Tokyo Tape
Sign in
← Zenhoren

Annual report

5845.TEDINET S100YEH1
Period2025-04-01 → 2026-03-31
Filed2026-06-19
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 89
MetricValuePeriodScopeSource row
Revenue¥26.2bn2025-04-01 → 2026-03-31StandaloneNet sales
Revenue¥25.7bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥24.5bn2023-04-01 → 2024-03-31vStandaloneNet sales (5-year summary)
Revenue¥23.8bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥21.7bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Operating income¥3.2bn2025-04-01 → 2026-03-31StandaloneOperating income
Operating income¥2.5bn2024-04-01 → 2025-03-31StandaloneOperating income
Ordinary income¥3.2bn2025-04-01 → 2026-03-31StandaloneOrdinary income
Ordinary income¥2.5bn2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥2.2bn2023-04-01 → 2024-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.8bn2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.6bn2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.5bn2025-04-01 → 2026-03-31StandaloneIncome before income taxes
Profit before tax¥2.2bn2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Net income¥1.7bn2025-04-01 → 2026-03-31StandaloneProfit loss
Net income¥1.6bn2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥1.5bn2023-04-01 → 2024-03-31vStandaloneNet income loss (5-year summary)
Net income¥773m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥1.4bn2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Total assets¥24.9bnat 2026-03-31StandaloneAssets
Total assets¥22.8bnat 2025-03-31StandaloneAssets
Total assets¥21.8bnat 2024-03-31vStandaloneTotal assets (5-year summary)
Total assets¥20.4bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥24.7bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥16.8bnat 2026-03-31StandaloneLiabilities
Total liabilities¥15.6bnat 2025-03-31StandaloneLiabilities
Net assets / equity¥8.1bnat 2026-03-31StandaloneNet assets
Net assets / equity¥7.2bnat 2025-03-31StandaloneNet assets
Net assets / equity¥4.8bnat 2024-03-31vStandaloneNet assets
Net assets / equity¥1.5bnat 2023-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.0bnat 2022-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥10.4bnat 2026-03-31StandaloneCash and deposits
Cash and deposits¥7.8bnat 2025-03-31StandaloneCash and deposits
Cash & equivalents¥9.4bnat 2026-03-31StandaloneCash and cash equivalents
Cash & equivalents¥7.3bnat 2025-03-31StandaloneCash and cash equivalents
Cash & equivalents¥5.2bnat 2024-03-31vStandaloneCash and cash equivalents
Cash & equivalents¥3.7bnat 2023-03-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥6.9bnat 2022-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥5.1bn2025-04-01 → 2026-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥3.1bn2024-04-01 → 2025-03-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥3.3bn2023-04-01 → 2024-03-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥808m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.6bn2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.1bn2025-04-01 → 2026-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥668m2024-04-01 → 2025-03-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥560m2023-04-01 → 2024-03-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥2.0bn2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥146m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.9bn2025-04-01 → 2026-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥328m2024-04-01 → 2025-03-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥1.2bn2023-04-01 → 2024-03-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥4.5bn2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥2.2bn2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥66.062025-04-01 → 2026-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥66.922024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥76.092023-04-01 → 2024-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.652022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥58.592021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥65.812025-04-01 → 2026-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥63.962024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥67.292023-04-01 → 2024-03-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥402025-04-01 → 2026-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥352024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥302023-04-01 → 2024-03-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥308.68at 2026-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥276.2at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥217.22at 2024-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥79.03at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥40.26at 2022-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio32.5%at 2026-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.6%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio21.8%at 2024-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio7.1%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio12.0%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE22.6%2025-04-01 → 2026-03-31StandaloneRate of return on equity (5-year summary)
ROE27.1%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE49.6%2023-04-01 → 2024-03-31vStandaloneRate of return on equity (5-year summary)
ROE35.0%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE60.5%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued26,653,900at 2026-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued27,121,700at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued22,998,000at 2024-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued19,448,800at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued19,448,800at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees575at 2026-03-31StandaloneNumber of employees
Employees595at 2025-03-31StandaloneNumber of employees
Employees608at 2024-03-31vStandaloneNumber of employees
Employees624at 2023-03-31dStandaloneNumber of employees
Employees669at 2022-03-31dStandaloneNumber 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 · 970
ItemContextValueUnit
Capital surplusPrior1YearInstant_NonConsolidatedMember4063000000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember3752000000JPY
Legal retained earningsPrior1YearInstant_NonConsolidatedMember27000000JPY
Legal retained earningsCurrentYearInstant_NonConsolidatedMember27000000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember2012000000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember2829000000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember2039000000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember2856000000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-620000000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-243000000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember7192000000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember8095000000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember0JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember0JPY
Net assetsPrior1YearInstant_NonConsolidatedMember7193000000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember8096000000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember22762000000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember24904000000JPY
Net salesPrior1YearDuration_NonConsolidatedMember25658000000JPY
Net salesCurrentYearDuration_NonConsolidatedMember26188000000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember8504000000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember7955000000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember17154000000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember18233000000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember14605000000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember15059000000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember2548000000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember3173000000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember3000000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember18000000JPY
Gain on bad debts recovered noiPrior1YearDuration_NonConsolidatedMember7000000JPY
Gain on bad debts recovered noiCurrentYearDuration_NonConsolidatedMember5000000JPY
Other noiPrior1YearDuration_NonConsolidatedMember14000000JPY
Other noiCurrentYearDuration_NonConsolidatedMember9000000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember25000000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember33000000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember32000000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember23000000JPY
Other noePrior1YearDuration_NonConsolidatedMember3000000JPY
Other noeCurrentYearDuration_NonConsolidatedMember4000000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember35000000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember28000000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember2538000000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember3178000000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration_NonConsolidatedMember1000000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration_NonConsolidatedMember45000000JPY
Tender offer related expenses elPrior1YearDuration_NonConsolidatedMember300000000JPY
Tender offer related expenses elCurrentYearDuration_NonConsolidatedMember－JPY
Provision for directors retirement benefits elPrior1YearDuration_NonConsolidatedMember－JPY
Provision for directors retirement benefits elCurrentYearDuration_NonConsolidatedMember600000000JPY

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 2025-03-31pass rounding
balance sheet identitynon_consolidated 2026-03-31pass
dei present pass
period resolution pass
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 · operating cash flownon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · operating cash flownon_consolidated 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 assetsnon_consolidated 2025-03-31pass
statement vs summary · total assetsnon_consolidated 2026-03-31pass