Tokyo Tape
Sign in
← Jmacs Japan

Annual report

5817.TEDINET S100VTRV
Period2024-03-01 → 2025-02-28
Filed2025-05-27
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 113
MetricValuePeriodScopeSource row
Revenue¥5.2bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥5.2bn2024-03-01 → 2025-02-28StandaloneNet sales (5-year summary)
Revenue¥5.3bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥5.3bn2023-03-01 → 2024-02-29StandaloneNet sales (5-year summary)
Revenue¥5.1bn2022-03-01 → 2023-02-28dStandaloneNet sales (5-year summary)
Revenue¥4.8bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Revenue¥4.4bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Revenue¥4.4bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Operating income¥68m2024-03-01 → 2025-02-28StandaloneOperating income
Operating income¥80m2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income¥112m2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥112m2024-03-01 → 2025-02-28StandaloneOrdinary income loss (5-year summary)
Ordinary income¥138m2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income¥137m2023-03-01 → 2024-02-29StandaloneOrdinary income loss (5-year summary)
Ordinary income¥234m2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥217m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥32m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥63m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥111m2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax¥74m2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income (owners)−¥24m2020-03-01 → 2021-02-28dStandaloneProfit loss attributable to owners of parent (5-year summary)
Net income¥116m2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥116m2024-03-01 → 2025-02-28StandaloneNet income loss (5-year summary)
Net income¥71m2023-03-01 → 2024-02-29StandaloneProfit loss
Net income¥71m2023-03-01 → 2024-02-29StandaloneNet income loss (5-year summary)
Net income¥206m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income¥37m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income−¥67m2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥10.3bnat 2025-02-28StandaloneAssets
Total assets¥10.3bnat 2025-02-28StandaloneTotal assets (5-year summary)
Total assets¥9.1bnat 2024-02-29StandaloneAssets
Total assets¥9.1bnat 2024-02-29StandaloneTotal assets (5-year summary)
Total assets¥8.1bnat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥8.5bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥8.5bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total assets¥8.5bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥5.0bnat 2025-02-28StandaloneLiabilities
Total liabilities¥4.6bnat 2024-02-29StandaloneLiabilities
Net assets / equity¥5.2bnat 2025-02-28StandaloneNet assets
Net assets / equity¥5.2bnat 2025-02-28StandaloneNet assets (5-year summary)
Net assets / equity¥4.6bnat 2024-02-29StandaloneNet assets
Net assets / equity¥4.6bnat 2024-02-29StandaloneNet assets (5-year summary)
Net assets / equity¥4.6bnat 2023-02-28dStandaloneNet assets
Net assets / equity¥4.6bnat 2023-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥4.4bnat 2022-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥4.4bnat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2025-02-28StandaloneCash and deposits
Cash and deposits¥644mat 2024-02-29StandaloneCash and deposits
Cash & equivalents¥1.7bnat 2025-02-28StandaloneCash and cash equivalents
Cash & equivalents¥1.7bnat 2025-02-28StandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥644mat 2024-02-29StandaloneCash and cash equivalents
Cash & equivalents¥644mat 2024-02-29StandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥527mat 2023-02-28dStandaloneCash and cash equivalents
Cash & equivalents¥526mat 2023-02-28dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥526mat 2022-02-28dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥536mat 2021-02-28dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥135m2024-03-01 → 2025-02-28StandaloneNet cash provided by used in operating activities
Operating cash flow¥135m2024-03-01 → 2025-02-28StandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥51m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in operating activities
Operating cash flow−¥50m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥12m2022-03-01 → 2023-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥177m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥318m2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥52m2024-03-01 → 2025-02-28StandaloneNet cash provided by used in investment activities
Investing cash flow−¥52m2024-03-01 → 2025-02-28StandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥689m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in investment activities
Investing cash flow−¥689m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥683m2022-03-01 → 2023-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥49m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥1m2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.0bn2024-03-01 → 2025-02-28StandaloneNet cash provided by used in financing activities
Financing cash flow¥1.0bn2024-03-01 → 2025-02-28StandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥858m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in financing activities
Financing cash flow¥857m2023-03-01 → 2024-02-29StandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥670m2022-03-01 → 2023-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥191m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥92m2020-03-01 → 2021-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥23.42024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.272023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.052022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7.992021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.312020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-14.32020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥102024-03-01 → 2025-02-28StandaloneDividend paid per share (5-year summary)
Dividend per share¥102023-03-01 → 2024-02-29StandaloneDividend paid per share (5-year summary)
Dividend per share¥102022-03-01 → 2023-02-28dStandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-03-01 → 2022-02-28dStandaloneDividend paid per share (5-year summary)
Dividend per share¥102020-03-01 → 2021-02-28dStandaloneDividend paid per share (5-year summary)
Net assets per share¥931.28at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥1,010.1at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥982.42at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥946.95at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥945.14at 2021-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥945.15at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio51.0%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.8%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.1%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.9%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio52.4%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE2.4%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE1.6%2023-03-01 → 2024-02-29StandaloneRate of return on equity (5-year summary)
ROE4.6%2022-03-01 → 2023-02-28dStandaloneRate of return on equity (5-year summary)
ROE0.8%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued5,791,000at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued4,691,000at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued4,691,000at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,691,000at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,691,000at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees100at 2025-02-28StandaloneNumber of employees
Employees95at 2024-02-29StandaloneNumber of employees
Employees128at 2023-02-28dStandaloneNumber of employees
Employees135at 2022-02-28dStandaloneNumber of employees
Employees161at 2021-02-28dStandaloneNumber 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 · 1,058
ItemContextValueUnit
Net salesCurrentYearDuration_NonConsolidatedMember5200678000JPY
Beginning merchandise and finished goods cosPrior1YearDuration_NonConsolidatedMember447140000JPY
Beginning merchandise and finished goods cosCurrentYearDuration_NonConsolidatedMember378141000JPY
Cost of products manufacturedPrior1YearDuration_NonConsolidatedMember4037820000JPY
Cost of products manufacturedCurrentYearDuration_NonConsolidatedMember4133931000JPY
Cost of purchased goodsPrior1YearDuration_NonConsolidatedMember60080000JPY
Cost of purchased goodsCurrentYearDuration_NonConsolidatedMember49552000JPY
Total beginning finished goods and cost of products manufactured for the periodPrior1YearDuration_NonConsolidatedMember4545041000JPY
Total beginning finished goods and cost of products manufactured for the periodCurrentYearDuration_NonConsolidatedMember4561625000JPY
Ending merchandise and finished goods cosPrior1YearDuration_NonConsolidatedMember378141000JPY
Ending merchandise and finished goods cosCurrentYearDuration_NonConsolidatedMember463580000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember4166900000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember4098044000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember1176364000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember1102633000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1096458000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1035097000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember79906000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember67536000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember6000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember283000JPY
Dividends income noiPrior1YearDuration_NonConsolidatedMember5174000JPY
Dividends income noiCurrentYearDuration_NonConsolidatedMember6424000JPY
Rent income noiPrior1YearDuration_NonConsolidatedMember67643000JPY
Rent income noiCurrentYearDuration_NonConsolidatedMember67962000JPY
Other noiPrior1YearDuration_NonConsolidatedMember12840000JPY
Other noiCurrentYearDuration_NonConsolidatedMember13877000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember85664000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember88546000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember16172000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember20640000JPY
Cost of lease revenue noePrior1YearDuration_NonConsolidatedMember9262000JPY
Cost of lease revenue noeCurrentYearDuration_NonConsolidatedMember9231000JPY
Stock issuance cost noePrior1YearDuration_NonConsolidatedMember－JPY
Stock issuance cost noeCurrentYearDuration_NonConsolidatedMember9612000JPY
Other noePrior1YearDuration_NonConsolidatedMember2547000JPY
Other noeCurrentYearDuration_NonConsolidatedMember4291000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember27982000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember43774000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember137587000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember112308000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration_NonConsolidatedMember63569000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration_NonConsolidatedMember1486000JPY
Extraordinary lossPrior1YearDuration_NonConsolidatedMember63569000JPY
Extraordinary lossCurrentYearDuration_NonConsolidatedMember1486000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember74018000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember110822000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember10131000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember30157000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-7372000JPY

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 2024-02-29pass
balance sheet identitynon_consolidated 2025-02-28pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-02-28pass rounding
statement vs summary · net assetsnon_consolidated 2024-02-29pass rounding
statement vs summary · net assetsnon_consolidated 2025-02-28pass rounding
statement vs summary · operating cash flownon_consolidated 2023-03-01/2024-02-29pass rounding
statement vs summary · operating cash flownon_consolidated 2024-03-01/2025-02-28pass rounding
statement vs summary · revenuenon_consolidated 2023-03-01/2024-02-29pass rounding
statement vs summary · revenuenon_consolidated 2024-03-01/2025-02-28pass rounding
statement vs summary · total assetsnon_consolidated 2024-02-29pass rounding
statement vs summary · total assetsnon_consolidated 2025-02-28pass rounding