Annual report
6085.TEDINET S100W5UW
Period2024-04-01 → 2025-03-31
Filed2025-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 133
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥897m | 2024-04-01 → 2025-03-31 | Cons. | Net sales |
| Revenue | ¥593m | 2023-04-01 → 2024-03-31 | Cons. | Net sales |
| Revenue | ¥554m | 2022-04-01 → 2023-03-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥737m | 2021-04-01 → 2022-03-31v | Cons. | Net sales (5-year summary) |
| Operating income | −¥97m | 2024-04-01 → 2025-03-31 | Cons. | Operating income |
| Operating income | −¥217m | 2023-04-01 → 2024-03-31 | Cons. | Operating income |
| Ordinary income | −¥93m | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥236m | 2023-04-01 → 2024-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥353m | 2022-04-01 → 2023-03-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥319m | 2021-04-01 → 2022-03-31v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥80m | 2024-04-01 → 2025-03-31 | Cons. | Income before income taxes |
| Profit before tax | −¥357m | 2023-04-01 → 2024-03-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥80m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥361m | 2023-04-01 → 2024-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥428m | 2022-04-01 → 2023-03-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥349m | 2021-04-01 → 2022-03-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥83m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss |
| Net income | −¥361m | 2023-04-01 → 2024-03-31 | Cons. | Profit loss |
| Total assets | ¥2.1bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥544m | at 2024-03-31 | Cons. | Assets |
| Total assets | ¥720m | at 2023-03-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.2bn | at 2022-03-31v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.9bn | at 2025-03-31 | Cons. | Liabilities |
| Total liabilities | ¥481m | at 2024-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥235m | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥63m | at 2024-03-31 | Cons. | Net assets |
| Net assets / equity | ¥159m | at 2023-03-31v | Cons. | Net assets |
| Net assets / equity | ¥587m | at 2022-03-31v | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥211m | at 2025-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥263m | at 2024-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥211m | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥263m | at 2024-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥313m | at 2023-03-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥697m | at 2022-03-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥84m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥204m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥319m | 2022-04-01 → 2023-03-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥211m | 2021-04-01 → 2022-03-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥47m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥91m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥52m | 2022-04-01 → 2023-03-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥18m | 2021-04-01 → 2022-03-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥78m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥245m | 2023-04-01 → 2024-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥13m | 2022-04-01 → 2023-03-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥492m | 2021-04-01 → 2022-03-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-8.83 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-49.02 | 2023-04-01 → 2024-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-58.17 | 2022-04-01 → 2023-03-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-55.5 | 2021-04-01 → 2022-03-31v | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥9.84 | at 2025-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥6.86 | at 2024-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥21.63 | at 2023-03-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥79.8 | at 2022-03-31v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 4.5% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 11.3% | at 2024-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 22.1% | at 2023-03-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.2% | at 2022-03-31v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | -101.6% | 2024-04-01 → 2025-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -327.3% | 2023-04-01 → 2024-03-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -114.7% | 2022-04-01 → 2023-03-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | -59.4% | 2021-04-01 → 2022-03-31v | Cons. | Rate of return on equity (5-year summary) |
| Employees | 48 | at 2025-03-31 | Cons. | Number of employees |
| Employees | 39 | at 2024-03-31 | Cons. | Number of employees |
| Employees | 47 | at 2023-03-31v | Cons. | Number of employees |
| Employees | 49 | at 2022-03-31v | Cons. | Number of employees |
| Revenue | ¥889m | 2024-04-01 → 2025-03-31 | Standalone | Net sales |
| Revenue | ¥575m | 2023-04-01 → 2024-03-31 | Standalone | Net sales |
| Revenue | ¥538m | 2022-04-01 → 2023-03-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥733m | 2021-04-01 → 2022-03-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥675m | 2020-04-01 → 2021-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥78m | 2024-04-01 → 2025-03-31 | Standalone | Operating income |
| Operating income | −¥193m | 2023-04-01 → 2024-03-31 | Standalone | Operating income |
| Ordinary income | −¥74m | 2024-04-01 → 2025-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥211m | 2023-04-01 → 2024-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥325m | 2022-04-01 → 2023-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥315m | 2021-04-01 → 2022-03-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥249m | 2020-04-01 → 2021-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥173m | 2024-04-01 → 2025-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥390m | 2023-04-01 → 2024-03-31 | Standalone | Income before income taxes |
| Net income | −¥177m | 2024-04-01 → 2025-03-31 | Standalone | Profit loss |
| Net income | −¥394m | 2023-04-01 → 2024-03-31 | Standalone | Profit loss |
| Net income | −¥399m | 2022-04-01 → 2023-03-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥345m | 2021-04-01 → 2022-03-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥273m | 2020-04-01 → 2021-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥576m | at 2025-03-31 | Standalone | Assets |
| Total assets | ¥544m | at 2024-03-31 | Standalone | Assets |
| Total assets | ¥663m | at 2023-03-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.2bn | at 2022-03-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥584m | at 2021-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥577m | at 2025-03-31 | Standalone | Liabilities |
| Total liabilities | ¥481m | at 2024-03-31 | Standalone | Liabilities |
| Net assets / equity | −¥687,000 | at 2025-03-31 | Standalone | Net assets |
| Net assets / equity | ¥63m | at 2024-03-31 | Standalone | Net assets |
| Net assets / equity | ¥192m | at 2023-03-31v | Standalone | Net assets |
| Net assets / equity | ¥591m | at 2022-03-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥187m | at 2021-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥81m | at 2025-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥261m | at 2024-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥237m | at 2021-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥142m | 2020-04-01 → 2021-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥4m | 2020-04-01 → 2021-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥298m | 2020-04-01 → 2021-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-19.51 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-53.42 | 2023-04-01 → 2024-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-54.29 | 2022-04-01 → 2023-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-54.87 | 2021-04-01 → 2022-03-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-54.81 | 2020-04-01 → 2021-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥-0.19 | at 2025-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥6.86 | at 2024-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥26.05 | at 2023-03-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥80.34 | at 2022-03-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥35.75 | at 2021-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | -0.3% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 11.3% | at 2024-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 28.9% | at 2023-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 48.7% | at 2022-03-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 31.9% | at 2021-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -589.1% | 2024-04-01 → 2025-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -310.9% | 2023-04-01 → 2024-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -102.1% | 2022-04-01 → 2023-03-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | -88.7% | 2021-04-01 → 2022-03-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | -99.8% | 2020-04-01 → 2021-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 3,242,574 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,005,399 | at 2024-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,455,399 | at 2023-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,455,399 | at 2022-03-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,743,150 | at 2021-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 38 | at 2025-03-31 | Standalone | Number of employees |
| Employees | 39 | at 2024-03-31 | Standalone | Number of employees |
| Employees | 47 | at 2023-03-31v | Standalone | Number of employees |
| Employees | 49 | at 2022-03-31v | Standalone | Number of employees |
| Employees | 49 | at 2021-03-31d | 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 · 27
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment assets | at 2025-03-31 | ¥161m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2025-03-31 | −¥246m |
| Housing Related Businessreportable segment | capex | 2024-04-01 → 2025-03-31 | ¥10m |
| Housing Related Businessreportable segment | depreciation | 2024-04-01 → 2025-03-31 | ¥9,000 |
| Housing Related Businessreportable segment | employees | at 2025-03-31 | 5 pure |
| Housing Related Businessreportable segment | revenue | 2024-04-01 → 2025-03-31 | ¥28m |
| Housing Related Businessreportable segment | revenue external | 2024-04-01 → 2025-03-31 | ¥28m |
| Housing Related Businessreportable segment | segment assets | at 2025-03-31 | ¥220m |
| Housing Related Businessreportable segment | segment profit | 2024-04-01 → 2025-03-31 | ¥8m |
| Investment Related Businessreportable segment | employees | at 2025-03-31 | 1 pure |
| Investment Related Businessreportable segment | revenue | 2024-04-01 → 2025-03-31 | ¥304m |
| Investment Related Businessreportable segment | revenue external | 2024-04-01 → 2025-03-31 | ¥304m |
| Investment Related Businessreportable segment | segment assets | at 2025-03-31 | ¥24m |
| Investment Related Businessreportable segment | segment profit | 2024-04-01 → 2025-03-31 | ¥74m |
| Lifestyle Related Businessreportable segment | capex | 2024-04-01 → 2025-03-31 | ¥1.3bn |
| Lifestyle Related Businessreportable segment | depreciation | 2024-04-01 → 2025-03-31 | ¥2m |
| Lifestyle Related Businessreportable segment | employees | at 2025-03-31 | 42 pure |
| Lifestyle Related Businessreportable segment | revenue | 2024-04-01 → 2025-03-31 | ¥565m |
| Lifestyle Related Businessreportable segment | revenue external | 2024-04-01 → 2025-03-31 | ¥565m |
| Lifestyle Related Businessreportable segment | segment assets | at 2025-03-31 | ¥1.7bn |
| Lifestyle Related Businessreportable segment | segment profit | 2024-04-01 → 2025-03-31 | ¥67m |
| —segment total | capex | 2024-04-01 → 2025-03-31 | ¥1.3bn |
| —segment total | depreciation | 2024-04-01 → 2025-03-31 | ¥2m |
| —segment total | revenue | 2024-04-01 → 2025-03-31 | ¥897m |
| —segment total | revenue external | 2024-04-01 → 2025-03-31 | ¥897m |
| —segment total | segment assets | at 2025-03-31 | ¥2.0bn |
| —segment total | segment profit | 2024-04-01 → 2025-03-31 | ¥149m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,238
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 consolidated | FilingDateInstant | Original text (Japanese)桜橋監査法人 | |
| Cpa1 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)宮 崎 博 | |
| Cpa2 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)大 西 祐 子 | |
| Key audit matters consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam consolidated | FilingDateInstant_Row1Member | Original text (Japanese)契約ロイヤリティ売上の実在性及び期間帰属の適切性 | |
| Description including reason kam consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Reference kam consolidated | FilingDateInstant_Row1Member | Original text (Japanese)連結財務諸表の注記事項（収益認識関係） | |
| Auditors response kam consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Short description kam consolidated | FilingDateInstant_Row2Member | Original text (Japanese)子会社の取得に係る会計処理等の妥当性 | |
| Description including reason kam consolidated (text) | FilingDateInstant_Row2Member | Text · Plus | |
| Reference kam consolidated | FilingDateInstant_Row2Member | Original text (Japanese)注記事項（企業結合等関係） | |
| Auditors response kam consolidated (text) | FilingDateInstant_Row2Member | Text · Plus | |
| Other information consolidated (text) | FilingDateInstant | Text · Plus | |
| Fee related information consolidated (text) | FilingDateInstant | Text · Plus | |
| Independent auditors report non consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)桜橋監査法人 | |
| Cpa1 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)宮 崎 博 | |
| Cpa2 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)大 西 祐 子 | |
| Key audit matters non consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam non consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)契約ロイヤリティ売上の実在性及び期間帰属の適切性 | |
| Same as kam for consolidated fskam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Other information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Fee related information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior3YearDuration | 737219000 | JPY |
| Net sales (5-year summary) | Prior2YearDuration | 553857000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration | 592868000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration | 897496000 | JPY |
| Ordinary income loss (5-year summary) | Prior3YearDuration | -318614000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration | -352782000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration | -236217000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration | -92982000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior3YearDuration | -348701000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior2YearDuration | -427767000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1YearDuration | -361355000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | CurrentYearDuration | -79904000 | JPY |
| Comprehensive income (5-year summary) | Prior3YearDuration | -348701000 | JPY |
| Comprehensive income (5-year summary) | Prior2YearDuration | -427767000 | JPY |
| Comprehensive income (5-year summary) | Prior1YearDuration | -361355000 | JPY |
| Comprehensive income (5-year summary) | CurrentYearDuration | -81486000 | JPY |
| Net assets (5-year summary) | Prior3YearInstant | 586864000 | JPY |
| Net assets (5-year summary) | Prior2YearInstant | 159097000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant | 63254000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant | 235249000 | JPY |
| Total assets (5-year summary) | Prior3YearInstant | 1242079000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant | 720036000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 544186000 | 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 rounding |
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| 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 |