Annual report
5616.TEDINET S100XU04
Period2025-01-01 → 2025-12-31
Filed2026-03-27
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 78
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.0bn | 2025-01-01 → 2025-12-31 | Standalone | Net sales |
| Revenue | ¥1.0bn | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥957m | 2023-01-01 → 2023-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥636m | 2022-01-01 → 2022-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥445m | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥7m | 2025-01-01 → 2025-12-31 | Standalone | Operating income |
| Operating income | −¥156m | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Ordinary income | ¥21m | 2025-01-01 → 2025-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥160m | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥182m | 2023-01-01 → 2023-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥321m | 2022-01-01 → 2022-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥565m | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥9m | 2025-01-01 → 2025-12-31 | Standalone | Income before income taxes |
| Profit before tax | −¥160m | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Net income | −¥4m | 2025-01-01 → 2025-12-31 | Standalone | Profit loss |
| Net income | −¥164m | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | −¥183m | 2023-01-01 → 2023-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥322m | 2022-01-01 → 2022-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥568m | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.0bn | at 2025-12-31 | Standalone | Assets |
| Total assets | ¥1.0bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥1.3bn | at 2023-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥684m | at 2022-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥606m | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥661m | at 2025-12-31 | Standalone | Liabilities |
| Total liabilities | ¥697m | at 2024-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥346m | at 2025-12-31 | Standalone | Net assets |
| Net assets / equity | ¥346m | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥450m | at 2023-12-31v | Standalone | Net assets |
| Net assets / equity | ¥133m | at 2022-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥164m | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥458m | at 2025-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥543m | at 2024-12-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥458m | at 2025-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥543m | at 2024-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥883m | at 2023-12-31v | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥400m | at 2022-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥322m | at 2021-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥4m | 2025-01-01 → 2025-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥250m | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥242m | 2023-01-01 → 2023-12-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥313m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥616m | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥45m | 2025-01-01 → 2025-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥89m | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥2m | 2023-01-01 → 2023-12-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥12m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1m | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥36m | 2025-01-01 → 2025-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥60,000 | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥722m | 2023-01-01 → 2023-12-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥403m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥3m | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-1.71 | 2025-01-01 → 2025-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-67.92 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-103.14 | 2023-01-01 → 2023-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-204.79 | 2022-01-01 → 2022-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-363.14 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥142.86 | at 2025-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥143.22 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥191.17 | at 2023-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥79.24 | at 2022-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥103.58 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 34.3% | at 2025-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.2% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 34.8% | at 2023-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 19.3% | at 2022-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.9% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 2,420,550 | at 2025-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,415,550 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,353,050 | at 2023-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,670 | at 2022-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,289 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 37 | at 2025-12-31 | Standalone | Number of employees |
| Employees | 37 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 39 | at 2023-12-31v | Standalone | Number of employees |
| Employees | 37 | at 2022-12-31d | Standalone | Number of employees |
| Employees | 40 | at 2021-12-31d | 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.
Segments · 29
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | depreciation | 2025-01-01 → 2025-12-31 | ¥2m |
| Reconciling Itemsreconciling | segment profit | 2025-01-01 → 2025-12-31 | −¥226m |
| Corporate Servicereportable segment | employees | at 2025-12-31 | 7 pure |
| Corporate Servicereportable segment | revenue | 2025-01-01 → 2025-12-31 | ¥302m |
| Corporate Servicereportable segment | revenue external | 2025-01-01 → 2025-12-31 | ¥302m |
| Corporate Servicereportable segment | segment profit | 2025-01-01 → 2025-12-31 | ¥48m |
| Personal Servicereportable segment | depreciation | 2025-01-01 → 2025-12-31 | ¥1m |
| Personal Servicereportable segment | employees | at 2025-12-31 | 23 pure |
| Personal Servicereportable segment | revenue | 2025-01-01 → 2025-12-31 | ¥726m |
| Personal Servicereportable segment | revenue external | 2025-01-01 → 2025-12-31 | ¥726m |
| Personal Servicereportable segment | segment profit | 2025-01-01 → 2025-12-31 | ¥171m |
| —segment total | employees | at 2025-12-31 | 37 pure |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2025-01-01 → 2025-12-31 | ¥1m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-01-01 → 2025-12-31 | ¥1.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-01-01 → 2025-12-31 | ¥1.0bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-01-01 → 2025-12-31 | ¥219m |
| Reconciling Itemsreconciling | depreciation | 2024-01-01 → 2024-12-31 | ¥1m |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-12-31 | −¥261m |
| Corporate Servicereportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥267m |
| Corporate Servicereportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥267m |
| Corporate Servicereportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥32m |
| Personal Servicereportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥166,000 |
| Personal Servicereportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥754m |
| Personal Servicereportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥754m |
| Personal Servicereportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥74m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2024-01-01 → 2024-12-31 | ¥166,000 |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-01-01 → 2024-12-31 | ¥1.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-01-01 → 2024-12-31 | ¥1.0bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-01-01 → 2024-12-31 | ¥106m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 910
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 1290715000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 1042916000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 1006971000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 103.58 | |
| Net assets per share (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 79.24 | |
| Net assets per share (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 191.17 | |
| Net assets per share (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 143.22 | |
| Net assets per share (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 142.86 | |
| Dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Interim dividend paid per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | -363.14 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -204.79 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | -103.14 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | -67.92 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | -1.71 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 0.2685 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 0.1933 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 0.3485 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 0.3317 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 0.3434 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Rate of return on equity (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Rate of return on equity (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Rate of return on equity (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Rate of return on equity (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Price earnings ratio (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | |
| Payout ratio (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration_NonConsolidatedMember | -615978000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -313414000 | 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 · 13 of 13 passed
| balance sheet identity | pass rounding |
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |