Annual report
6866.TEDINET S100VBFT
Period2024-01-01 → 2024-12-31
Filed2025-02-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥39.3bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales |
| Revenue | ¥39.2bn | 2023-01-01 → 2023-12-31 | Cons. | Net sales |
| Revenue | ¥34.4bn | 2022-01-01 → 2022-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥29.3bn | 2021-01-01 → 2021-12-31d | Cons. | Net sales (5-year summary) |
| Revenue | ¥21.7bn | 2020-01-01 → 2020-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥7.5bn | 2024-01-01 → 2024-12-31 | Cons. | Operating income |
| Operating income | ¥8.0bn | 2023-01-01 → 2023-12-31 | Cons. | Operating income |
| Ordinary income | ¥8.0bn | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥8.2bn | 2023-01-01 → 2023-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥7.3bn | 2022-01-01 → 2022-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥6.0bn | 2021-01-01 → 2021-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.6bn | 2020-01-01 → 2020-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥8.0bn | 2024-01-01 → 2024-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥8.2bn | 2023-01-01 → 2023-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥6.2bn | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥6.3bn | 2023-01-01 → 2023-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥5.3bn | 2022-01-01 → 2022-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥4.5bn | 2021-01-01 → 2021-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥2.1bn | 2020-01-01 → 2020-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥6.2bn | 2024-01-01 → 2024-12-31 | Cons. | Profit loss |
| Net income | ¥6.3bn | 2023-01-01 → 2023-12-31 | Cons. | Profit loss |
| Total assets | ¥48.2bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥45.3bn | at 2023-12-31 | Cons. | Assets |
| Total assets | ¥40.6bn | at 2022-12-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥36.4bn | at 2021-12-31d | Cons. | Total assets (5-year summary) |
| Total assets | ¥30.4bn | at 2020-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥8.3bn | at 2024-12-31 | Cons. | Liabilities |
| Total liabilities | ¥8.1bn | at 2023-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥39.8bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥37.1bn | at 2023-12-31 | Cons. | Net assets |
| Net assets / equity | ¥32.8bn | at 2022-12-31d | Cons. | Net assets |
| Net assets / equity | ¥29.5bn | at 2021-12-31d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥26.0bn | at 2020-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥18.3bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥16.5bn | at 2023-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥16.5bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥14.7bn | at 2023-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥11.8bn | at 2022-12-31d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥14.2bn | at 2021-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥11.5bn | at 2020-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥8.9bn | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥8.4bn | 2023-01-01 → 2023-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.2bn | 2022-01-01 → 2022-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥4.7bn | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥4.2bn | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥3.7bn | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥3.4bn | 2023-01-01 → 2023-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.5bn | 2022-01-01 → 2022-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥826m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.0bn | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥3.6bn | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥2.3bn | 2023-01-01 → 2023-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥2.5bn | 2022-01-01 → 2022-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.4bn | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥886m | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥454.83 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥463.51 | 2023-01-01 → 2023-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥390.47 | 2022-01-01 → 2022-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥331.35 | 2021-01-01 → 2021-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥151.91 | 2020-01-01 → 2020-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥2,942.32 | at 2024-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥2,718.23 | at 2023-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥2,401.01 | at 2022-12-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥2,158.34 | at 2021-12-31d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,907.33 | at 2020-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 82.7% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 82.0% | at 2023-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.7% | at 2022-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.9% | at 2021-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 85.5% | at 2020-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 16.1% | 2024-01-01 → 2024-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 18.1% | 2023-01-01 → 2023-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 17.1% | 2022-01-01 → 2022-12-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 16.3% | 2021-01-01 → 2021-12-31d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 8.1% | 2020-01-01 → 2020-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 1,098 | at 2024-12-31 | Cons. | Number of employees |
| Employees | 1,048 | at 2023-12-31 | Cons. | Number of employees |
| Employees | 1,009 | at 2022-12-31d | Cons. | Number of employees |
| Employees | 983 | at 2021-12-31d | Cons. | Number of employees |
| Employees | 965 | at 2020-12-31d | Cons. | Number of employees |
| Revenue | ¥30.7bn | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥31.5bn | 2023-01-01 → 2023-12-31 | Standalone | Net sales |
| Revenue | ¥29.0bn | 2022-01-01 → 2022-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥23.9bn | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥17.9bn | 2020-01-01 → 2020-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥5.3bn | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Operating income | ¥5.7bn | 2023-01-01 → 2023-12-31 | Standalone | Operating income |
| Ordinary income | ¥6.9bn | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥7.4bn | 2023-01-01 → 2023-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥8.1bn | 2022-01-01 → 2022-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥4.7bn | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.0bn | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥6.9bn | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥7.4bn | 2023-01-01 → 2023-12-31 | Standalone | Income before income taxes |
| Net income | ¥5.6bn | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | ¥6.1bn | 2023-01-01 → 2023-12-31 | Standalone | Profit loss |
| Net income | ¥6.4bn | 2022-01-01 → 2022-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥3.9bn | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.8bn | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥44.1bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥42.0bn | at 2023-12-31 | Standalone | Assets |
| Total assets | ¥38.1bn | at 2022-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥33.2bn | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥28.5bn | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥6.5bn | at 2024-12-31 | Standalone | Liabilities |
| Total liabilities | ¥6.4bn | at 2023-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥37.6bn | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥35.6bn | at 2023-12-31 | Standalone | Net assets |
| Net assets / equity | ¥31.6bn | at 2022-12-31d | Standalone | Net assets |
| Net assets / equity | ¥27.6bn | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥25.1bn | at 2020-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥13.8bn | at 2024-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥13.1bn | at 2023-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥411.57 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥447.14 | 2023-01-01 → 2023-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥470.6 | 2022-01-01 → 2022-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥285.43 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥132.31 | 2020-01-01 → 2020-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥200 | 2024-01-01 → 2024-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥180 | 2023-01-01 → 2023-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥160 | 2022-01-01 → 2022-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥165 | 2021-01-01 → 2021-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥60 | 2020-01-01 → 2020-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥2,778.73 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,605.93 | at 2023-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,317.98 | at 2022-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,021.02 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,840.41 | at 2020-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 85.2% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 84.8% | at 2023-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 83.1% | at 2022-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 83.0% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 87.9% | at 2020-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 15.3% | 2024-01-01 → 2024-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 18.2% | 2023-01-01 → 2023-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 21.7% | 2022-01-01 → 2022-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 14.8% | 2021-01-01 → 2021-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.3% | 2020-01-01 → 2020-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 14,024,365 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,024,365 | at 2023-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,024,365 | at 2022-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,024,365 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 14,024,365 | at 2020-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 788 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 767 | at 2023-12-31 | Standalone | Number of employees |
| Employees | 753 | at 2022-12-31d | Standalone | Number of employees |
| Employees | 750 | at 2021-12-31d | Standalone | Number of employees |
| Employees | 752 | at 2020-12-31d | 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 · 1,453
| Item | Context | Value | Unit |
|---|---|---|---|
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | 4023028000 | JPY |
| Capital surplus | CurrentYearInstant_NonConsolidatedMember | 4055879000 | JPY |
| Legal retained earnings | Prior1YearInstant_NonConsolidatedMember | 505000000 | JPY |
| Legal retained earnings | CurrentYearInstant_NonConsolidatedMember | 505000000 | JPY |
| Reserve for reduction entry of replaced property | Prior1YearInstant_NonConsolidatedMember | 323000 | JPY |
| Reserve for reduction entry of replaced property | CurrentYearInstant_NonConsolidatedMember | 317000 | JPY |
| General reserve | Prior1YearInstant_NonConsolidatedMember | 4500000000 | JPY |
| General reserve | CurrentYearInstant_NonConsolidatedMember | 4500000000 | JPY |
| Retained earnings brought forward | Prior1YearInstant_NonConsolidatedMember | 23638081000 | JPY |
| Retained earnings brought forward | CurrentYearInstant_NonConsolidatedMember | 26641863000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 28643405000 | JPY |
| Retained earnings | CurrentYearInstant_NonConsolidatedMember | 31647180000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -709155000 | JPY |
| Treasury stock | CurrentYearInstant_NonConsolidatedMember | -1695696000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 35256742000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 37306828000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant_NonConsolidatedMember | 332424000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant_NonConsolidatedMember | 299520000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant_NonConsolidatedMember | 332424000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant_NonConsolidatedMember | 299520000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 35589166000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 37606348000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 41981681000 | JPY |
| Liabilities and net assets | CurrentYearInstant_NonConsolidatedMember | 44149666000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 31459202000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 30669521000 | JPY |
| Beginning finished goods cos | Prior1YearDuration_NonConsolidatedMember | 571839000 | JPY |
| Beginning finished goods cos | CurrentYearDuration_NonConsolidatedMember | 643104000 | JPY |
| Cost of products manufactured | Prior1YearDuration_NonConsolidatedMember | 20223487000 | JPY |
| Cost of products manufactured | CurrentYearDuration_NonConsolidatedMember | 18971250000 | JPY |
| Total beginning finished goods and cost of products manufactured for the period | Prior1YearDuration_NonConsolidatedMember | 20795327000 | JPY |
| Total beginning finished goods and cost of products manufactured for the period | CurrentYearDuration_NonConsolidatedMember | 19614354000 | JPY |
| Transfer to other account cos | Prior1YearDuration_NonConsolidatedMember | 146899000 | JPY |
| Transfer to other account cos | CurrentYearDuration_NonConsolidatedMember | 152701000 | JPY |
| Ending finished goods cos | Prior1YearDuration_NonConsolidatedMember | 643104000 | JPY |
| Ending finished goods cos | CurrentYearDuration_NonConsolidatedMember | 675652000 | JPY |
| Cost of finished goods sold | Prior1YearDuration_NonConsolidatedMember | 20005323000 | JPY |
| Cost of finished goods sold | CurrentYearDuration_NonConsolidatedMember | 18786000000 | JPY |
| Gross profit | Prior1YearDuration_NonConsolidatedMember | 11453879000 | JPY |
| Gross profit | CurrentYearDuration_NonConsolidatedMember | 11883520000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration_NonConsolidatedMember | 5717909000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration_NonConsolidatedMember | 6618124000 | JPY |
| Operating income | Prior1YearDuration_NonConsolidatedMember | 5735969000 | JPY |
| Operating income | CurrentYearDuration_NonConsolidatedMember | 5265396000 | JPY |
| Interest income noi | Prior1YearDuration_NonConsolidatedMember | 334000 | JPY |
| Interest income noi | CurrentYearDuration_NonConsolidatedMember | 1217000 | JPY |
| Dividends income noi | Prior1YearDuration_NonConsolidatedMember | 1525867000 | JPY |
| Dividends income noi | CurrentYearDuration_NonConsolidatedMember | 1335954000 | JPY |
| Foreign exchange gains noi | Prior1YearDuration_NonConsolidatedMember | 93746000 | JPY |
| Foreign exchange gains noi | CurrentYearDuration_NonConsolidatedMember | 203831000 | 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 rounding |
| balance sheet identity | pass rounding |
| 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 |