearDuration634111000JPY
Depreciation and amortization ope cfCurrentYearDuration772977000JPY
Amortization of goodwill ope cfPrior1YearDuration12368000JPY
Amortization of goodwill ope cfCurrentYearDuration12368000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration150744000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration-5579000JPY
Increase decrease in net defined benefit asset ope cfPrior1YearDuration-9988000JPY
Increase decrease in net defined benefit asset ope cfCurrentYearDuration-19009000JPY
Increase decrease in net defined benefit liability ope cfPrior1YearDuration-10382000JPY
Increase decrease in net defined benefit liability ope cfCurrentYearDuration855000JPY
Interest and dividends income ope cfPrior1YearDuration-40013000JPY
Interest and dividends income ope cfCurrentYearDuration-27420000JPY
Rent income ope cfPrior1YearDuration-181279000JPY

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 identityconsolidated 2025-03-31pass
balance sheet identityconsolidated 2026-03-31pass rounding
balance sheet identitynon_consolidated 2025-03-31pass
balance sheet identitynon_consolidated 2026-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsconsolidated 2025-03-31pass
statement vs summary · net assetsconsolidated 2026-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · net assetsnon_consolidated 2026-03-31pass
statement vs summary · net income attributable to parentconsolidated 2024-04-01/2025-03-31pass
statement vs summary · net income attributable to parentconsolidated 2025-04-01/2026-03-31pass
statement vs summary · operating cash flowconsolidated 2024-04-01/2025-03-31pass
statement vs summary · operating cash flowconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenueconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenueconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2025-04-01/2026-03-31pass
statement vs summary · total assetsconsolidated 2025-03-31pass
statement vs summary · total assetsconsolidated 2026-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass
statement vs summary · total assetsnon_consolidated 2026-03-31pass