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 |
|---|---|---|---|
| Total assets (5-year summary) | Prior2YearInstant | 7290710000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 7911588000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 7617423000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | 4426.76 | |
| Net assets per share (5-year summary) | Prior3YearInstant | 4696.05 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 4994.98 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 5437.86 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 5673.45 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | 129.36 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | 283.73 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 344.63 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 464.51 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | 319.43 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | － | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant | 0.641 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.641 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.630 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.632 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.685 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | 0.029 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | 0.062 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.071 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.089 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.057 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | 19.2 | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | 9.2 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | 7.5 | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | 7.4 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | 9.3 | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | -138916000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | 991136000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | -82556000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 1267111000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | -587130000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | 8235000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | -63406000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -71952000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -108283000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -23037000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | -67549000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | -321138000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | -116189000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | -197467000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | 4197000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior4YearInstant | 266653000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior3YearInstant | 872192000 | 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 |