Tokyo Tape
Sign in
← Samco

Annual report

6387.TEDINET S100WVTP
Period2024-08-01 → 2025-07-31
Filed2025-10-20
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥9.3bn2024-08-01 → 2025-07-31StandaloneNet sales
Revenue¥8.2bn2023-08-01 → 2024-07-31StandaloneNet sales
Revenue¥7.8bn2022-08-01 → 2023-07-31vStandaloneNet sales (5-year summary)
Revenue¥6.4bn2021-08-01 → 2022-07-31vStandaloneNet sales (5-year summary)
Revenue¥5.7bn2020-08-01 → 2021-07-31dStandaloneNet sales (5-year summary)
Operating income¥2.3bn2024-08-01 → 2025-07-31StandaloneOperating income
Operating income¥2.0bn2023-08-01 → 2024-07-31StandaloneOperating income
Ordinary income¥2.4bn2024-08-01 → 2025-07-31StandaloneOrdinary income
Ordinary income¥2.1bn2023-08-01 → 2024-07-31StandaloneOrdinary income
Ordinary income¥1.9bn2022-08-01 → 2023-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.5bn2021-08-01 → 2022-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.0bn2020-08-01 → 2021-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.4bn2024-08-01 → 2025-07-31StandaloneIncome before income taxes
Profit before tax¥2.1bn2023-08-01 → 2024-07-31StandaloneIncome before income taxes
Net income¥1.7bn2024-08-01 → 2025-07-31StandaloneProfit loss
Net income¥1.5bn2023-08-01 → 2024-07-31StandaloneProfit loss
Net income¥1.4bn2022-08-01 → 2023-07-31vStandaloneNet income loss (5-year summary)
Net income¥1.1bn2021-08-01 → 2022-07-31vStandaloneNet income loss (5-year summary)
Net income¥756m2020-08-01 → 2021-07-31dStandaloneNet income loss (5-year summary)
Total assets¥17.8bnat 2025-07-31StandaloneAssets
Total assets¥16.1bnat 2024-07-31StandaloneAssets
Total assets¥14.8bnat 2023-07-31vStandaloneTotal assets (5-year summary)
Total assets¥13.4bnat 2022-07-31vStandaloneTotal assets (5-year summary)
Total assets¥12.1bnat 2021-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥4.2bnat 2025-07-31StandaloneLiabilities
Total liabilities¥3.8bnat 2024-07-31StandaloneLiabilities
Net assets / equity¥13.6bnat 2025-07-31StandaloneNet assets
Net assets / equity¥12.3bnat 2024-07-31StandaloneNet assets
Net assets / equity¥11.1bnat 2023-07-31vStandaloneNet assets
Net assets / equity¥10.1bnat 2022-07-31vStandaloneNet assets (5-year summary)
Net assets / equity¥9.4bnat 2021-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥7.0bnat 2025-07-31StandaloneCash and deposits
Cash and deposits¥6.6bnat 2024-07-31StandaloneCash and deposits
Cash & equivalents¥5.0bnat 2025-07-31StandaloneCash and cash equivalents
Cash & equivalents¥4.6bnat 2024-07-31StandaloneCash and cash equivalents
Cash & equivalents¥3.4bnat 2023-07-31vStandaloneCash and cash equivalents
Cash & equivalents¥3.9bnat 2022-07-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥3.0bnat 2021-07-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.2bn2024-08-01 → 2025-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.6bn2023-08-01 → 2024-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥189m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.2bn2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥493m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥414m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥292m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥76m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥214m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥816m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥405m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥103m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥325m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥64m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥210m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥211.32024-08-01 → 2025-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥183.252023-08-01 → 2024-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥170.072022-08-01 → 2023-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥131.072021-08-01 → 2022-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥94.092020-08-01 → 2021-07-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥602024-08-01 → 2025-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥452023-08-01 → 2024-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥452022-08-01 → 2023-07-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥352021-08-01 → 2022-07-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥302020-08-01 → 2021-07-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,687.99at 2025-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,531.26at 2024-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,387.39at 2023-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,252.06at 2022-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,171.47at 2021-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio76.3%at 2025-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.3%at 2024-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.3%at 2023-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.2%at 2022-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio78.0%at 2021-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE13.1%2024-08-01 → 2025-07-31StandaloneRate of return on equity (5-year summary)
ROE12.6%2023-08-01 → 2024-07-31StandaloneRate of return on equity (5-year summary)
ROE12.9%2022-08-01 → 2023-07-31vStandaloneRate of return on equity (5-year summary)
ROE10.8%2021-08-01 → 2022-07-31vStandaloneRate of return on equity (5-year summary)
ROE8.3%2020-08-01 → 2021-07-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,042,881at 2025-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,042,881at 2024-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,042,881at 2023-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,042,881at 2022-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,042,881at 2021-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees191at 2025-07-31StandaloneNumber of employees
Employees183at 2024-07-31StandaloneNumber of employees
Employees175at 2023-07-31vStandaloneNumber of employees
Employees173at 2022-07-31vStandaloneNumber of employees
Employees178at 2021-07-31dStandaloneNumber 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 · 977
ItemContextValueUnit
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember45211000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember45211000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember1155537000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember195827000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember195827000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember12299793000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember1663687000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember2079487000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember2079487000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalRetainedEarningsMember59500000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_GeneralReserveMember4367000000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember3947948000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember8374448000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_TreasuryStockMember-13656000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember12103966000JPY
Dividends from surplusCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-361459000JPY
Dividends from surplusCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember-361459000JPY
Dividends from surplusCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember-361459000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember1697328000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember1697328000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember1697328000JPY
Purchase of treasury stockCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember-65000JPY
Purchase of treasury stockCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember-65000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalStockMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_LegalRetainedEarningsMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_GeneralReserveMember－JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember1335868000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember1335868000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember-65000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember1335803000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalStockMember1663687000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalCapitalSurplusMember2079487000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_CapitalSurplusMember2079487000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_LegalRetainedEarningsMember59500000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_GeneralReserveMember4367000000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember5283817000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_RetainedEarningsMember9710317000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_TreasuryStockMember-13722000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember13439769000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember195827000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember195827000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember12299793000JPY
Dividends from surplusCurrentYearDuration_NonConsolidatedMember-361459000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember1697328000JPY
Purchase of treasury stockCurrentYearDuration_NonConsolidatedMember-65000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember-76921000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember-76921000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember-76921000JPY

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 2024-07-31pass
balance sheet identitynon_consolidated 2025-07-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-07-31pass
statement vs summary · net assetsnon_consolidated 2024-07-31pass
statement vs summary · net assetsnon_consolidated 2025-07-31pass
statement vs summary · operating cash flownon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · operating cash flownon_consolidated 2024-08-01/2025-07-31pass
statement vs summary · revenuenon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · revenuenon_consolidated 2024-08-01/2025-07-31pass
statement vs summary · total assetsnon_consolidated 2024-07-31pass
statement vs summary · total assetsnon_consolidated 2025-07-31pass