Annual report
6558.TEDINET S100VBEQ
Period2023-12-01 → 2024-11-30
Filed2025-02-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 123
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.3bn | 2023-12-01 → 2024-11-30 | Cons. | Net sales |
| Revenue | ¥2.7bn | 2022-12-01 → 2023-11-30 | Cons. | Net sales |
| Operating income | ¥93m | 2023-12-01 → 2024-11-30 | Cons. | Operating income |
| Operating income | ¥290m | 2022-12-01 → 2023-11-30 | Cons. | Operating income |
| Ordinary income | ¥83m | 2023-12-01 → 2024-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥288m | 2022-12-01 → 2023-11-30 | Cons. | Ordinary income |
| Profit before tax | ¥75m | 2023-12-01 → 2024-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥290m | 2022-12-01 → 2023-11-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥3m | 2023-12-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥267m | 2022-12-01 → 2023-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥3m | 2023-12-01 → 2024-11-30 | Cons. | Profit loss |
| Net income | ¥267m | 2022-12-01 → 2023-11-30 | Cons. | Profit loss |
| Total assets | ¥3.8bn | at 2024-11-30 | Cons. | Assets |
| Total assets | ¥3.4bn | at 2023-11-30 | Cons. | Assets |
| Total assets | ¥2.8bn | at 2022-11-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.3bn | at 2024-11-30 | Cons. | Liabilities |
| Total liabilities | ¥1.9bn | at 2023-11-30 | Cons. | Liabilities |
| Net assets / equity | ¥1.5bn | at 2024-11-30 | Cons. | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-11-30 | Cons. | Net assets |
| Net assets / equity | ¥1.2bn | at 2022-11-30d | Cons. | Net assets |
| Cash and deposits | ¥2.2bn | at 2024-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.1bn | at 2023-11-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.2bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.1bn | at 2023-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.3bn | at 2022-11-30d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥255m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥28m | 2022-12-01 → 2023-11-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥467m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥526m | 2022-12-01 → 2023-11-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥318m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥282m | 2022-12-01 → 2023-11-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥1 | 2023-12-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥96.84 | 2022-12-01 → 2023-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥0.99 | 2023-12-01 → 2024-11-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥96.21 | 2022-12-01 → 2023-11-30 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥519.06 | at 2024-11-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥534.3 | at 2023-11-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥434.01 | at 2022-11-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 38.5% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 43.2% | at 2023-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.3% | at 2022-11-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 0.2% | 2023-12-01 → 2024-11-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 20.0% | 2022-12-01 → 2023-11-30 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 161 | at 2024-11-30 | Cons. | Number of employees |
| Employees | 133 | at 2023-11-30 | Cons. | Number of employees |
| Employees | 105 | at 2022-11-30d | Cons. | Number of employees |
| Revenue | ¥2.0bn | 2023-12-01 → 2024-11-30 | Standalone | Net sales |
| Revenue | ¥1.9bn | 2022-12-01 → 2023-11-30 | Standalone | Net sales |
| Revenue | ¥1.5bn | 2021-12-01 → 2022-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.0bn | 2020-12-01 → 2021-11-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.4bn | 2019-12-01 → 2020-11-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥20m | 2023-12-01 → 2024-11-30 | Standalone | Operating income |
| Operating income | ¥214m | 2022-12-01 → 2023-11-30 | Standalone | Operating income |
| Ordinary income | ¥32m | 2023-12-01 → 2024-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥233m | 2022-12-01 → 2023-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥169m | 2021-12-01 → 2022-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥343m | 2020-12-01 → 2021-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥558m | 2019-12-01 → 2020-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥110m | 2023-12-01 → 2024-11-30 | Standalone | Income before income taxes |
| Profit before tax | ¥235m | 2022-12-01 → 2023-11-30 | Standalone | Income before income taxes |
| Net income | −¥138m | 2023-12-01 → 2024-11-30 | Standalone | Profit loss |
| Net income | ¥237m | 2022-12-01 → 2023-11-30 | Standalone | Profit loss |
| Net income | ¥162m | 2021-12-01 → 2022-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥423m | 2020-12-01 → 2021-11-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥600m | 2019-12-01 → 2020-11-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.4bn | at 2024-11-30 | Standalone | Assets |
| Total assets | ¥3.2bn | at 2023-11-30 | Standalone | Assets |
| Total assets | ¥2.6bn | at 2022-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.2bn | at 2021-11-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.8bn | at 2020-11-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.1bn | at 2024-11-30 | Standalone | Liabilities |
| Total liabilities | ¥1.8bn | at 2023-11-30 | Standalone | Liabilities |
| Net assets / equity | ¥1.2bn | at 2024-11-30 | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2023-11-30 | Standalone | Net assets |
| Net assets / equity | ¥1.1bn | at 2022-11-30d | Standalone | Net assets |
| Net assets / equity | ¥760m | at 2021-11-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥774m | at 2020-11-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.9bn | at 2024-11-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.9bn | at 2023-11-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥2.2bn | at 2022-11-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.9bn | at 2021-11-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.3bn | at 2020-11-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥296m | 2021-12-01 → 2022-11-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥219m | 2020-12-01 → 2021-11-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥786m | 2019-12-01 → 2020-11-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥214m | 2021-12-01 → 2022-11-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥1m | 2020-12-01 → 2021-11-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥16m | 2019-12-01 → 2020-11-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥144m | 2021-12-01 → 2022-11-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥856m | 2020-12-01 → 2021-11-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥719m | 2019-12-01 → 2020-11-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-49.6 | 2023-12-01 → 2024-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥85.86 | 2022-12-01 → 2023-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥60.9 | 2021-12-01 → 2022-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-183.02 | 2020-12-01 → 2021-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-266.91 | 2019-12-01 → 2020-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥85.3 | 2022-12-01 → 2023-11-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥60.41 | 2021-12-01 → 2022-11-30d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥421.18 | at 2024-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥470.18 | at 2023-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥379.86 | at 2022-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥288.84 | at 2021-11-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥344.69 | at 2020-11-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 34.9% | at 2024-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.2% | at 2023-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.3% | at 2022-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 34.6% | at 2021-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.2% | at 2020-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -11.8% | 2023-12-01 → 2024-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 20.2% | 2022-12-01 → 2023-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 18.0% | 2021-12-01 → 2022-11-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -55.1% | 2020-12-01 → 2021-11-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -56.3% | 2019-12-01 → 2020-11-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 2,795,041 | at 2024-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,790,691 | at 2023-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,742,691 | at 2022-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,632,691 | at 2021-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,249,691 | at 2020-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 141 | at 2024-11-30 | Standalone | Number of employees |
| Employees | 126 | at 2023-11-30 | Standalone | Number of employees |
| Employees | 98 | at 2022-11-30d | Standalone | Number of employees |
| Employees | 106 | at 2021-11-30d | Standalone | Number of employees |
| Employees | 119 | at 2020-11-30d | 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 · 38
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2023-12-01 → 2024-11-30 | −¥2m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-12-01 → 2024-11-30 | −¥2m |
| Reconciling Itemsreconciling | segment assets | at 2024-11-30 | −¥541m |
| Reconciling Itemsreconciling | segment profit | 2023-12-01 → 2024-11-30 | ¥22m |
| Business Revitalizationreportable segment | employees | at 2024-11-30 | 9 pure |
| Business Revitalizationreportable segment | revenue | 2023-12-01 → 2024-11-30 | ¥1.2bn |
| Business Revitalizationreportable segment | revenue external | 2023-12-01 → 2024-11-30 | ¥1.2bn |
| Business Revitalizationreportable segment | segment assets | at 2024-11-30 | ¥936m |
| Business Revitalizationreportable segment | segment profit | 2023-12-01 → 2024-11-30 | ¥70m |
| Human Resourcesreportable segment | employees | at 2024-11-30 | 152 pure |
| Human Resourcesreportable segment | revenue | 2023-12-01 → 2024-11-30 | ¥2.1bn |
| Human Resourcesreportable segment | revenue external | 2023-12-01 → 2024-11-30 | ¥2.1bn |
| Human Resourcesreportable segment | revenue intersegment | 2023-12-01 → 2024-11-30 | ¥2m |
| Human Resourcesreportable segment | segment assets | at 2024-11-30 | ¥3.4bn |
| Human Resourcesreportable segment | segment profit | 2023-12-01 → 2024-11-30 | ¥2m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-12-01 → 2024-11-30 | ¥3.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-12-01 → 2024-11-30 | ¥3.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2023-12-01 → 2024-11-30 | ¥2m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2024-11-30 | ¥4.3bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-12-01 → 2024-11-30 | ¥72m |
| Reconciling Itemsreconciling | revenue | 2022-12-01 → 2023-11-30 | −¥20,000 |
| Reconciling Itemsreconciling | revenue intersegment | 2022-12-01 → 2023-11-30 | −¥20,000 |
| Reconciling Itemsreconciling | segment assets | at 2023-11-30 | −¥315m |
| Reconciling Itemsreconciling | segment profit | 2022-12-01 → 2023-11-30 | ¥18m |
| Business Revitalizationreportable segment | revenue | 2022-12-01 → 2023-11-30 | ¥758m |
| Business Revitalizationreportable segment | revenue external | 2022-12-01 → 2023-11-30 | ¥758m |
| Business Revitalizationreportable segment | revenue intersegment | 2022-12-01 → 2023-11-30 | ¥20,000 |
| Business Revitalizationreportable segment | segment assets | at 2023-11-30 | ¥584m |
| Business Revitalizationreportable segment | segment profit | 2022-12-01 → 2023-11-30 | ¥59m |
| Human Resourcesreportable segment | revenue | 2022-12-01 → 2023-11-30 | ¥1.9bn |
| Human Resourcesreportable segment | revenue external | 2022-12-01 → 2023-11-30 | ¥1.9bn |
| Human Resourcesreportable segment | segment assets | at 2023-11-30 | ¥3.2bn |
| Human Resourcesreportable segment | segment profit | 2022-12-01 → 2023-11-30 | ¥214m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2022-12-01 → 2023-11-30 | ¥2.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2022-12-01 → 2023-11-30 | ¥2.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2022-12-01 → 2023-11-30 | ¥20,000 |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2023-11-30 | ¥3.8bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2022-12-01 → 2023-11-30 | ¥272m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,313
| Item | Context | Value | Unit |
|---|---|---|---|
| Provision for bonuses | Prior1YearInstant | 41193000 | JPY |
| Provision for bonuses | CurrentYearInstant | 47623000 | JPY |
| Refund liabilities cl | Prior1YearInstant | 4502000 | JPY |
| Refund liabilities cl | CurrentYearInstant | 4603000 | JPY |
| Other cl | Prior1YearInstant | － | JPY |
| Other cl | CurrentYearInstant | 12000 | JPY |
| Current liabilities | Prior1YearInstant | 981806000 | JPY |
| Current liabilities | CurrentYearInstant | 994574000 | JPY |
| Long term loans payable | Prior1YearInstant | 897519000 | JPY |
| Long term loans payable | CurrentYearInstant | 1232185000 | JPY |
| Lease obligations ncl | Prior1YearInstant | 13693000 | JPY |
| Lease obligations ncl | CurrentYearInstant | 10176000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant | 11146000 | JPY |
| Asset retirement obligations ncl | CurrentYearInstant | 27349000 | JPY |
| Deferred tax liabilities | Prior1YearInstant | 10472000 | JPY |
| Deferred tax liabilities | CurrentYearInstant | － | JPY |
| Noncurrent liabilities | Prior1YearInstant | 932830000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 1269710000 | JPY |
| Liabilities | Prior1YearInstant | 1914637000 | JPY |
| Liabilities | CurrentYearInstant | 2264285000 | JPY |
| Capital stock | Prior1YearInstant | 760463000 | JPY |
| Capital stock | CurrentYearInstant | 762273000 | JPY |
| Capital surplus | Prior1YearInstant | 753463000 | JPY |
| Capital surplus | CurrentYearInstant | 755273000 | JPY |
| Retained earnings | Prior1YearInstant | -26362000 | JPY |
| Retained earnings | CurrentYearInstant | -70140000 | JPY |
| Treasury stock | Prior1YearInstant | -273000 | JPY |
| Treasury stock | CurrentYearInstant | -273000 | JPY |
| Shareholders equity | Prior1YearInstant | 1487291000 | JPY |
| Shareholders equity | CurrentYearInstant | 1447132000 | JPY |
| Subscription rights to shares | Prior1YearInstant | 39611000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 46136000 | JPY |
| Net assets | Prior1YearInstant | 1526902000 | JPY |
| Net assets | CurrentYearInstant | 1493269000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 3441539000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 3757554000 | JPY |
| Net sales | Prior1YearDuration | 2665054000 | JPY |
| Net sales | CurrentYearDuration | 3276685000 | JPY |
| Cost of sales | Prior1YearDuration | 670814000 | JPY |
| Cost of sales | CurrentYearDuration | 1033790000 | JPY |
| Gross profit | Prior1YearDuration | 1994239000 | JPY |
| Gross profit | CurrentYearDuration | 2242894000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 1703810000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 2149474000 | JPY |
| Operating income | Prior1YearDuration | 290428000 | JPY |
| Operating income | CurrentYearDuration | 93420000 | JPY |
| Interest and dividends income noi | Prior1YearDuration | 1257000 | JPY |
| Interest and dividends income noi | CurrentYearDuration | 232000 | JPY |
| Interest subsidy noi | Prior1YearDuration | 5000000 | JPY |
| Interest subsidy noi | CurrentYearDuration | 3600000 | 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 |