Annual report
7093.TEDINET S100XV2Z
Period2025-01-01 → 2025-12-31
Filed2026-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 141
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.7bn | 2025-01-01 → 2025-12-31 | Cons. | Net sales |
| Revenue | ¥3.6bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales |
| Revenue | ¥3.5bn | 2023-01-01 → 2023-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.4bn | 2022-01-01 → 2022-12-31v | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.0bn | 2021-01-01 → 2021-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥2m | 2025-01-01 → 2025-12-31 | Cons. | Operating income |
| Operating income | −¥132m | 2024-01-01 → 2024-12-31 | Cons. | Operating income |
| Ordinary income | ¥18m | 2025-01-01 → 2025-12-31 | Cons. | Ordinary income |
| Ordinary income | −¥118m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income |
| Ordinary income | −¥172m | 2023-01-01 → 2023-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥108m | 2022-01-01 → 2022-12-31v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥71m | 2021-01-01 → 2021-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥18m | 2025-01-01 → 2025-12-31 | Cons. | Income before income taxes |
| Profit before tax | −¥118m | 2024-01-01 → 2024-12-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥2m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥115m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥193m | 2023-01-01 → 2023-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥77m | 2022-01-01 → 2022-12-31v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥49m | 2021-01-01 → 2021-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥2m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss |
| Net income | −¥115m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss |
| Total assets | ¥1.3bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥1.3bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥1.2bn | at 2023-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.5bn | at 2022-12-31v | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.2bn | at 2021-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥772m | at 2025-12-31 | Cons. | Liabilities |
| Total liabilities | ¥988m | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥543m | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥352m | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥440m | at 2023-12-31v | Cons. | Net assets |
| Net assets / equity | ¥727m | at 2022-12-31v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥645m | at 2021-12-31d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥546m | at 2025-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥579m | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥546m | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥579m | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥557m | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥849m | at 2022-12-31v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥634m | at 2021-12-31d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥13m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥186m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥250m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥94m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥113m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥26m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥16m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥15m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥15m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥56m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥20m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥225m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥28m | 2023-01-01 → 2023-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥136m | 2022-01-01 → 2022-12-31v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥72m | 2021-01-01 → 2021-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-1.01 | 2025-01-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-66.69 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-110.47 | 2023-01-01 → 2023-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥42.89 | 2022-01-01 → 2022-12-31v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.3 | 2021-01-01 → 2021-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥41.87 | 2022-01-01 → 2022-12-31v | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥26.24 | 2021-01-01 → 2021-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥255.17 | at 2025-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥197.47 | at 2024-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥253.97 | at 2023-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥404.19 | at 2022-12-31v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥359.23 | at 2021-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 40.8% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 25.8% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 37.1% | at 2023-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.8% | at 2022-12-31v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.4% | at 2021-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 11.2% | 2022-01-01 → 2022-12-31v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 7.9% | 2021-01-01 → 2021-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 439 | at 2025-12-31 | Cons. | Number of employees |
| Employees | 411 | at 2024-12-31 | Cons. | Number of employees |
| Employees | 417 | at 2023-12-31v | Cons. | Number of employees |
| Employees | 426 | at 2022-12-31v | Cons. | Number of employees |
| Employees | 359 | at 2021-12-31d | Cons. | Number of employees |
| Revenue | ¥3.1bn | 2025-01-01 → 2025-12-31 | Standalone | Net sales |
| Revenue | ¥3.0bn | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥2.9bn | 2023-01-01 → 2023-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.0bn | 2022-01-01 → 2022-12-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.8bn | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥35m | 2025-01-01 → 2025-12-31 | Standalone | Operating income |
| Operating income | −¥161m | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Ordinary income | −¥14m | 2025-01-01 → 2025-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥142m | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥147m | 2023-01-01 → 2023-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥72m | 2022-01-01 → 2022-12-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥56m | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥14m | 2025-01-01 → 2025-12-31 | Standalone | Income before income taxes |
| Profit before tax | −¥163m | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Net income | −¥22m | 2025-01-01 → 2025-12-31 | Standalone | Profit loss |
| Net income | −¥147m | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | −¥228m | 2023-01-01 → 2023-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥49m | 2022-01-01 → 2022-12-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥38m | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.1bn | at 2025-12-31 | Standalone | Assets |
| Total assets | ¥1.1bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥977m | at 2023-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.3bn | at 2022-12-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.1bn | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥713m | at 2025-12-31 | Standalone | Liabilities |
| Total liabilities | ¥894m | at 2024-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥402m | at 2025-12-31 | Standalone | Net assets |
| Net assets / equity | ¥232m | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥351m | at 2023-12-31v | Standalone | Net assets |
| Net assets / equity | ¥676m | at 2022-12-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥625m | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥428m | at 2025-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥460m | at 2024-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥-11.47 | 2025-01-01 → 2025-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-84.86 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-130.56 | 2023-01-01 → 2023-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.31 | 2022-01-01 → 2022-12-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥21 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥26.67 | 2022-01-01 → 2022-12-31v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥20.19 | 2021-01-01 → 2021-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥188.25 | at 2025-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥128.61 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥202.45 | at 2023-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥376.3 | at 2022-12-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥348.11 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 35.5% | at 2025-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 20.0% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.6% | at 2023-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.6% | at 2022-12-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.1% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 7.5% | 2022-01-01 → 2022-12-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.2% | 2021-01-01 → 2021-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 2,142,470 | at 2025-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,818,360 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,802,160 | at 2023-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,796,160 | at 2022-12-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,796,160 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 299 | at 2025-12-31 | Standalone | Number of employees |
| Employees | 268 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 280 | at 2023-12-31v | Standalone | Number of employees |
| Employees | 246 | at 2022-12-31v | Standalone | Number of employees |
| Employees | 221 | 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 · 1,311
| Item | Context | Value | Unit |
|---|---|---|---|
| Assets | Prior1YearInstant | 1340372000 | JPY |
| Assets | CurrentYearInstant | 1315154000 | JPY |
| Accounts payable trade | Prior1YearInstant | 49495000 | JPY |
| Accounts payable trade | CurrentYearInstant | 62043000 | JPY |
| Short term loans payable | Prior1YearInstant | 137500000 | JPY |
| Short term loans payable | CurrentYearInstant | 137500000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant | 94032000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant | 75980000 | JPY |
| Accounts payable other | Prior1YearInstant | 80630000 | JPY |
| Accounts payable other | CurrentYearInstant | 40918000 | JPY |
| Accrued expenses | Prior1YearInstant | 241074000 | JPY |
| Accrued expenses | CurrentYearInstant | 243283000 | JPY |
| Income taxes payable | Prior1YearInstant | 5384000 | JPY |
| Income taxes payable | CurrentYearInstant | 9368000 | JPY |
| Accrued consumption taxes | Prior1YearInstant | 58071000 | JPY |
| Accrued consumption taxes | CurrentYearInstant | 56206000 | JPY |
| Contract liabilities | Prior1YearInstant | 35151000 | JPY |
| Contract liabilities | CurrentYearInstant | 31497000 | JPY |
| Deposits received | Prior1YearInstant | 30181000 | JPY |
| Deposits received | CurrentYearInstant | 30217000 | JPY |
| Other cl | Prior1YearInstant | 121000 | JPY |
| Other cl | CurrentYearInstant | 11217000 | JPY |
| Current liabilities | Prior1YearInstant | 731642000 | JPY |
| Current liabilities | CurrentYearInstant | 698232000 | JPY |
| Convertible bond type bonds with subscription rights to shares | Prior1YearInstant | 100000000 | JPY |
| Convertible bond type bonds with subscription rights to shares | CurrentYearInstant | － | JPY |
| Long term loans payable | Prior1YearInstant | 154308000 | JPY |
| Long term loans payable | CurrentYearInstant | 74088000 | JPY |
| Net defined benefit liability | Prior1YearInstant | 2363000 | JPY |
| Net defined benefit liability | CurrentYearInstant | － | JPY |
| Noncurrent liabilities | Prior1YearInstant | 256671000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 74088000 | JPY |
| Liabilities | Prior1YearInstant | 988313000 | JPY |
| Liabilities | CurrentYearInstant | 772320000 | JPY |
| Capital stock | Prior1YearInstant | 59240000 | JPY |
| Capital stock | CurrentYearInstant | 99316000 | JPY |
| Capital surplus | Prior1YearInstant | 454976000 | JPY |
| Capital surplus | CurrentYearInstant | 390745000 | JPY |
| Retained earnings | Prior1YearInstant | -87136000 | JPY |
| Retained earnings | CurrentYearInstant | 113750000 | JPY |
| Treasury stock | Prior1YearInstant | -86262000 | JPY |
| Treasury stock | CurrentYearInstant | -71763000 | JPY |
| Shareholders equity | Prior1YearInstant | 340817000 | JPY |
| Shareholders equity | CurrentYearInstant | 532049000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | 4902000 | JPY |
| Foreign currency translation adjustment | CurrentYearInstant | 4864000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 4902000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant | 4864000 | JPY |
| Subscription rights to shares | Prior1YearInstant | 6338000 | JPY |
| Subscription rights to shares | CurrentYearInstant | 5919000 | 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 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 |