Annual report
7072.TEDINET S100UZJ7
Period2023-10-01 → 2024-09-30
Filed2024-12-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 153
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.0bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Revenue | ¥3.0bn | 2022-10-01 → 2023-09-30 | Cons. | Net sales |
| Revenue | ¥2.8bn | 2021-10-01 → 2022-09-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2020-10-01 → 2021-09-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2019-10-01 → 2020-09-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥86m | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Operating income | ¥139m | 2022-10-01 → 2023-09-30 | Cons. | Operating income |
| Ordinary income | ¥86m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥139m | 2022-10-01 → 2023-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥92m | 2021-10-01 → 2022-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥40m | 2020-10-01 → 2021-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥36m | 2019-10-01 → 2020-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥86m | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥139m | 2022-10-01 → 2023-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥57m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥101m | 2022-10-01 → 2023-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥71m | 2021-10-01 → 2022-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥30m | 2020-10-01 → 2021-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥20m | 2019-10-01 → 2020-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥60m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Net income | ¥101m | 2022-10-01 → 2023-09-30 | Cons. | Profit loss |
| Total assets | ¥2.1bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥2.1bn | at 2023-09-30 | Cons. | Assets |
| Total assets | ¥2.0bn | at 2022-09-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.8bn | at 2021-09-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.6bn | at 2020-09-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥518m | at 2024-09-30 | Cons. | Liabilities |
| Total liabilities | ¥562m | at 2023-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥1.6bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-09-30 | Cons. | Net assets |
| Net assets / equity | ¥1.4bn | at 2022-09-30d | Cons. | Net assets |
| Net assets / equity | ¥1.3bn | at 2021-09-30d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.2bn | at 2020-09-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.6bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2023-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.6bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2023-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2022-09-30d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2021-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.2bn | at 2020-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥10m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥149m | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥90m | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥98m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥40m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥1m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥481,000 | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥3m | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥34m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥58m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥2m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥3m | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥22m | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥51m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥681m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥17.29 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥30.77 | 2022-10-01 → 2023-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥21.91 | 2021-10-01 → 2022-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥9.72 | 2020-10-01 → 2021-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥7.13 | 2019-10-01 → 2020-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥16.99 | 2023-10-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥29.95 | 2022-10-01 → 2023-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥21.04 | 2021-10-01 → 2022-09-30d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥8.93 | 2020-10-01 → 2021-09-30d | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.1 | 2019-10-01 → 2020-09-30d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥474.49 | at 2024-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥458.69 | at 2023-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥430.36 | at 2022-09-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥415.5 | at 2021-09-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥415.22 | at 2020-09-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 74.0% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.0% | at 2023-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.4% | at 2022-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.6% | at 2021-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.6% | at 2020-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 3.7% | 2023-10-01 → 2024-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.9% | 2022-10-01 → 2023-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 5.2% | 2021-10-01 → 2022-09-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 2.4% | 2020-10-01 → 2021-09-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 1.7% | 2019-10-01 → 2020-09-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 55 | at 2024-09-30 | Cons. | Number of employees |
| Employees | 56 | at 2023-09-30 | Cons. | Number of employees |
| Employees | 53 | at 2022-09-30d | Cons. | Number of employees |
| Employees | 41 | at 2021-09-30d | Cons. | Number of employees |
| Employees | 40 | at 2020-09-30d | Cons. | Number of employees |
| Revenue | ¥3.0bn | 2023-10-01 → 2024-09-30 | Standalone | Net sales |
| Revenue | ¥3.0bn | 2022-10-01 → 2023-09-30 | Standalone | Net sales |
| Revenue | ¥2.8bn | 2021-10-01 → 2022-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2019-10-01 → 2020-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥82m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Operating income | ¥138m | 2022-10-01 → 2023-09-30 | Standalone | Operating income |
| Ordinary income | ¥83m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥139m | 2022-10-01 → 2023-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥102m | 2021-10-01 → 2022-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥63m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥53m | 2019-10-01 → 2020-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥83m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥139m | 2022-10-01 → 2023-09-30 | Standalone | Income before income taxes |
| Net income | ¥54m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥101m | 2022-10-01 → 2023-09-30 | Standalone | Profit loss |
| Net income | ¥75m | 2021-10-01 → 2022-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥28m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥36m | 2019-10-01 → 2020-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.1bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥2.1bn | at 2023-09-30 | Standalone | Assets |
| Total assets | ¥2.0bn | at 2022-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.7bn | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.6bn | at 2020-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥518m | at 2024-09-30 | Standalone | Liabilities |
| Total liabilities | ¥563m | at 2023-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥1.6bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-09-30 | Standalone | Net assets |
| Net assets / equity | ¥1.4bn | at 2022-09-30d | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.2bn | at 2020-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.6bn | at 2024-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2023-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥16.45 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥30.72 | 2022-10-01 → 2023-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥23.4 | 2021-10-01 → 2022-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥9.07 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥12.91 | 2019-10-01 → 2020-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥16.15 | 2023-10-01 → 2024-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥29.9 | 2022-10-01 → 2023-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥22.47 | 2021-10-01 → 2022-09-30d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥8.33 | 2020-10-01 → 2021-09-30d | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥11.05 | 2019-10-01 → 2020-09-30d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥476.76 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥461.83 | at 2023-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥433.59 | at 2022-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥417.33 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥420.85 | at 2020-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 74.9% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.8% | at 2023-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.2% | at 2022-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.6% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.2% | at 2020-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 3.5% | 2023-10-01 → 2024-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.9% | 2022-10-01 → 2023-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.6% | 2021-10-01 → 2022-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.2% | 2020-10-01 → 2021-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.9% | 2019-10-01 → 2020-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 3,316,250 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,289,350 | at 2023-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,250,950 | at 2022-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,107,150 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,894,300 | at 2020-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 55 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 56 | at 2023-09-30 | Standalone | Number of employees |
| Employees | 53 | at 2022-09-30d | Standalone | Number of employees |
| Employees | 41 | at 2021-09-30d | Standalone | Number of employees |
| Employees | 40 | at 2020-09-30d | 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.
All source rows · 1,070
| Item | Context | Value | Unit |
|---|---|---|---|
| Subsidy income noi bounty | CurrentYearDuration | 1280000 | JPY |
| Income from selling consumables noi | Prior1YearDuration | 14000 | JPY |
| Income from selling consumables noi | CurrentYearDuration | 389000 | JPY |
| Other noi | Prior1YearDuration | 163000 | JPY |
| Other noi | CurrentYearDuration | 485000 | JPY |
| Non operating income | Prior1YearDuration | 414000 | JPY |
| Non operating income | CurrentYearDuration | 2291000 | JPY |
| Interest expenses noe | Prior1YearDuration | － | JPY |
| Interest expenses noe | CurrentYearDuration | 1156000 | JPY |
| Foreign exchange losses noe | Prior1YearDuration | 157000 | JPY |
| Foreign exchange losses noe | CurrentYearDuration | 605000 | JPY |
| Other noe | Prior1YearDuration | 59000 | JPY |
| Other noe | CurrentYearDuration | 216000 | JPY |
| Non operating expenses | Prior1YearDuration | 217000 | JPY |
| Non operating expenses | CurrentYearDuration | 1977000 | JPY |
| Ordinary income | Prior1YearDuration | 139065000 | JPY |
| Ordinary income | CurrentYearDuration | 86492000 | JPY |
| Income before income taxes | Prior1YearDuration | 139065000 | JPY |
| Income before income taxes | CurrentYearDuration | 86492000 | JPY |
| Income taxes current | Prior1YearDuration | 39329000 | JPY |
| Income taxes current | CurrentYearDuration | 26755000 | JPY |
| Income taxes deferred | Prior1YearDuration | -1301000 | JPY |
| Income taxes deferred | CurrentYearDuration | -161000 | JPY |
| Income taxes | Prior1YearDuration | 38028000 | JPY |
| Income taxes | CurrentYearDuration | 26594000 | JPY |
| Profit loss | Prior1YearDuration | 101037000 | JPY |
| Profit loss | CurrentYearDuration | 59897000 | JPY |
| Profit loss attributable to non controlling interests | Prior1YearDuration | 153000 | JPY |
| Profit loss attributable to non controlling interests | CurrentYearDuration | 2692000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration | 100883000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 57205000 | JPY |
| Profit loss | Prior1YearDuration | 101037000 | JPY |
| Profit loss | CurrentYearDuration | 59897000 | JPY |
| Comprehensive income | Prior1YearDuration | 101037000 | JPY |
| Comprehensive income | CurrentYearDuration | 59897000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YearDuration | 100883000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYearDuration | 57205000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YearDuration | 153000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYearDuration | 2692000 | JPY |
| Net assets | Prior2YearInstant_CapitalStockMember | 469753000 | JPY |
| Net assets | Prior2YearInstant_CapitalSurplusMember | 449753000 | JPY |
| Net assets | Prior2YearInstant_RetainedEarningsMember | 479759000 | JPY |
| Net assets | Prior2YearInstant_TreasuryStockMember | -212000 | JPY |
| Net assets | Prior2YearInstant_ShareholdersEquityMember | 1399053000 | JPY |
| Net assets | Prior2YearInstant_SubscriptionRightsToSharesMember | － | JPY |
| Net assets | Prior2YearInstant_NonControllingInterestsMember | 19312000 | JPY |
| Net assets | Prior2YearInstant | 1418366000 | JPY |
| Issuance of new shares | Prior1YearDuration_CapitalStockMember | 4070000 | JPY |
| Issuance of new shares | Prior1YearDuration_CapitalSurplusMember | 4070000 | JPY |
| Issuance of new shares | Prior1YearDuration_ShareholdersEquityMember | 8140000 | 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 |
| 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 |