Annual report
6542.TEDINET S100WRCV
Period2024-07-01 → 2025-06-30
Filed2025-09-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥8.5bn | 2024-07-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥8.5bn | 2023-07-01 → 2024-06-30 | Cons. | Net sales |
| Revenue | ¥8.6bn | 2022-07-01 → 2023-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥8.5bn | 2021-07-01 → 2022-06-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥8.2bn | 2020-07-01 → 2021-06-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥1.2bn | 2024-07-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | ¥1.1bn | 2023-07-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥1.2bn | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.1bn | 2023-07-01 → 2024-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.2bn | 2022-07-01 → 2023-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.2bn | 2021-07-01 → 2022-06-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥939m | 2020-07-01 → 2021-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.1bn | 2024-07-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥1.2bn | 2023-07-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥748m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥671m | 2023-07-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥809m | 2022-07-01 → 2023-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥780m | 2021-07-01 → 2022-06-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥372m | 2020-07-01 → 2021-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥748m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | ¥671m | 2023-07-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥9.8bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥9.3bn | at 2024-06-30 | Cons. | Assets |
| Total assets | ¥9.0bn | at 2023-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥8.9bn | at 2022-06-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥9.4bn | at 2021-06-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.6bn | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥1.8bn | at 2024-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥8.2bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥7.5bn | at 2024-06-30 | Cons. | Net assets |
| Net assets / equity | ¥6.9bn | at 2023-06-30v | Cons. | Net assets |
| Net assets / equity | ¥6.0bn | at 2022-06-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥5.2bn | at 2021-06-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.1bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2024-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.1bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2023-06-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.0bn | at 2022-06-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.2bn | at 2021-06-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥780m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥718m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥620m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥648m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.5bn | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥204m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥37m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥162m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥144m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥334m | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥189m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥661m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥785m | 2022-07-01 → 2023-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥750m | 2021-07-01 → 2022-06-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥845m | 2020-07-01 → 2021-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥115.51 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥104.82 | 2023-07-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥127.87 | 2022-07-01 → 2023-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥124.91 | 2021-07-01 → 2022-06-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥60.35 | 2020-07-01 → 2021-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥1,261.56 | at 2025-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,170.49 | at 2024-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,079.95 | at 2023-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥962.71 | at 2022-06-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥842.65 | at 2021-06-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 84.0% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 81.1% | at 2024-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.1% | at 2023-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.6% | at 2022-06-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.6% | at 2021-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 9.5% | 2024-07-01 → 2025-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 9.3% | 2023-07-01 → 2024-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 12.5% | 2022-07-01 → 2023-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 13.8% | 2021-07-01 → 2022-06-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 7.4% | 2020-07-01 → 2021-06-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 426 | at 2025-06-30 | Cons. | Number of employees |
| Employees | 413 | at 2024-06-30 | Cons. | Number of employees |
| Employees | 395 | at 2023-06-30v | Cons. | Number of employees |
| Employees | 398 | at 2022-06-30v | Cons. | Number of employees |
| Employees | 404 | at 2021-06-30d | Cons. | Number of employees |
| Revenue | ¥1.2bn | 2024-07-01 → 2025-06-30 | Standalone | Operating revenue1 |
| Revenue | ¥985m | 2023-07-01 → 2024-06-30 | Standalone | Operating revenue1 |
| Revenue | ¥1.3bn | 2022-07-01 → 2023-06-30v | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥1.3bn | 2021-07-01 → 2022-06-30v | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥1.3bn | 2020-07-01 → 2021-06-30d | Standalone | Operating revenue1 (5-year summary) |
| Operating income | ¥639m | 2024-07-01 → 2025-06-30 | Standalone | Operating income |
| Operating income | ¥574m | 2023-07-01 → 2024-06-30 | Standalone | Operating income |
| Ordinary income | ¥610m | 2024-07-01 → 2025-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥576m | 2023-07-01 → 2024-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥869m | 2022-07-01 → 2023-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥681m | 2021-07-01 → 2022-06-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥646m | 2020-07-01 → 2021-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥610m | 2024-07-01 → 2025-06-30 | Standalone | Income before income taxes |
| Profit before tax | ¥170m | 2023-07-01 → 2024-06-30 | Standalone | Income before income taxes |
| Net income | ¥553m | 2024-07-01 → 2025-06-30 | Standalone | Profit loss |
| Net income | ¥99m | 2023-07-01 → 2024-06-30 | Standalone | Profit loss |
| Net income | ¥767m | 2022-07-01 → 2023-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥607m | 2021-07-01 → 2022-06-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥564m | 2020-07-01 → 2021-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥6.7bn | at 2025-06-30 | Standalone | Assets |
| Total assets | ¥6.8bn | at 2024-06-30 | Standalone | Assets |
| Total assets | ¥7.6bn | at 2023-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥7.3bn | at 2022-06-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥7.8bn | at 2021-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥205m | at 2025-06-30 | Standalone | Liabilities |
| Total liabilities | ¥736m | at 2024-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥6.5bn | at 2025-06-30 | Standalone | Net assets |
| Net assets / equity | ¥6.1bn | at 2024-06-30 | Standalone | Net assets |
| Net assets / equity | ¥6.0bn | at 2023-06-30v | Standalone | Net assets |
| Net assets / equity | ¥5.3bn | at 2022-06-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥4.8bn | at 2021-06-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥646m | at 2025-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥578m | at 2024-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥85.36 | 2024-07-01 → 2025-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥15.44 | 2023-07-01 → 2024-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥121.29 | 2022-07-01 → 2023-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥97.21 | 2021-07-01 → 2022-06-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥91.45 | 2020-07-01 → 2021-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥45 | 2024-07-01 → 2025-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥30 | 2023-07-01 → 2024-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥27 | 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 | ¥20 | 2020-07-01 → 2021-06-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥995.67 | at 2025-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥942.43 | at 2024-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥948.05 | at 2023-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥849.95 | at 2022-06-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥768.72 | at 2021-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 96.9% | at 2025-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 89.2% | at 2024-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 79.8% | at 2023-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.5% | at 2022-06-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 60.8% | at 2021-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 8.8% | 2024-07-01 → 2025-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.6% | 2023-07-01 → 2024-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 13.5% | 2022-07-01 → 2023-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.0% | 2021-07-01 → 2022-06-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 11.8% | 2020-07-01 → 2021-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 6,769,483 | at 2025-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,859,483 | at 2024-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,235,894 | at 2023-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,668,995 | at 2022-06-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,153,632 | at 2021-06-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 8 | at 2025-06-30 | Standalone | Number of employees |
| Employees | 7 | at 2024-06-30 | Standalone | Number of employees |
| Employees | 7 | at 2023-06-30v | Standalone | Number of employees |
| Employees | 4 | at 2022-06-30v | Standalone | Number of employees |
| Employees | 6 | 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.
Segments · 1
| Segment | Item | Period | Value |
|---|---|---|---|
| Construction Consultantreportable segment | employees | at 2025-06-30 | 426 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,420
| Item | Context | Value | Unit |
|---|---|---|---|
| Purchase of treasury stock fin cf | Prior1YearDuration | -160258000 | JPY |
| Purchase of treasury stock fin cf | CurrentYearDuration | -82907000 | JPY |
| Repayments of lease obligations fin cf | Prior1YearDuration | -6191000 | JPY |
| Repayments of lease obligations fin cf | CurrentYearDuration | -4963000 | JPY |
| Net cash provided by used in financing activities | Prior1YearDuration | -661448000 | JPY |
| Net cash provided by used in financing activities | CurrentYearDuration | -188564000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1YearDuration | 68000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | CurrentYearDuration | -11000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YearDuration | 93077000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYearDuration | 387815000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 1630459000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 1723536000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 1723536000 | JPY |
| Cash and cash equivalents | CurrentYearInstant | 2111352000 | JPY |
| Number of consolidated subsidiaries | CurrentYearInstant | 6 | |
| Accounts receivable completed service contracts receivables from contracts with customers ca | Prior1YearInstant | 571986000 | JPY |
| Accounts receivable completed service contracts receivables from contracts with customers ca | CurrentYearInstant | 355250000 | JPY |
| Contract assets | Prior1YearInstant | 1870995000 | JPY |
| Contract assets | CurrentYearInstant | 1989773000 | JPY |
| Contract liabilities | Prior1YearInstant | 217614000 | JPY |
| Contract liabilities | CurrentYearInstant | 103893000 | JPY |
| Directors compensations sga | Prior1YearDuration | 195674000 | JPY |
| Directors compensations sga | CurrentYearDuration | 143534000 | JPY |
| Payroll and allowances sga | Prior1YearDuration | 464237000 | JPY |
| Payroll and allowances sga | CurrentYearDuration | 469829000 | JPY |
| Bonuses sga | Prior1YearDuration | 213221000 | JPY |
| Bonuses sga | CurrentYearDuration | 196868000 | JPY |
| Retirement benefit expenses sga | Prior1YearDuration | 29756000 | JPY |
| Retirement benefit expenses sga | CurrentYearDuration | 9797000 | JPY |
| Depreciation sga | Prior1YearDuration | 69711000 | JPY |
| Depreciation sga | CurrentYearDuration | 69486000 | JPY |
| Research and development expenses sga | Prior1YearDuration | 111011000 | JPY |
| Research and development expenses sga | CurrentYearDuration | 125326000 | JPY |
| Cash and deposits | Prior1YearInstant_NonConsolidatedMember | 577529000 | JPY |
| Cash and deposits | CurrentYearInstant_NonConsolidatedMember | 646148000 | JPY |
| Accounts receivable trade | Prior1YearInstant_NonConsolidatedMember | 259759000 | JPY |
| Accounts receivable trade | CurrentYearInstant_NonConsolidatedMember | 113111000 | JPY |
| Accounts receivable other from subsidiaries and affiliates | Prior1YearInstant_NonConsolidatedMember | 80146000 | JPY |
| Accounts receivable other from subsidiaries and affiliates | CurrentYearInstant_NonConsolidatedMember | 22095000 | JPY |
| Short term loans receivable to subsidiaries and affiliates | Prior1YearInstant_NonConsolidatedMember | 30000000 | JPY |
| Short term loans receivable to subsidiaries and affiliates | CurrentYearInstant_NonConsolidatedMember | 40000000 | JPY |
| Other ca | Prior1YearInstant_NonConsolidatedMember | 4215000 | JPY |
| Other ca | CurrentYearInstant_NonConsolidatedMember | 7155000 | JPY |
| Current assets | Prior1YearInstant_NonConsolidatedMember | 951651000 | JPY |
| Current assets | CurrentYearInstant_NonConsolidatedMember | 828511000 | JPY |
| Buildings | Prior1YearInstant_NonConsolidatedMember | 869164000 | JPY |
| Buildings | CurrentYearInstant_NonConsolidatedMember | 1110591000 | JPY |
| Accumulated depreciation buildings | Prior1YearInstant_NonConsolidatedMember | -94151000 | JPY |
| Accumulated depreciation buildings | CurrentYearInstant_NonConsolidatedMember | -124054000 | JPY |
| Buildings net | Prior1YearInstant_NonConsolidatedMember | 775013000 | 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 |