Annual report
6150.TEDINET S100WLR3
Period2024-06-01 → 2025-05-31
Filed2025-08-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.9bn | 2024-06-01 → 2025-05-31 | Cons. | Net sales |
| Revenue | ¥5.5bn | 2023-06-01 → 2024-05-31 | Cons. | Net sales |
| Revenue | ¥4.7bn | 2022-06-01 → 2023-05-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.4bn | 2021-06-01 → 2022-05-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.5bn | 2020-06-01 → 2021-05-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥432m | 2024-06-01 → 2025-05-31 | Cons. | Operating income |
| Operating income | ¥636m | 2023-06-01 → 2024-05-31 | Cons. | Operating income |
| Ordinary income | ¥442m | 2024-06-01 → 2025-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥659m | 2023-06-01 → 2024-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥416m | 2022-06-01 → 2023-05-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥409m | 2021-06-01 → 2022-05-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥178m | 2020-06-01 → 2021-05-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥470m | 2024-06-01 → 2025-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥668m | 2023-06-01 → 2024-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥294m | 2024-06-01 → 2025-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥427m | 2023-06-01 → 2024-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥317m | 2022-06-01 → 2023-05-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥261m | 2021-06-01 → 2022-05-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥119m | 2020-06-01 → 2021-05-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥294m | 2024-06-01 → 2025-05-31 | Cons. | Profit loss |
| Net income | ¥427m | 2023-06-01 → 2024-05-31 | Cons. | Profit loss |
| Total assets | ¥7.6bn | at 2025-05-31 | Cons. | Assets |
| Total assets | ¥7.9bn | at 2024-05-31 | Cons. | Assets |
| Total assets | ¥7.3bn | at 2023-05-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥6.7bn | at 2022-05-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥6.4bn | at 2021-05-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.4bn | at 2025-05-31 | Cons. | Liabilities |
| Total liabilities | ¥2.9bn | at 2024-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥5.2bn | at 2025-05-31 | Cons. | Net assets |
| Net assets / equity | ¥5.0bn | at 2024-05-31 | Cons. | Net assets |
| Net assets / equity | ¥4.6bn | at 2023-05-31v | Cons. | Net assets |
| Net assets / equity | ¥4.3bn | at 2022-05-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥4.1bn | at 2021-05-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.5bn | at 2025-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.1bn | at 2024-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥957m | at 2025-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2024-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥601m | at 2023-05-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥872m | at 2022-05-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥267m | at 2021-05-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥587m | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.3bn | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥83m | 2022-06-01 → 2023-05-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥991m | 2021-06-01 → 2022-05-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥139m | 2020-06-01 → 2021-05-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥23m | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥108m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥72m | 2022-06-01 → 2023-05-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥63m | 2021-06-01 → 2022-05-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥8m | 2020-06-01 → 2021-05-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥4m | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥197m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥116m | 2022-06-01 → 2023-05-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥321m | 2021-06-01 → 2022-05-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥68m | 2020-06-01 → 2021-05-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥319.43 | 2024-06-01 → 2025-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥464.51 | 2023-06-01 → 2024-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥344.63 | 2022-06-01 → 2023-05-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥283.73 | 2021-06-01 → 2022-05-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥129.36 | 2020-06-01 → 2021-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥5,673.45 | at 2025-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥5,437.86 | at 2024-05-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4,994.98 | at 2023-05-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4,696.05 | at 2022-05-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥4,426.76 | at 2021-05-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 68.5% | at 2025-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.2% | at 2024-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.0% | at 2023-05-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.1% | at 2022-05-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.1% | at 2021-05-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 5.7% | 2024-06-01 → 2025-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 8.9% | 2023-06-01 → 2024-05-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 7.1% | 2022-06-01 → 2023-05-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.2% | 2021-06-01 → 2022-05-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 2.9% | 2020-06-01 → 2021-05-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 175 | at 2025-05-31 | Cons. | Number of employees |
| Employees | 182 | at 2024-05-31 | Cons. | Number of employees |
| Employees | 176 | at 2023-05-31v | Cons. | Number of employees |
| Employees | 178 | at 2022-05-31v | Cons. | Number of employees |
| Employees | 175 | at 2021-05-31d | Cons. | Number of employees |
| Revenue | ¥4.6bn | 2024-06-01 → 2025-05-31 | Standalone | Net sales |
| Revenue | ¥5.2bn | 2023-06-01 → 2024-05-31 | Standalone | Net sales |
| Revenue | ¥4.5bn | 2022-06-01 → 2023-05-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.3bn | 2021-06-01 → 2022-05-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.4bn | 2020-06-01 → 2021-05-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥314m | 2024-06-01 → 2025-05-31 | Standalone | Operating income |
| Operating income | ¥510m | 2023-06-01 → 2024-05-31 | Standalone | Operating income |
| Ordinary income | ¥339m | 2024-06-01 → 2025-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥550m | 2023-06-01 → 2024-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥337m | 2022-06-01 → 2023-05-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥374m | 2021-06-01 → 2022-05-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥137m | 2020-06-01 → 2021-05-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥362m | 2024-06-01 → 2025-05-31 | Standalone | Income before income taxes |
| Profit before tax | ¥558m | 2023-06-01 → 2024-05-31 | Standalone | Income before income taxes |
| Net income | ¥227m | 2024-06-01 → 2025-05-31 | Standalone | Profit loss |
| Net income | ¥362m | 2023-06-01 → 2024-05-31 | Standalone | Profit loss |
| Net income | ¥265m | 2022-06-01 → 2023-05-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥244m | 2021-06-01 → 2022-05-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥95m | 2020-06-01 → 2021-05-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥6.7bn | at 2025-05-31 | Standalone | Assets |
| Total assets | ¥6.9bn | at 2024-05-31 | Standalone | Assets |
| Total assets | ¥6.4bn | at 2023-05-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.9bn | at 2022-05-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.6bn | at 2021-05-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.1bn | at 2025-05-31 | Standalone | Liabilities |
| Total liabilities | ¥2.5bn | at 2024-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥4.6bn | at 2025-05-31 | Standalone | Net assets |
| Net assets / equity | ¥4.4bn | at 2024-05-31 | Standalone | Net assets |
| Net assets / equity | ¥4.1bn | at 2023-05-31v | Standalone | Net assets |
| Net assets / equity | ¥3.9bn | at 2022-05-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥3.7bn | at 2021-05-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.1bn | at 2025-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2024-05-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥247.4 | 2024-06-01 → 2025-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥388.2 | 2023-06-01 → 2024-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥282.2 | 2022-06-01 → 2023-05-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥257.96 | 2021-06-01 → 2022-05-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥100.56 | 2020-06-01 → 2021-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥80 | 2024-06-01 → 2025-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥80 | 2023-06-01 → 2024-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥60 | 2022-06-01 → 2023-05-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥50 | 2021-06-01 → 2022-05-31v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥30 | 2020-06-01 → 2021-05-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥4,980.18 | at 2025-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥4,815.79 | at 2024-05-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥4,415.05 | at 2023-05-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥4,167.65 | at 2022-05-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥3,916.99 | at 2021-05-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 68.4% | at 2025-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.8% | at 2024-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.6% | at 2023-05-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.1% | at 2022-05-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.8% | at 2021-05-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.1% | 2024-06-01 → 2025-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 8.4% | 2023-06-01 → 2024-05-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.6% | 2022-06-01 → 2023-05-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.4% | 2021-06-01 → 2022-05-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.6% | 2020-06-01 → 2021-05-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 1,020,000 | at 2025-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,020,000 | at 2024-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,020,000 | at 2023-05-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,020,000 | at 2022-05-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,020,000 | at 2021-05-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 139 | at 2025-05-31 | Standalone | Number of employees |
| Employees | 144 | at 2024-05-31 | Standalone | Number of employees |
| Employees | 139 | at 2023-05-31v | Standalone | Number of employees |
| Employees | 141 | at 2022-05-31v | Standalone | Number of employees |
| Employees | 138 | at 2021-05-31d | 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.
All source rows · 1,360
| Item | Context | Value | Unit |
|---|---|---|---|
| Lease obligations ncl | Prior1YearInstant | 237287000 | JPY |
| Lease obligations ncl | CurrentYearInstant | 172189000 | JPY |
| Provision for directors retirement benefits | Prior1YearInstant | 82268000 | JPY |
| Provision for directors retirement benefits | CurrentYearInstant | 90882000 | JPY |
| Other ncl | Prior1YearInstant | 5523000 | JPY |
| Other ncl | CurrentYearInstant | 5521000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 823182000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 842320000 | JPY |
| Liabilities | Prior1YearInstant | 2912167000 | JPY |
| Liabilities | CurrentYearInstant | 2401404000 | JPY |
| Capital stock | Prior1YearInstant | 1874083000 | JPY |
| Capital stock | CurrentYearInstant | 1874083000 | JPY |
| Capital surplus | Prior1YearInstant | 44103000 | JPY |
| Capital surplus | CurrentYearInstant | 44103000 | JPY |
| Retained earnings | Prior1YearInstant | 3212939000 | JPY |
| Retained earnings | CurrentYearInstant | 3433060000 | JPY |
| Treasury stock | Prior1YearInstant | -169659000 | JPY |
| Treasury stock | CurrentYearInstant | -169659000 | JPY |
| Shareholders equity | Prior1YearInstant | 4961467000 | JPY |
| Shareholders equity | CurrentYearInstant | 5181588000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 37954000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant | 34431000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 37954000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | 34431000 | JPY |
| Net assets | Prior1YearInstant | 4999421000 | JPY |
| Net assets | CurrentYearInstant | 5216019000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 7911588000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 7617423000 | JPY |
| Net sales | Prior1YearDuration | 5464515000 | JPY |
| Net sales | CurrentYearDuration | 4890771000 | JPY |
| Cost of sales | Prior1YearDuration | 3771506000 | JPY |
| Cost of sales | CurrentYearDuration | 3455542000 | JPY |
| Gross profit | Prior1YearDuration | 1693008000 | JPY |
| Gross profit | CurrentYearDuration | 1435228000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 1056641000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 1003699000 | JPY |
| Operating income | Prior1YearDuration | 636367000 | JPY |
| Operating income | CurrentYearDuration | 431528000 | JPY |
| Interest income noi | Prior1YearDuration | 12000 | JPY |
| Interest income noi | CurrentYearDuration | 463000 | JPY |
| Dividends income noi | Prior1YearDuration | 4098000 | JPY |
| Dividends income noi | CurrentYearDuration | 4277000 | JPY |
| Purchase discounts noi | Prior1YearDuration | 23272000 | JPY |
| Purchase discounts noi | CurrentYearDuration | 17318000 | JPY |
| Electricity sale income noi | Prior1YearDuration | 4210000 | JPY |
| Electricity sale income noi | CurrentYearDuration | 3924000 | JPY |
| Other noi | Prior1YearDuration | 13589000 | JPY |
| Other noi | CurrentYearDuration | 9625000 | JPY |
| Non operating income | Prior1YearDuration | 45182000 | JPY |
| Non operating income | CurrentYearDuration | 35610000 | 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 |