Annual report
7061.TEDINET S100XTMW
Period2025-01-01 → 2025-12-31
Filed2026-03-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥14.2bn | 2025-01-01 → 2025-12-31 | Cons. | Net sales |
| Revenue | ¥12.1bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales |
| Revenue | ¥9.9bn | 2023-01-01 → 2023-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥7.9bn | 2022-01-01 → 2022-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.0bn | 2021-01-01 → 2021-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥849m | 2025-01-01 → 2025-12-31 | Cons. | Operating income |
| Operating income | ¥1.3bn | 2024-01-01 → 2024-12-31 | Cons. | Operating income |
| Ordinary income | ¥551m | 2025-01-01 → 2025-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥1.0bn | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥1.0bn | 2023-01-01 → 2023-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥783m | 2022-01-01 → 2022-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥417m | 2021-01-01 → 2021-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥554m | 2025-01-01 → 2025-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥1.0bn | 2024-01-01 → 2024-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥278m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥640m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥682m | 2023-01-01 → 2023-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥455m | 2022-01-01 → 2022-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥241m | 2021-01-01 → 2021-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥278m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss |
| Net income | ¥640m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss |
| Total assets | ¥18.9bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥18.3bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥15.2bn | at 2023-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥11.5bn | at 2022-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥9.1bn | at 2021-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥15.2bn | at 2025-12-31 | Cons. | Liabilities |
| Total liabilities | ¥14.9bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.7bn | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥3.4bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥2.7bn | at 2023-12-31v | Cons. | Net assets |
| Net assets / equity | ¥2.0bn | at 2022-12-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.5bn | at 2021-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.0bn | at 2025-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.5bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.0bn | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2022-12-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.0bn | at 2021-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥1.0bn | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥836m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.1bn | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥874m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥467m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥512m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥2.8bn | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.0bn | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥48m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥2.0bn | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥47m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.6bn | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥256m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥448m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.6bn | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥33.07 | 2025-01-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥77.95 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥84.81 | 2023-01-01 → 2023-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥56.73 | 2022-01-01 → 2022-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥30.28 | 2021-01-01 → 2021-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥32.88 | 2025-01-01 → 2025-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥76.19 | 2024-01-01 → 2024-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥84.26 | 2023-01-01 → 2023-12-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥56.27 | 2022-01-01 → 2022-12-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥29.84 | 2021-01-01 → 2021-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥436.39 | at 2025-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥416.26 | at 2024-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥333.1 | at 2023-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥249.21 | at 2022-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥191 | at 2021-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 19.4% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 18.8% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 17.7% | at 2023-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 17.5% | at 2022-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 16.7% | at 2021-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 7.8% | 2025-01-01 → 2025-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 20.9% | 2024-01-01 → 2024-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 29.1% | 2023-01-01 → 2023-12-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 25.8% | 2022-01-01 → 2022-12-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 17.3% | 2021-01-01 → 2021-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 1,108 | at 2025-12-31 | Cons. | Number of employees |
| Employees | 1,094 | at 2024-12-31 | Cons. | Number of employees |
| Employees | 963 | at 2023-12-31v | Cons. | Number of employees |
| Employees | 778 | at 2022-12-31v | Cons. | Number of employees |
| Employees | 550 | at 2021-12-31d | Cons. | Number of employees |
| Revenue | ¥99m | 2025-01-01 → 2025-12-31 | Standalone | Net sales |
| Revenue | ¥267m | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥4m | 2023-01-01 → 2023-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥20m | 2022-01-01 → 2022-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥45m | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥230m | 2025-01-01 → 2025-12-31 | Standalone | Operating income |
| Operating income | ¥24m | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Ordinary income | ¥61m | 2025-01-01 → 2025-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥715m | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥161m | 2023-01-01 → 2023-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥142m | 2022-01-01 → 2022-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥275m | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥65m | 2025-01-01 → 2025-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥715m | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Net income | ¥92m | 2025-01-01 → 2025-12-31 | Standalone | Profit loss |
| Net income | ¥708m | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | −¥79m | 2023-01-01 → 2023-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥90m | 2022-01-01 → 2022-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | −¥196m | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥4.0bn | at 2025-12-31 | Standalone | Assets |
| Total assets | ¥3.3bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥1.6bn | at 2023-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.5bn | at 2022-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.4bn | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.5bn | at 2025-12-31 | Standalone | Liabilities |
| Total liabilities | ¥1.8bn | at 2024-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥1.5bn | at 2025-12-31 | Standalone | Net assets |
| Net assets / equity | ¥1.5bn | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥670m | at 2023-12-31v | Standalone | Net assets |
| Net assets / equity | ¥738m | at 2022-12-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥808m | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥403m | at 2025-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥465m | at 2024-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥10.95 | 2025-01-01 → 2025-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥86.26 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-9.78 | 2023-01-01 → 2023-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11.18 | 2022-01-01 → 2022-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-24.6 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥10.89 | 2025-01-01 → 2025-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥84.31 | 2024-01-01 → 2024-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥25 | 2025-01-01 → 2025-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥15 | 2024-01-01 → 2024-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥182.47 | at 2025-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥179.89 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥82.25 | at 2023-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥90.87 | at 2022-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥99.9 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 38.5% | at 2025-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.3% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.6% | at 2023-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.3% | at 2022-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.7% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 6.1% | 2025-01-01 → 2025-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 65.8% | 2024-01-01 → 2024-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -11.3% | 2023-01-01 → 2023-12-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | -11.7% | 2022-01-01 → 2022-12-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | -22.3% | 2021-01-01 → 2021-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 8,428,100 | at 2025-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,266,100 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,061,000 | at 2023-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,038,000 | at 2022-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,995,000 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 6 | at 2025-12-31 | Standalone | Number of employees |
| Employees | 4 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 4 | at 2023-12-31v | Standalone | Number of employees |
| Employees | 4 | at 2022-12-31v | Standalone | Number of employees |
| Employees | 19 | at 2021-12-31d | 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 · 1,197
| Item | Context | Value | Unit |
|---|---|---|---|
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -965000 | JPY |
| Treasury stock | CurrentYearInstant_NonConsolidatedMember | -1038000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 1486969000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 1537641000 | JPY |
| Subscription rights to shares | Prior1YearInstant_NonConsolidatedMember | 5888000 | JPY |
| Subscription rights to shares | CurrentYearInstant_NonConsolidatedMember | 560000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 1492857000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 1538202000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 3279737000 | JPY |
| Liabilities and net assets | CurrentYearInstant_NonConsolidatedMember | 3989207000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 267493000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 98536000 | JPY |
| Gross profit | Prior1YearDuration_NonConsolidatedMember | 267493000 | JPY |
| Gross profit | CurrentYearDuration_NonConsolidatedMember | 98536000 | JPY |
| Directors compensations sga | Prior1YearDuration_NonConsolidatedMember | 59320000 | JPY |
| Directors compensations sga | CurrentYearDuration_NonConsolidatedMember | 60600000 | JPY |
| Salaries and allowances sga | Prior1YearDuration_NonConsolidatedMember | 38310000 | JPY |
| Salaries and allowances sga | CurrentYearDuration_NonConsolidatedMember | 52493000 | JPY |
| Legal welfare expenses sga | Prior1YearDuration_NonConsolidatedMember | 10874000 | JPY |
| Legal welfare expenses sga | CurrentYearDuration_NonConsolidatedMember | 13259000 | JPY |
| Taxes and dues sga | Prior1YearDuration_NonConsolidatedMember | 7856000 | JPY |
| Taxes and dues sga | CurrentYearDuration_NonConsolidatedMember | 29295000 | JPY |
| Compensations sga | Prior1YearDuration_NonConsolidatedMember | 29334000 | JPY |
| Compensations sga | CurrentYearDuration_NonConsolidatedMember | 24855000 | JPY |
| Depreciation sga | Prior1YearDuration_NonConsolidatedMember | 11193000 | JPY |
| Depreciation sga | CurrentYearDuration_NonConsolidatedMember | 22280000 | JPY |
| Other sga | Prior1YearDuration_NonConsolidatedMember | 86560000 | JPY |
| Other sga | CurrentYearDuration_NonConsolidatedMember | 126209000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration_NonConsolidatedMember | 243450000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration_NonConsolidatedMember | 328994000 | JPY |
| Operating income | Prior1YearDuration_NonConsolidatedMember | 24043000 | JPY |
| Operating income | CurrentYearDuration_NonConsolidatedMember | -230458000 | JPY |
| Interest income noi | Prior1YearDuration_NonConsolidatedMember | 948000 | JPY |
| Interest income noi | CurrentYearDuration_NonConsolidatedMember | 7339000 | JPY |
| Dividends income noi | Prior1YearDuration_NonConsolidatedMember | 700000000 | JPY |
| Dividends income noi | CurrentYearDuration_NonConsolidatedMember | 300000000 | JPY |
| Other noi | Prior1YearDuration_NonConsolidatedMember | 940000 | JPY |
| Other noi | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Non operating income | Prior1YearDuration_NonConsolidatedMember | 701888000 | JPY |
| Non operating income | CurrentYearDuration_NonConsolidatedMember | 307339000 | JPY |
| Interest expenses noe | Prior1YearDuration_NonConsolidatedMember | 9491000 | JPY |
| Interest expenses noe | CurrentYearDuration_NonConsolidatedMember | 16065000 | JPY |
| Other noe | Prior1YearDuration_NonConsolidatedMember | 1892000 | JPY |
| Other noe | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Non operating expenses | Prior1YearDuration_NonConsolidatedMember | 11384000 | JPY |
| Non operating expenses | CurrentYearDuration_NonConsolidatedMember | 16065000 | JPY |
| Ordinary income | Prior1YearDuration_NonConsolidatedMember | 714547000 | JPY |
| Ordinary income | CurrentYearDuration_NonConsolidatedMember | 60815000 | JPY |
| Gain on reversal of subscription rights to shares ei | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Gain on reversal of subscription rights to shares ei | CurrentYearDuration_NonConsolidatedMember | 3705000 | 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 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 |