Annual report
5903.TEDINET S100WP45
Period2024-07-01 → 2025-06-30
Filed2025-09-18
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥7.4bn | 2024-07-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥7.2bn | 2023-07-01 → 2024-06-30 | Cons. | Net sales |
| Revenue | ¥6.4bn | 2022-07-01 → 2023-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.2bn | 2021-07-01 → 2022-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥5.5bn | 2020-07-01 → 2021-06-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥976m | 2024-07-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | ¥1.0bn | 2023-07-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥988m | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.0bn | 2023-07-01 → 2024-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥973m | 2022-07-01 → 2023-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥906m | 2021-07-01 → 2022-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥695m | 2020-07-01 → 2021-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥884m | 2024-07-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥998m | 2023-07-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥586m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥661m | 2023-07-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥683m | 2022-07-01 → 2023-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥532m | 2021-07-01 → 2022-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥513m | 2020-07-01 → 2021-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥586m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | ¥661m | 2023-07-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥8.7bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥8.3bn | at 2024-06-30 | Cons. | Assets |
| Total assets | ¥7.7bn | at 2023-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥7.1bn | at 2022-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥6.8bn | at 2021-06-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.8bn | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥1.5bn | at 2024-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥6.9bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥6.8bn | at 2024-06-30 | Cons. | Net assets |
| Net assets / equity | ¥6.3bn | at 2023-06-30v | Cons. | Net assets |
| Net assets / equity | ¥5.7bn | at 2022-06-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥5.3bn | at 2021-06-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.3bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.3bn | at 2024-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.0bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.2bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.2bn | at 2023-06-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2022-06-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.4bn | at 2021-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥673m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥788m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.0bn | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥378m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥532m | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥1.9bn | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥472m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥250m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥937m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥5m | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥31m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥267m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥224m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥226m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥228m | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥105.5 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥116.78 | 2023-07-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥120.66 | 2022-07-01 → 2023-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥94.07 | 2021-07-01 → 2022-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥90.63 | 2020-07-01 → 2021-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥1,258.32 | at 2025-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,197.92 | at 2024-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,111.25 | at 2023-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,001.24 | at 2022-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥932.05 | at 2021-06-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 79.6% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.8% | at 2024-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.5% | at 2023-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 79.6% | at 2022-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 78.0% | at 2021-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 8.6% | 2024-07-01 → 2025-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.1% | 2023-07-01 → 2024-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 11.4% | 2022-07-01 → 2023-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 9.7% | 2021-07-01 → 2022-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 10.1% | 2020-07-01 → 2021-06-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 128 | at 2025-06-30 | Cons. | Number of employees |
| Employees | 125 | at 2024-06-30 | Cons. | Number of employees |
| Employees | 113 | at 2023-06-30v | Cons. | Number of employees |
| Employees | 98 | at 2022-06-30v | Cons. | Number of employees |
| Employees | 96 | at 2021-06-30d | Cons. | Number of employees |
| Revenue | ¥7.3bn | 2024-07-01 → 2025-06-30 | Standalone | Net sales |
| Revenue | ¥7.1bn | 2023-07-01 → 2024-06-30 | Standalone | Net sales |
| Revenue | ¥6.3bn | 2022-07-01 → 2023-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥6.0bn | 2021-07-01 → 2022-06-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.4bn | 2020-07-01 → 2021-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥1.0bn | 2024-07-01 → 2025-06-30 | Standalone | Operating income |
| Operating income | ¥1.0bn | 2023-07-01 → 2024-06-30 | Standalone | Operating income |
| Ordinary income | ¥1.0bn | 2024-07-01 → 2025-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥1.0bn | 2023-07-01 → 2024-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥983m | 2022-07-01 → 2023-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥915m | 2021-07-01 → 2022-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥717m | 2020-07-01 → 2021-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥919m | 2024-07-01 → 2025-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥1.0bn | 2023-07-01 → 2024-06-30 | Standalone | Income before income taxes |
| Net income | ¥623m | 2024-07-01 → 2025-06-30 | Standalone | Profit loss |
| Net income | ¥687m | 2023-07-01 → 2024-06-30 | Standalone | Profit loss |
| Net income | ¥686m | 2022-07-01 → 2023-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥526m | 2021-07-01 → 2022-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥535m | 2020-07-01 → 2021-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥8.6bn | at 2025-06-30 | Standalone | Assets |
| Total assets | ¥8.2bn | at 2024-06-30 | Standalone | Assets |
| Total assets | ¥7.5bn | at 2023-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.9bn | at 2022-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.6bn | at 2021-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.8bn | at 2025-06-30 | Standalone | Liabilities |
| Total liabilities | ¥1.5bn | at 2024-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥6.8bn | at 2025-06-30 | Standalone | Net assets |
| Net assets / equity | ¥6.7bn | at 2024-06-30 | Standalone | Net assets |
| Net assets / equity | ¥6.2bn | at 2023-06-30v | Standalone | Net assets |
| Net assets / equity | ¥5.5bn | at 2022-06-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥5.2bn | at 2021-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.2bn | at 2025-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥3.3bn | at 2024-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥112.04 | 2024-07-01 → 2025-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥121.33 | 2023-07-01 → 2024-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥121.21 | 2022-07-01 → 2023-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥92.9 | 2021-07-01 → 2022-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥94.56 | 2020-07-01 → 2021-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥42 | 2024-07-01 → 2025-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥40 | 2023-07-01 → 2024-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥35 | 2022-07-01 → 2023-06-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥25 | 2021-07-01 → 2022-06-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥25 | 2020-07-01 → 2021-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,244.65 | at 2025-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,178.06 | at 2024-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,088.66 | at 2023-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥977.96 | at 2022-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥914.71 | at 2021-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 79.6% | at 2025-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.8% | at 2024-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.6% | at 2023-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.5% | at 2022-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 78.3% | at 2021-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 9.2% | 2024-07-01 → 2025-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.7% | 2023-07-01 → 2024-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 11.7% | 2022-07-01 → 2023-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 9.8% | 2021-07-01 → 2022-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.8% | 2020-07-01 → 2021-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 6,140,850 | at 2025-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,140,850 | at 2024-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,140,850 | at 2023-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,140,850 | at 2022-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,140,850 | at 2021-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 124 | at 2025-06-30 | Standalone | Number of employees |
| Employees | 119 | at 2024-06-30 | Standalone | Number of employees |
| Employees | 108 | at 2023-06-30v | Standalone | Number of employees |
| Employees | 89 | at 2022-06-30v | Standalone | Number of employees |
| Employees | 85 | at 2021-06-30d | 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.
All source rows · 1,445
| Item | Context | Value | Unit |
|---|---|---|---|
| Advances received | CurrentYearInstant_NonConsolidatedMember | 126020000 | JPY |
| Deposits received | Prior1YearInstant_NonConsolidatedMember | 28564000 | JPY |
| Deposits received | CurrentYearInstant_NonConsolidatedMember | 32057000 | JPY |
| Provision for product warranties | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Provision for product warranties | CurrentYearInstant_NonConsolidatedMember | 54478000 | JPY |
| Provision for directors bonuses | Prior1YearInstant_NonConsolidatedMember | 14830000 | JPY |
| Provision for directors bonuses | CurrentYearInstant_NonConsolidatedMember | 13028000 | JPY |
| Other cl | Prior1YearInstant_NonConsolidatedMember | 28741000 | JPY |
| Other cl | CurrentYearInstant_NonConsolidatedMember | 36922000 | JPY |
| Current liabilities | Prior1YearInstant_NonConsolidatedMember | 1167672000 | JPY |
| Current liabilities | CurrentYearInstant_NonConsolidatedMember | 1005192000 | JPY |
| Long term loans payable | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Long term loans payable | CurrentYearInstant_NonConsolidatedMember | 410720000 | JPY |
| Lease obligations ncl | Prior1YearInstant_NonConsolidatedMember | 32723000 | JPY |
| Lease obligations ncl | CurrentYearInstant_NonConsolidatedMember | 49381000 | JPY |
| Deferred tax liabilities | Prior1YearInstant_NonConsolidatedMember | 42526000 | JPY |
| Deferred tax liabilities | CurrentYearInstant_NonConsolidatedMember | 25704000 | JPY |
| Provision for retirement benefits | Prior1YearInstant_NonConsolidatedMember | 162285000 | JPY |
| Provision for retirement benefits | CurrentYearInstant_NonConsolidatedMember | 179030000 | JPY |
| Provision for directors retirement benefits | Prior1YearInstant_NonConsolidatedMember | 54817000 | JPY |
| Provision for directors retirement benefits | CurrentYearInstant_NonConsolidatedMember | 62092000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant_NonConsolidatedMember | 3640000 | JPY |
| Asset retirement obligations ncl | CurrentYearInstant_NonConsolidatedMember | 3640000 | JPY |
| Long term guarantee deposited | Prior1YearInstant_NonConsolidatedMember | 17779000 | JPY |
| Long term guarantee deposited | CurrentYearInstant_NonConsolidatedMember | 17608000 | JPY |
| Noncurrent liabilities | Prior1YearInstant_NonConsolidatedMember | 313772000 | JPY |
| Noncurrent liabilities | CurrentYearInstant_NonConsolidatedMember | 748177000 | JPY |
| Liabilities | Prior1YearInstant_NonConsolidatedMember | 1481444000 | JPY |
| Liabilities | CurrentYearInstant_NonConsolidatedMember | 1753370000 | JPY |
| Capital stock | Prior1YearInstant_NonConsolidatedMember | 639307000 | JPY |
| Capital stock | CurrentYearInstant_NonConsolidatedMember | 639307000 | JPY |
| Legal capital surplus | Prior1YearInstant_NonConsolidatedMember | 595887000 | JPY |
| Legal capital surplus | CurrentYearInstant_NonConsolidatedMember | 595887000 | JPY |
| Other capital surplus | Prior1YearInstant_NonConsolidatedMember | 4699000 | JPY |
| Other capital surplus | CurrentYearInstant_NonConsolidatedMember | 4699000 | JPY |
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | 600587000 | JPY |
| Capital surplus | CurrentYearInstant_NonConsolidatedMember | 600587000 | JPY |
| Legal retained earnings | Prior1YearInstant_NonConsolidatedMember | 159826000 | JPY |
| Legal retained earnings | CurrentYearInstant_NonConsolidatedMember | 159826000 | JPY |
| General reserve | Prior1YearInstant_NonConsolidatedMember | 1100000000 | JPY |
| General reserve | CurrentYearInstant_NonConsolidatedMember | 1100000000 | JPY |
| Retained earnings brought forward | Prior1YearInstant_NonConsolidatedMember | 4090203000 | JPY |
| Retained earnings brought forward | CurrentYearInstant_NonConsolidatedMember | 4486428000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 5350030000 | JPY |
| Retained earnings | CurrentYearInstant_NonConsolidatedMember | 5746255000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -186225000 | JPY |
| Treasury stock | CurrentYearInstant_NonConsolidatedMember | -409005000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 6403699000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 6577144000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant_NonConsolidatedMember | 270649000 | 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 · 24 of 24 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| 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 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 |