Annual report
5618.TEDINET S100XV5Y
Period2025-01-01 → 2025-12-31
Filed2026-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 108
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥6.7bn | 2025-01-01 → 2025-12-31 | Cons. | Net sales |
| Revenue | ¥5.5bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales |
| Operating income | −¥106m | 2025-01-01 → 2025-12-31 | Cons. | Operating income |
| Operating income | −¥678m | 2024-01-01 → 2024-12-31 | Cons. | Operating income |
| Ordinary income | −¥142m | 2025-01-01 → 2025-12-31 | Cons. | Ordinary income |
| Ordinary income | −¥696m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income |
| Profit before tax | −¥141m | 2025-01-01 → 2025-12-31 | Cons. | Income before income taxes |
| Profit before tax | −¥699m | 2024-01-01 → 2024-12-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥153m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥703m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥153m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss |
| Net income | −¥703m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss |
| Total assets | ¥3.1bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥2.9bn | at 2024-12-31 | Cons. | Assets |
| Total liabilities | ¥2.7bn | at 2025-12-31 | Cons. | Liabilities |
| Total liabilities | ¥2.3bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥444m | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥591m | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥1.3bn | at 2023-12-31v | Cons. | Net assets |
| Cash and deposits | ¥1.2bn | at 2025-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.3bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.1bn | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.1bn | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥258m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥1.1bn | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥108m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥40m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥226m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥194m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-17.87 | 2025-01-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-82.38 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥49.9 | at 2025-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥67.76 | at 2024-12-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 13.6% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 19.9% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Employees | 268 | at 2025-12-31 | Cons. | Number of employees |
| Employees | 262 | at 2024-12-31 | Cons. | Number of employees |
| Revenue | ¥5.4bn | 2025-01-01 → 2025-12-31 | Standalone | Net sales |
| Revenue | ¥4.9bn | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥5.2bn | 2023-01-01 → 2023-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.1bn | 2022-01-01 → 2022-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.6bn | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥140m | 2025-01-01 → 2025-12-31 | Standalone | Operating income |
| Operating income | −¥655m | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Ordinary income | −¥166m | 2025-01-01 → 2025-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥670m | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥739m | 2023-01-01 → 2023-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥1.4bn | 2022-01-01 → 2022-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥1.9bn | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥165m | 2025-01-01 → 2025-12-31 | Standalone | Income before income taxes |
| Profit before tax | −¥673m | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Net income | −¥167m | 2025-01-01 → 2025-12-31 | Standalone | Profit loss |
| Net income | −¥675m | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | −¥743m | 2023-01-01 → 2023-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥1.4bn | 2022-01-01 → 2022-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥1.9bn | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.7bn | at 2025-12-31 | Standalone | Assets |
| Total assets | ¥2.5bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥3.2bn | at 2023-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.7bn | at 2022-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.1bn | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.2bn | at 2025-12-31 | Standalone | Liabilities |
| Total liabilities | ¥1.8bn | at 2024-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥457m | at 2025-12-31 | Standalone | Net assets |
| Net assets / equity | ¥619m | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2023-12-31v | Standalone | Net assets |
| Net assets / equity | ¥1.0bn | at 2022-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.8bn | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.1bn | at 2025-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.0bn | at 2024-12-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥2.1bn | at 2023-12-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.8bn | at 2022-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.2bn | at 2021-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥668m | 2023-01-01 → 2023-12-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.5bn | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.9bn | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥841,000 | 2023-01-01 → 2023-12-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥95m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥49m | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥980m | 2023-01-01 → 2023-12-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥947m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥786m | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-19.58 | 2025-01-01 → 2025-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-79.09 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-90.48 | 2023-01-01 → 2023-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-175.69 | 2022-01-01 → 2022-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-247.25 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥51.47 | at 2025-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥71.06 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥150 | at 2023-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-600.84 | at 2022-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-447.28 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 16.3% | at 2025-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 24.7% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 40.5% | at 2023-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.3% | at 2022-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.1% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 8,536,800 | at 2025-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,536,800 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,535,200 | at 2023-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 11,524 | at 2022-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 11,524 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 251 | at 2025-12-31 | Standalone | Number of employees |
| Employees | 245 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 238 | at 2023-12-31v | Standalone | Number of employees |
| Employees | 219 | at 2022-12-31d | Standalone | Number of employees |
| Employees | 202 | 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 · 48
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2025-01-01 → 2025-12-31 | ¥4m |
| Reconciling Itemsreconciling | depreciation | 2025-01-01 → 2025-12-31 | ¥500,000 |
| Reconciling Itemsreconciling | segment assets | at 2025-12-31 | ¥1.8bn |
| Reconciling Itemsreconciling | segment profit | 2025-01-01 → 2025-12-31 | −¥333m |
| Horizontal DX Divisionreportable segment | depreciation | 2025-01-01 → 2025-12-31 | ¥1m |
| Horizontal DX Divisionreportable segment | employees | at 2025-12-31 | 122 pure |
| Horizontal DX Divisionreportable segment | revenue | 2025-01-01 → 2025-12-31 | ¥2.3bn |
| Horizontal DX Divisionreportable segment | revenue external | 2025-01-01 → 2025-12-31 | ¥2.3bn |
| Horizontal DX Divisionreportable segment | segment assets | at 2025-12-31 | ¥335m |
| Horizontal DX Divisionreportable segment | segment profit | 2025-01-01 → 2025-12-31 | ¥458m |
| Mobility Industry DX Departmentreportable segment | capex | 2025-01-01 → 2025-12-31 | ¥19m |
| Mobility Industry DX Departmentreportable segment | depreciation | 2025-01-01 → 2025-12-31 | ¥13m |
| Mobility Industry DX Departmentreportable segment | employees | at 2025-12-31 | 115 pure |
| Mobility Industry DX Departmentreportable segment | revenue | 2025-01-01 → 2025-12-31 | ¥4.5bn |
| Mobility Industry DX Departmentreportable segment | revenue external | 2025-01-01 → 2025-12-31 | ¥4.5bn |
| Mobility Industry DX Departmentreportable segment | segment assets | at 2025-12-31 | ¥1.0bn |
| Mobility Industry DX Departmentreportable segment | segment profit | 2025-01-01 → 2025-12-31 | −¥231m |
| —segment total | capex | 2025-01-01 → 2025-12-31 | ¥19m |
| —segment total | depreciation | 2025-01-01 → 2025-12-31 | ¥14m |
| —segment total | employees | at 2025-12-31 | 237 pure |
| —segment total | revenue | 2025-01-01 → 2025-12-31 | ¥6.7bn |
| —segment total | revenue external | 2025-01-01 → 2025-12-31 | ¥6.7bn |
| —segment total | segment assets | at 2025-12-31 | ¥1.4bn |
| —segment total | segment profit | 2025-01-01 → 2025-12-31 | ¥228m |
| Reconciling Itemsreconciling | capex | 2024-01-01 → 2024-12-31 | ¥1m |
| Reconciling Itemsreconciling | depreciation | 2024-01-01 → 2024-12-31 | ¥406,000 |
| Reconciling Itemsreconciling | segment assets | at 2024-12-31 | ¥1.7bn |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-12-31 | −¥375m |
| Horizontal DX Divisionreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥2m |
| Horizontal DX Divisionreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥2.3bn |
| Horizontal DX Divisionreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥2.3bn |
| Horizontal DX Divisionreportable segment | segment assets | at 2024-12-31 | ¥256m |
| Horizontal DX Divisionreportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥438m |
| Mobility Industry DX Departmentreportable segment | capex | 2024-01-01 → 2024-12-31 | ¥3m |
| Mobility Industry DX Departmentreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥5m |
| Mobility Industry DX Departmentreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥3.1bn |
| Mobility Industry DX Departmentreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥3.1bn |
| Mobility Industry DX Departmentreportable segment | segment assets | at 2024-12-31 | ¥962m |
| Mobility Industry DX Departmentreportable segment | segment profit | 2024-01-01 → 2024-12-31 | −¥741m |
| —segment total | capex | 2024-01-01 → 2024-12-31 | ¥3m |
| —segment total | depreciation | 2024-01-01 → 2024-12-31 | ¥6m |
| —segment total | revenue | 2024-01-01 → 2024-12-31 | ¥5.5bn |
| —segment total | revenue external | 2024-01-01 → 2024-12-31 | ¥5.5bn |
| —segment total | segment assets | at 2024-12-31 | ¥1.2bn |
| —segment total | segment profit | 2024-01-01 → 2024-12-31 | −¥303m |
| Horizontal DX Divisionreportable segment | employees | at 2025-12-31 | 122 pure |
| Mobility Industry DX Departmentreportable segment | employees | at 2025-12-31 | 98 pure |
| —segment total | employees | at 2025-12-31 | 220 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,339
| Item | Context | Value | Unit |
|---|---|---|---|
| Total changes of items during the period | CurrentYearDuration_SubscriptionRightsToSharesMember | 5481000 | JPY |
| Total changes of items during the period | CurrentYearDuration | -147051000 | JPY |
| Net assets | CurrentYearInstant_CapitalStockMember | 10000000 | JPY |
| Net assets | CurrentYearInstant_CapitalSurplusMember | 596582000 | JPY |
| Net assets | CurrentYearInstant_RetainedEarningsMember | -180634000 | JPY |
| Net assets | CurrentYearInstant_ShareholdersEquityMember | 425948000 | JPY |
| Net assets | CurrentYearInstant_SubscriptionRightsToSharesMember | 18020000 | JPY |
| Net assets | CurrentYearInstant | 443968000 | JPY |
| Income before income taxes | Prior1YearDuration | -698560000 | JPY |
| Income before income taxes | CurrentYearDuration | -140816000 | JPY |
| Depreciation and amortization ope cf | Prior1YearDuration | 6500000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 14748000 | JPY |
| Amortization of goodwill ope cf | Prior1YearDuration | 2434000 | JPY |
| Amortization of goodwill ope cf | CurrentYearDuration | 5841000 | JPY |
| Loss gain on valuation of investment securities ope cf | Prior1YearDuration | 3000000 | JPY |
| Loss gain on valuation of investment securities ope cf | CurrentYearDuration | － | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YearDuration | 1493000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYearDuration | 2455000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YearDuration | -25950000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYearDuration | 8188000 | JPY |
| Interest and dividends income ope cf | Prior1YearDuration | -155000 | JPY |
| Interest and dividends income ope cf | CurrentYearDuration | -1531000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 19617000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 33061000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YearDuration | -1740000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYearDuration | 235000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | Prior1YearDuration | 34620000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | CurrentYearDuration | -120108000 | JPY |
| Decrease increase in lease receivables ope cf | Prior1YearDuration | -23303000 | JPY |
| Decrease increase in lease receivables ope cf | CurrentYearDuration | -13058000 | JPY |
| Decrease increase in inventories ope cf | Prior1YearDuration | 42001000 | JPY |
| Decrease increase in inventories ope cf | CurrentYearDuration | -167482000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration | -25544000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | 59234000 | JPY |
| Increase decrease in income taxes payable the factor based tax ope cf | Prior1YearDuration | -34280000 | JPY |
| Increase decrease in income taxes payable the factor based tax ope cf | CurrentYearDuration | － | JPY |
| Increase decrease in contract liabilities ope cf | Prior1YearDuration | 16532000 | JPY |
| Increase decrease in contract liabilities ope cf | CurrentYearDuration | 32512000 | JPY |
| Decrease increase in other assets ope cf | Prior1YearDuration | -214419000 | JPY |
| Decrease increase in other assets ope cf | CurrentYearDuration | 8230000 | JPY |
| Increase decrease in other liabilities ope cf | Prior1YearDuration | -171359000 | JPY |
| Increase decrease in other liabilities ope cf | CurrentYearDuration | 48497000 | JPY |
| Other net ope cf | Prior1YearDuration | 1918000 | JPY |
| Other net ope cf | CurrentYearDuration | 7105000 | JPY |
| Subtotal ope cf | Prior1YearDuration | -1067196000 | JPY |
| Subtotal ope cf | CurrentYearDuration | -222885000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YearDuration | 155000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration | 1531000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration | -19975000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | -34185000 | 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 · 23 of 23 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| 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 · 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 |