Tokyo Tape
Sign in
← Grid

Annual report

5582.TEDINET S100WQ2M
Period2024-07-01 → 2025-06-30
Filed2025-09-25
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 84
MetricValuePeriodScopeSource row
Revenue¥2.1bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥1.7bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥1.4bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥910m2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Revenue¥707m2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Operating income¥428m2024-07-01 → 2025-06-30StandaloneOperating income
Operating income¥366m2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income¥429m2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥344m2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥204m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥68m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥199m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥426m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax¥344m2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income¥298m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥404m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥229m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥92m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Net income−¥211m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Total assets¥4.4bnat 2025-06-30StandaloneAssets
Total assets¥4.1bnat 2024-06-30StandaloneAssets
Total assets¥1.6bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥1.3bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥478mat 2025-06-30StandaloneLiabilities
Total liabilities¥463mat 2024-06-30StandaloneLiabilities
Net assets / equity¥3.9bnat 2025-06-30StandaloneNet assets
Net assets / equity¥3.6bnat 2024-06-30StandaloneNet assets
Net assets / equity¥1.2bnat 2023-06-30vStandaloneNet assets
Net assets / equity¥938mat 2022-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥846mat 2021-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥3.2bnat 2025-06-30StandaloneCash and deposits
Cash and deposits¥2.9bnat 2024-06-30StandaloneCash and deposits
Cash & equivalents¥3.2bnat 2025-06-30StandaloneCash and cash equivalents
Cash & equivalents¥2.9bnat 2024-06-30StandaloneCash and cash equivalents
Cash & equivalents¥672mat 2023-06-30vStandaloneCash and cash equivalents
Cash & equivalents¥618mat 2022-06-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥783mat 2021-06-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥406m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥286m2023-07-01 → 2024-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥150m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥56m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥179m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥46m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥37m2023-07-01 → 2024-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥37m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥103m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥8m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥62m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥2.0bn2023-07-01 → 2024-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥60m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥5m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥76m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥63.022024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥86.72023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥62.852022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.292021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-57.962020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥56.792024-07-01 → 2025-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥77.262023-07-01 → 2024-06-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥829.11at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥770.37at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥320.34at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥-149.46at 2022-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥-178.32at 2021-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio89.2%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.7%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio73.9%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio71.9%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio70.4%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE7.9%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE16.8%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE21.8%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE10.3%2021-07-01 → 2022-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued4,750,626at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued4,720,947at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,636,000at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,062at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,062at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees109at 2025-06-30StandaloneNumber of employees
Employees97at 2024-06-30StandaloneNumber of employees
Employees85at 2023-06-30vStandaloneNumber of employees
Employees70at 2022-06-30dStandaloneNumber of employees
Employees69at 2021-06-30dStandaloneNumber 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 · 826
ItemContextValueUnit
Income before income taxesPrior1YearDuration_NonConsolidatedMember343565000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember425735000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember2290000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember38318000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-62476000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember89120000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember-60186000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember127439000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember403751000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember298296000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember100000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember706200000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember688300000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember1394500000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalRetainedEarningsMember3369000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-333107000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember1034249000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember1034249000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember1034249000JPY
Transfer to other capital reserve from capital stockPrior1YearDuration_NonConsolidatedMember_CapitalStockMember-1082145000JPY
Transfer to other capital reserve from capital stockPrior1YearDuration_NonConsolidatedMember_OtherCapitalSurplusMember1082145000JPY
Transfer to other capital reserve from capital stockPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember1082145000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember403751000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalStockMember-47896000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember1034249000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_OtherCapitalSurplusMember1082145000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember2116395000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_LegalRetainedEarningsMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember403751000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember52103000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember1740449000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember1770445000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember3510895000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalRetainedEarningsMember3369000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember70643000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember-329738000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_TreasuryStockMember－JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember1164761000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember1615000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember1166377000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember2068499000JPY
Issuance of new sharesPrior1YearDuration_NonConsolidatedMember2068499000JPY
Transfer to other capital reserve from capital stockPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember－JPY
Transfer to other capital reserve from capital stockPrior1YearDuration_NonConsolidatedMember－JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember403751000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember403751000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember403751000JPY
Purchase of treasury stockPrior1YearDuration_NonConsolidatedMember_TreasuryStockMember-179000JPY
Purchase of treasury stockPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember-179000JPY
Purchase of treasury stockPrior1YearDuration_NonConsolidatedMember-179000JPY

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 2024-06-30pass rounding
balance sheet identitynon_consolidated 2025-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2025-06-30pass
statement vs summary · operating cash flownon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flownon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · revenuenon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · revenuenon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2025-06-30pass