Annual report
6558.TEDINET S100XQ1R
Period2024-12-01 → 2025-11-30
Filed2026-03-11
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Amends S100XNDX. Amended by S100XQ64 (2026-03-11).
Key figures · 132
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.9bn | 2024-12-01 → 2025-11-30 | Cons. | Net sales |
| Revenue | ¥3.3bn | 2023-12-01 → 2024-11-30 | Cons. | Net sales |
| Revenue | ¥2.7bn | 2022-12-01 → 2023-11-30v | Cons. | Net sales (5-year summary) |
| Operating income | −¥374m | 2024-12-01 → 2025-11-30 | Cons. | Operating income |
| Operating income | ¥93m | 2023-12-01 → 2024-11-30 | Cons. | Operating income |
| Ordinary income | −¥391m | 2024-12-01 → 2025-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥83m | 2023-12-01 → 2024-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥288m | 2022-12-01 → 2023-11-30v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥372m | 2024-12-01 → 2025-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥75m | 2023-12-01 → 2024-11-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥405m | 2024-12-01 → 2025-11-30 | Cons. | Profit loss attributable to owners of parent |
| 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 → 2023-11-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥405m | 2024-12-01 → 2025-11-30 | Cons. | Profit loss |
| Net income | ¥3m | 2023-12-01 → 2024-11-30 | Cons. | Profit loss |
| Total assets | ¥3.6bn | at 2025-11-30 | Cons. | Assets |
| Total assets | ¥3.8bn | at 2024-11-30 | Cons. | Assets |
| Total assets | ¥3.4bn | at 2023-11-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.8bn | at 2022-11-30v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.5bn | at 2025-11-30 | Cons. | Liabilities |
| Total liabilities | ¥2.3bn | at 2024-11-30 | Cons. | Liabilities |
| Net assets / equity | ¥1.1bn | at 2025-11-30 | Cons. | Net assets |
| Net assets / equity | ¥1.5bn | at 2024-11-30 | Cons. | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-11-30v | Cons. | Net assets |
| Net assets / equity | ¥1.2bn | at 2022-11-30v | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.9bn | at 2025-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.2bn | at 2024-11-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.8bn | at 2025-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.2bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.1bn | at 2023-11-30v | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥389m | 2024-12-01 → 2025-11-30 | Cons. | Net cash provided by used in operating activities |
| 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 → 2023-11-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥76m | 2024-12-01 → 2025-11-30 | Cons. | Net cash provided by used in investment 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 → 2023-11-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥92m | 2024-12-01 → 2025-11-30 | Cons. | Net cash provided by used in financing 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 → 2023-11-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-145.15 | 2024-12-01 → 2025-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| 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 → 2023-11-30v | 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 → 2023-11-30v | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥373.91 | at 2025-11-30 | Cons. | Net assets 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 2023-11-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥434.01 | at 2022-11-30v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 28.8% | at 2025-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.5% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 43.2% | at 2023-11-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.3% | at 2022-11-30v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | -32.5% | 2024-12-01 → 2025-11-30 | Cons. | Rate of return on equity (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 → 2023-11-30v | Cons. | Rate of return on equity (5-year summary) |
| Employees | 169 | at 2025-11-30 | Cons. | Number of employees |
| Employees | 161 | at 2024-11-30 | Cons. | Number of employees |
| Employees | 133 | at 2023-11-30v | Cons. | Number of employees |
| Employees | 105 | at 2022-11-30v | Cons. | Number of employees |
| Revenue | ¥1.6bn | 2024-12-01 → 2025-11-30 | Standalone | Net sales |
| Revenue | ¥2.0bn | 2023-12-01 → 2024-11-30 | Standalone | Net sales |
| Revenue | ¥1.9bn | 2022-12-01 → 2023-11-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.5bn | 2021-12-01 → 2022-11-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.0bn | 2020-12-01 → 2021-11-30d | Standalone | Net sales (5-year summary) |
| Operating income | −¥243m | 2024-12-01 → 2025-11-30 | Standalone | Operating income |
| Operating income | ¥42m | 2023-12-01 → 2024-11-30 | Standalone | Operating income |
| Ordinary income | −¥261m | 2024-12-01 → 2025-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥32m | 2023-12-01 → 2024-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥233m | 2022-12-01 → 2023-11-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥169m | 2021-12-01 → 2022-11-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥343m | 2020-12-01 → 2021-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥266m | 2024-12-01 → 2025-11-30 | Standalone | Income before income taxes |
| Profit before tax | −¥110m | 2023-12-01 → 2024-11-30 | Standalone | Income before income taxes |
| Net income | −¥305m | 2024-12-01 → 2025-11-30 | Standalone | Profit loss |
| Net income | −¥138m | 2023-12-01 → 2024-11-30 | Standalone | Profit loss |
| Net income | ¥237m | 2022-12-01 → 2023-11-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥162m | 2021-12-01 → 2022-11-30v | Standalone | Net income loss (5-year summary) |
| Net income | −¥423m | 2020-12-01 → 2021-11-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.9bn | at 2025-11-30 | Standalone | Assets |
| Total assets | ¥3.4bn | at 2024-11-30 | Standalone | Assets |
| Total assets | ¥3.2bn | at 2023-11-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.6bn | at 2022-11-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.2bn | at 2021-11-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.9bn | at 2025-11-30 | Standalone | Liabilities |
| Total liabilities | ¥2.1bn | at 2024-11-30 | Standalone | Liabilities |
| Net assets / equity | ¥925m | at 2025-11-30 | Standalone | Net assets |
| Net assets / equity | ¥1.2bn | at 2024-11-30 | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2023-11-30v | Standalone | Net assets |
| Net assets / equity | ¥1.1bn | at 2022-11-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥760m | at 2021-11-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2025-11-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.9bn | at 2024-11-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥2.2bn | at 2022-11-30v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.9bn | at 2021-11-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥296m | 2021-12-01 → 2022-11-30v | 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) |
| Investing cash flow | −¥214m | 2021-12-01 → 2022-11-30v | 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) |
| Financing cash flow | ¥144m | 2021-12-01 → 2022-11-30v | 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) |
| EPS (basic) | ¥-109.47 | 2024-12-01 → 2025-11-30 | Standalone | Basic earnings loss per share (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 → 2023-11-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥60.9 | 2021-12-01 → 2022-11-30v | 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 (diluted) | ¥85.3 | 2022-12-01 → 2023-11-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥60.41 | 2021-12-01 → 2022-11-30v | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥311.71 | at 2025-11-30 | Standalone | Net assets 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 2023-11-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥379.86 | at 2022-11-30v | 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) |
| Equity ratio | 30.3% | at 2025-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 34.9% | at 2024-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.2% | at 2023-11-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.3% | at 2022-11-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 34.6% | at 2021-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -29.9% | 2024-12-01 → 2025-11-30 | Standalone | Rate of return on equity (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 → 2023-11-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 18.0% | 2021-12-01 → 2022-11-30v | 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) |
| Shares issued | 2,795,041 | at 2025-11-30 | Standalone | Total number of issued shares (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 2023-11-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,742,691 | at 2022-11-30v | 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) |
| Employees | 137 | at 2025-11-30 | Standalone | Number of employees |
| Employees | 141 | at 2024-11-30 | Standalone | Number of employees |
| Employees | 126 | at 2023-11-30v | Standalone | Number of employees |
| Employees | 98 | at 2022-11-30v | Standalone | Number of employees |
| Employees | 106 | at 2021-11-30d | 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 · 37
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-12-01 → 2025-11-30 | −¥17m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-12-01 → 2025-11-30 | −¥17m |
| Reconciling Itemsreconciling | segment assets | at 2025-11-30 | −¥700m |
| Reconciling Itemsreconciling | segment profit | 2024-12-01 → 2025-11-30 | ¥150,000 |
| Business Revitalizationreportable segment | employees | at 2025-11-30 | 20 pure |
| Business Revitalizationreportable segment | revenue | 2024-12-01 → 2025-11-30 | ¥1.1bn |
| Business Revitalizationreportable segment | revenue external | 2024-12-01 → 2025-11-30 | ¥1.1bn |
| Business Revitalizationreportable segment | segment assets | at 2025-11-30 | ¥1.5bn |
| Business Revitalizationreportable segment | segment profit | 2024-12-01 → 2025-11-30 | −¥110m |
| Human Resourcesreportable segment | employees | at 2025-11-30 | 149 pure |
| Human Resourcesreportable segment | revenue | 2024-12-01 → 2025-11-30 | ¥1.8bn |
| Human Resourcesreportable segment | revenue external | 2024-12-01 → 2025-11-30 | ¥1.7bn |
| Human Resourcesreportable segment | revenue intersegment | 2024-12-01 → 2025-11-30 | ¥17m |
| Human Resourcesreportable segment | segment assets | at 2025-11-30 | ¥2.9bn |
| Human Resourcesreportable segment | segment profit | 2024-12-01 → 2025-11-30 | −¥264m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-12-01 → 2025-11-30 | ¥2.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-12-01 → 2025-11-30 | ¥2.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-12-01 → 2025-11-30 | ¥17m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2025-11-30 | ¥4.3bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-12-01 → 2025-11-30 | −¥374m |
| Reconciling Itemsreconciling | revenue | 2023-12-01 → 2024-11-30 | −¥24m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-12-01 → 2024-11-30 | −¥24m |
| Reconciling Itemsreconciling | segment assets | at 2024-11-30 | −¥541m |
| 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 | 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 | ¥24m |
| Human Resourcesreportable segment | segment assets | at 2024-11-30 | ¥3.4bn |
| Human Resourcesreportable segment | segment profit | 2023-12-01 → 2024-11-30 | ¥24m |
| 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 | ¥24m |
| 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 | ¥93m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,348
| Item | Context | Value | Unit |
|---|---|---|---|
| Software | Prior1YearInstant | 370163000 | JPY |
| Software | CurrentYearInstant | 377172000 | JPY |
| Software in progress | Prior1YearInstant | 46820000 | JPY |
| Software in progress | CurrentYearInstant | － | JPY |
| Goodwill | Prior1YearInstant | 47555000 | JPY |
| Goodwill | CurrentYearInstant | 41960000 | JPY |
| Other ia | Prior1YearInstant | － | JPY |
| Other ia | CurrentYearInstant | 149000 | JPY |
| Intangible assets | Prior1YearInstant | 465622000 | JPY |
| Intangible assets | CurrentYearInstant | 420236000 | JPY |
| Investment securities | Prior1YearInstant | 0 | JPY |
| Investment securities | CurrentYearInstant | 58000 | JPY |
| Lease and guarantee deposits | Prior1YearInstant | 67890000 | JPY |
| Lease and guarantee deposits | CurrentYearInstant | 67989000 | JPY |
| Long term advance payment | Prior1YearInstant | 4950000 | JPY |
| Long term advance payment | CurrentYearInstant | － | JPY |
| Deferred tax assets | Prior1YearInstant | 41711000 | JPY |
| Deferred tax assets | CurrentYearInstant | 31581000 | JPY |
| Other ioa | Prior1YearInstant | 137000 | JPY |
| Other ioa | CurrentYearInstant | 4701000 | JPY |
| Investments and other assets | Prior1YearInstant | 114688000 | JPY |
| Investments and other assets | CurrentYearInstant | 104330000 | JPY |
| Noncurrent assets | Prior1YearInstant | 968708000 | JPY |
| Noncurrent assets | CurrentYearInstant | 1017756000 | JPY |
| Assets | Prior1YearInstant | 3757554000 | JPY |
| Assets | CurrentYearInstant | 3618086000 | JPY |
| Accounts payable trade | Prior1YearInstant | 6536000 | JPY |
| Accounts payable trade | CurrentYearInstant | 15046000 | JPY |
| Accounts payable other | Prior1YearInstant | 104835000 | JPY |
| Accounts payable other | CurrentYearInstant | 102125000 | JPY |
| Accrued expenses | Prior1YearInstant | 120835000 | JPY |
| Accrued expenses | CurrentYearInstant | 109453000 | JPY |
| Short term loans payable | Prior1YearInstant | 225000000 | JPY |
| Short term loans payable | CurrentYearInstant | 256500000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant | 288164000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant | 372793000 | JPY |
| Income taxes payable | Prior1YearInstant | 48199000 | JPY |
| Income taxes payable | CurrentYearInstant | 13871000 | JPY |
| Accrued consumption taxes | Prior1YearInstant | 37161000 | JPY |
| Accrued consumption taxes | CurrentYearInstant | 8673000 | JPY |
| Contract liabilities | Prior1YearInstant | 88177000 | JPY |
| Contract liabilities | CurrentYearInstant | 116382000 | JPY |
| Deposits received | Prior1YearInstant | 19908000 | JPY |
| Deposits received | CurrentYearInstant | 19637000 | JPY |
| Lease obligations cl | Prior1YearInstant | 3516000 | JPY |
| Lease obligations cl | CurrentYearInstant | 4419000 | JPY |
| Provision for bonuses | Prior1YearInstant | 47623000 | JPY |
| Provision for bonuses | CurrentYearInstant | 48657000 | JPY |
| Refund liabilities cl | Prior1YearInstant | 4603000 | JPY |
| Refund liabilities cl | CurrentYearInstant | 3136000 | 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 rounding |
| balance sheet identity | pass rounding |
| 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 |