Annual report
7072.TEDINET S100XBTQ
Period2024-10-01 → 2025-09-30
Filed2025-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 153
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.4bn | 2024-10-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥3.0bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Revenue | ¥3.0bn | 2022-10-01 → 2023-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.8bn | 2021-10-01 → 2022-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2020-10-01 → 2021-09-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥228m | 2024-10-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥86m | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥229m | 2024-10-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥86m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥139m | 2022-10-01 → 2023-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥92m | 2021-10-01 → 2022-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥40m | 2020-10-01 → 2021-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥229m | 2024-10-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥86m | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥153m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| 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 → 2023-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥71m | 2021-10-01 → 2022-09-30v | 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 | ¥157m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥60m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥2.2bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥2.1bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥2.1bn | at 2023-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥2.0bn | at 2022-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.8bn | at 2021-09-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥635m | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥518m | at 2024-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥1.6bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥1.6bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-09-30v | Cons. | Net assets |
| Net assets / equity | ¥1.4bn | at 2022-09-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥1.3bn | at 2021-09-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.6bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.6bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2023-09-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2022-09-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.4bn | at 2021-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥218m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| 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 → 2023-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥90m | 2021-10-01 → 2022-09-30v | 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) |
| Investing cash flow | −¥490,000 | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| 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 → 2023-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥3m | 2021-10-01 → 2022-09-30v | 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) |
| Financing cash flow | −¥214m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| 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 → 2023-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥22m | 2021-10-01 → 2022-09-30v | 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) |
| EPS (basic) | ¥47.32 | 2024-10-01 → 2025-09-30 | Cons. | Basic earnings loss per share (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 → 2023-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥21.91 | 2021-10-01 → 2022-09-30v | 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 (diluted) | ¥46.75 | 2024-10-01 → 2025-09-30 | Cons. | Diluted earnings 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 → 2023-09-30v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥21.04 | 2021-10-01 → 2022-09-30v | 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) |
| Net assets per share | ¥488.52 | at 2025-09-30 | Cons. | Net assets 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 2023-09-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥430.36 | at 2022-09-30v | 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) |
| Equity ratio | 69.1% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.0% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.0% | at 2023-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.4% | at 2022-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.6% | at 2021-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 10.0% | 2024-10-01 → 2025-09-30 | Cons. | Rate of return on equity (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 → 2023-09-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 5.2% | 2021-10-01 → 2022-09-30v | 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) |
| Employees | 57 | at 2025-09-30 | Cons. | Number of employees |
| Employees | 55 | at 2024-09-30 | Cons. | Number of employees |
| Employees | 56 | at 2023-09-30v | Cons. | Number of employees |
| Employees | 53 | at 2022-09-30v | Cons. | Number of employees |
| Employees | 41 | at 2021-09-30d | Cons. | Number of employees |
| Revenue | ¥3.4bn | 2024-10-01 → 2025-09-30 | Standalone | Net sales |
| Revenue | ¥3.0bn | 2023-10-01 → 2024-09-30 | Standalone | Net sales |
| Revenue | ¥3.0bn | 2022-10-01 → 2023-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.8bn | 2021-10-01 → 2022-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥221m | 2024-10-01 → 2025-09-30 | Standalone | Operating income |
| Operating income | ¥82m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Ordinary income | ¥223m | 2024-10-01 → 2025-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥83m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥139m | 2022-10-01 → 2023-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥102m | 2021-10-01 → 2022-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥63m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥223m | 2024-10-01 → 2025-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥83m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Net income | ¥150m | 2024-10-01 → 2025-09-30 | Standalone | Profit loss |
| Net income | ¥54m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥101m | 2022-10-01 → 2023-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥75m | 2021-10-01 → 2022-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥28m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.2bn | at 2025-09-30 | Standalone | Assets |
| Total assets | ¥2.1bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥2.1bn | at 2023-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.0bn | at 2022-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.7bn | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥635m | at 2025-09-30 | Standalone | Liabilities |
| Total liabilities | ¥518m | at 2024-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥1.5bn | at 2025-09-30 | Standalone | Net assets |
| Net assets / equity | ¥1.6bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-09-30v | Standalone | Net assets |
| Net assets / equity | ¥1.4bn | at 2022-09-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.3bn | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.6bn | at 2025-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2024-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥46.28 | 2024-10-01 → 2025-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| 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 → 2023-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥23.4 | 2021-10-01 → 2022-09-30v | 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 (diluted) | ¥45.72 | 2024-10-01 → 2025-09-30 | Standalone | Diluted earnings 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 → 2023-09-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥22.47 | 2021-10-01 → 2022-09-30v | 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) |
| Net assets per share | ¥489.86 | at 2025-09-30 | Standalone | Net assets 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 2023-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥433.59 | at 2022-09-30v | 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) |
| Equity ratio | 70.0% | at 2025-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.9% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.8% | at 2023-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.2% | at 2022-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.6% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 9.7% | 2024-10-01 → 2025-09-30 | Standalone | Rate of return on equity (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 → 2023-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.6% | 2021-10-01 → 2022-09-30v | 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) |
| Shares issued | 3,120,350 | at 2025-09-30 | Standalone | Total number of issued shares (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 2023-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,250,950 | at 2022-09-30v | 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) |
| Employees | 57 | at 2025-09-30 | Standalone | Number of employees |
| Employees | 55 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 56 | at 2023-09-30v | Standalone | Number of employees |
| Employees | 53 | at 2022-09-30v | Standalone | Number of employees |
| Employees | 41 | at 2021-09-30d | 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 · 1,095
| Item | Context | Value | Unit |
|---|---|---|---|
| Capital surplus | CurrentYearInstant_NonConsolidatedMember | 458170000 | JPY |
| Retained earnings brought forward | Prior1YearInstant_NonConsolidatedMember | 645369000 | JPY |
| Retained earnings brought forward | CurrentYearInstant_NonConsolidatedMember | 600473000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 645369000 | JPY |
| Retained earnings | CurrentYearInstant_NonConsolidatedMember | 600473000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -272000 | JPY |
| Treasury stock | CurrentYearInstant_NonConsolidatedMember | -18681000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 1578755000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 1518131000 | JPY |
| Subscription rights to shares | Prior1YearInstant_NonConsolidatedMember | 10908000 | JPY |
| Subscription rights to shares | CurrentYearInstant_NonConsolidatedMember | 17089000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 1589664000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 1535221000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 2107807000 | JPY |
| Liabilities and net assets | CurrentYearInstant_NonConsolidatedMember | 2170086000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 3000652000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 3369024000 | JPY |
| Cost of sales | Prior1YearDuration_NonConsolidatedMember | 2261752000 | JPY |
| Cost of sales | CurrentYearDuration_NonConsolidatedMember | 2490813000 | JPY |
| Gross profit | Prior1YearDuration_NonConsolidatedMember | 738900000 | JPY |
| Gross profit | CurrentYearDuration_NonConsolidatedMember | 878210000 | JPY |
| Directors compensations sga | Prior1YearDuration_NonConsolidatedMember | 61600000 | JPY |
| Directors compensations sga | CurrentYearDuration_NonConsolidatedMember | 63610000 | JPY |
| Salaries and allowances sga | Prior1YearDuration_NonConsolidatedMember | 282417000 | JPY |
| Salaries and allowances sga | CurrentYearDuration_NonConsolidatedMember | 268210000 | JPY |
| Bonuses sga | Prior1YearDuration_NonConsolidatedMember | 35303000 | JPY |
| Bonuses sga | CurrentYearDuration_NonConsolidatedMember | 34158000 | JPY |
| Legal welfare expenses sga | Prior1YearDuration_NonConsolidatedMember | 56484000 | JPY |
| Legal welfare expenses sga | CurrentYearDuration_NonConsolidatedMember | 56777000 | JPY |
| Rents sga | Prior1YearDuration_NonConsolidatedMember | 34803000 | JPY |
| Rents sga | CurrentYearDuration_NonConsolidatedMember | 34803000 | JPY |
| Depreciation sga | Prior1YearDuration_NonConsolidatedMember | 2434000 | JPY |
| Depreciation sga | CurrentYearDuration_NonConsolidatedMember | 2087000 | JPY |
| Business consignment expenses sga | Prior1YearDuration_NonConsolidatedMember | 22641000 | JPY |
| Business consignment expenses sga | CurrentYearDuration_NonConsolidatedMember | 23815000 | JPY |
| Provision for bonuses sga | Prior1YearDuration_NonConsolidatedMember | 25228000 | JPY |
| Provision for bonuses sga | CurrentYearDuration_NonConsolidatedMember | 25109000 | JPY |
| Other sga | Prior1YearDuration_NonConsolidatedMember | 136155000 | JPY |
| Other sga | CurrentYearDuration_NonConsolidatedMember | 148608000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration_NonConsolidatedMember | 657069000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration_NonConsolidatedMember | 657181000 | JPY |
| Operating income | Prior1YearDuration_NonConsolidatedMember | 81830000 | JPY |
| Operating income | CurrentYearDuration_NonConsolidatedMember | 221029000 | JPY |
| Interest income noi | Prior1YearDuration_NonConsolidatedMember | 132000 | JPY |
| Interest income noi | CurrentYearDuration_NonConsolidatedMember | 2258000 | JPY |
| Subsidy income noi bounty | Prior1YearDuration_NonConsolidatedMember | 1280000 | JPY |
| Subsidy income noi bounty | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Income from selling consumables noi | Prior1YearDuration_NonConsolidatedMember | 389000 | JPY |
| Income from selling consumables noi | CurrentYearDuration_NonConsolidatedMember | 68000 | JPY |
| Cashback rewards noi | Prior1YearDuration_NonConsolidatedMember | 292000 | 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 |
| 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 |