Annual report
7110.TEDINET S100WWW2
Period2024-08-01 → 2025-07-31
Filed2025-10-28
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 118
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥8.5bn | 2024-08-01 → 2025-07-31 | Cons. | Net sales |
| Revenue | ¥7.0bn | 2023-08-01 → 2024-07-31 | Cons. | Net sales |
| Operating income | ¥1.1bn | 2024-08-01 → 2025-07-31 | Cons. | Operating income |
| Operating income | ¥1.1bn | 2023-08-01 → 2024-07-31 | Cons. | Operating income |
| Ordinary income | ¥1.1bn | 2024-08-01 → 2025-07-31 | Cons. | Ordinary income |
| Ordinary income | ¥1.2bn | 2023-08-01 → 2024-07-31 | Cons. | Ordinary income |
| Profit before tax | ¥1.1bn | 2024-08-01 → 2025-07-31 | Cons. | Income before income taxes |
| Profit before tax | ¥1.2bn | 2023-08-01 → 2024-07-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥716m | 2024-08-01 → 2025-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥786m | 2023-08-01 → 2024-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥716m | 2024-08-01 → 2025-07-31 | Cons. | Profit loss |
| Net income | ¥786m | 2023-08-01 → 2024-07-31 | Cons. | Profit loss |
| Total assets | ¥6.3bn | at 2025-07-31 | Cons. | Assets |
| Total assets | ¥5.6bn | at 2024-07-31 | Cons. | Assets |
| Total liabilities | ¥979m | at 2025-07-31 | Cons. | Liabilities |
| Total liabilities | ¥870m | at 2024-07-31 | Cons. | Liabilities |
| Net assets / equity | ¥5.3bn | at 2025-07-31 | Cons. | Net assets |
| Net assets / equity | ¥4.7bn | at 2024-07-31 | Cons. | Net assets |
| Net assets / equity | ¥4.3bn | at 2023-07-31v | Cons. | Net assets |
| Cash and deposits | ¥4.7bn | at 2025-07-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.2bn | at 2024-07-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥4.7bn | at 2025-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.2bn | at 2024-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.3bn | at 2023-07-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥729m | 2024-08-01 → 2025-07-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥784m | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥22m | 2024-08-01 → 2025-07-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥530m | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥175m | 2024-08-01 → 2025-07-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥395m | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥97.17 | 2024-08-01 → 2025-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥106.61 | 2023-08-01 → 2024-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥721.5 | at 2025-07-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥641.33 | at 2024-07-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 84.4% | at 2025-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 84.5% | at 2024-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 14.3% | 2024-08-01 → 2025-07-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 16.6% | 2023-08-01 → 2024-07-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 100 | at 2025-07-31 | Cons. | Number of employees |
| Employees | 100 | at 2024-07-31 | Cons. | Number of employees |
| Revenue | ¥8.3bn | 2024-08-01 → 2025-07-31 | Standalone | Net sales |
| Revenue | ¥6.7bn | 2023-08-01 → 2024-07-31 | Standalone | Net sales |
| Revenue | ¥6.1bn | 2022-08-01 → 2023-07-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.2bn | 2021-08-01 → 2022-07-31v | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.5bn | 2020-08-01 → 2021-07-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥1.1bn | 2024-08-01 → 2025-07-31 | Standalone | Operating income |
| Operating income | ¥1.1bn | 2023-08-01 → 2024-07-31 | Standalone | Operating income |
| Ordinary income | ¥1.2bn | 2024-08-01 → 2025-07-31 | Standalone | Ordinary income |
| Ordinary income | ¥1.1bn | 2023-08-01 → 2024-07-31 | Standalone | Ordinary income |
| Ordinary income | ¥968m | 2022-08-01 → 2023-07-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥850m | 2021-08-01 → 2022-07-31v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥797m | 2020-08-01 → 2021-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.2bn | 2024-08-01 → 2025-07-31 | Standalone | Income before income taxes |
| Profit before tax | ¥1.1bn | 2023-08-01 → 2024-07-31 | Standalone | Income before income taxes |
| Net income | ¥763m | 2024-08-01 → 2025-07-31 | Standalone | Profit loss |
| Net income | ¥782m | 2023-08-01 → 2024-07-31 | Standalone | Profit loss |
| Net income | ¥695m | 2022-08-01 → 2023-07-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥561m | 2021-08-01 → 2022-07-31v | Standalone | Net income loss (5-year summary) |
| Net income | ¥571m | 2020-08-01 → 2021-07-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥6.3bn | at 2025-07-31 | Standalone | Assets |
| Total assets | ¥5.6bn | at 2024-07-31 | Standalone | Assets |
| Total assets | ¥5.0bn | at 2023-07-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.0bn | at 2022-07-31v | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.5bn | at 2021-07-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥934m | at 2025-07-31 | Standalone | Liabilities |
| Total liabilities | ¥826m | at 2024-07-31 | Standalone | Liabilities |
| Net assets / equity | ¥5.4bn | at 2025-07-31 | Standalone | Net assets |
| Net assets / equity | ¥4.7bn | at 2024-07-31 | Standalone | Net assets |
| Net assets / equity | ¥4.3bn | at 2023-07-31v | Standalone | Net assets |
| Net assets / equity | ¥2.3bn | at 2022-07-31v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.8bn | at 2021-07-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥4.7bn | at 2025-07-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥4.2bn | at 2024-07-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥4.3bn | at 2023-07-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.4bn | at 2022-07-31v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥2.0bn | at 2021-07-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥733m | 2022-08-01 → 2023-07-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥536m | 2021-08-01 → 2022-07-31v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥444m | 2020-08-01 → 2021-07-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥65m | 2022-08-01 → 2023-07-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥99m | 2021-08-01 → 2022-07-31v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥16m | 2020-08-01 → 2021-07-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.3bn | 2022-08-01 → 2023-07-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥70m | 2021-08-01 → 2022-07-31v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥88m | 2020-08-01 → 2021-07-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥103.55 | 2024-08-01 → 2025-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥106.16 | 2023-08-01 → 2024-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥94.81 | 2022-08-01 → 2023-07-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥87.71 | 2021-08-01 → 2022-07-31v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥89.22 | 2020-08-01 → 2021-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥48 | 2024-08-01 → 2025-07-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥17 | 2023-08-01 → 2024-07-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥45 | 2022-08-01 → 2023-07-31v | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥728.08 | at 2025-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥641.54 | at 2024-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥580.38 | at 2023-07-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥361.65 | at 2022-07-31v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥273.94 | at 2021-07-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 85.2% | at 2025-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 85.1% | at 2024-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 85.2% | at 2023-07-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 77.5% | at 2022-07-31v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.7% | at 2021-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 15.1% | 2024-08-01 → 2025-07-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 17.4% | 2023-08-01 → 2024-07-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 21.1% | 2022-08-01 → 2023-07-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 27.6% | 2021-08-01 → 2022-07-31v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 38.9% | 2020-08-01 → 2021-07-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 7,370,400 | at 2025-07-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,370,400 | at 2024-07-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,370,400 | at 2023-07-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,720,000 | at 2022-07-31v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 840 | at 2021-07-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 94 | at 2025-07-31 | Standalone | Number of employees |
| Employees | 94 | at 2024-07-31 | Standalone | Number of employees |
| Employees | 87 | at 2023-07-31v | Standalone | Number of employees |
| Employees | 79 | at 2022-07-31v | Standalone | Number of employees |
| Employees | 72 | at 2021-07-31d | 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.
Segments · 43
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-08-01 → 2025-07-31 | −¥7m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-08-01 → 2025-07-31 | −¥7m |
| Reconciling Itemsreconciling | segment assets | at 2025-07-31 | −¥349m |
| Foufoureportable segment | depreciation | 2024-08-01 → 2025-07-31 | ¥800,000 |
| Foufoureportable segment | employees | at 2025-07-31 | 6 pure |
| Foufoureportable segment | revenue | 2024-08-01 → 2025-07-31 | ¥228m |
| Foufoureportable segment | revenue external | 2024-08-01 → 2025-07-31 | ¥221m |
| Foufoureportable segment | revenue intersegment | 2024-08-01 → 2025-07-31 | ¥7m |
| Foufoureportable segment | segment assets | at 2025-07-31 | ¥345m |
| Foufoureportable segment | segment profit | 2024-08-01 → 2025-07-31 | −¥38m |
| Hokuoh Kurashi No Dougutenreportable segment | capex | 2024-08-01 → 2025-07-31 | ¥11m |
| Hokuoh Kurashi No Dougutenreportable segment | depreciation | 2024-08-01 → 2025-07-31 | ¥50m |
| Hokuoh Kurashi No Dougutenreportable segment | employees | at 2025-07-31 | 94 pure |
| Hokuoh Kurashi No Dougutenreportable segment | revenue | 2024-08-01 → 2025-07-31 | ¥8.3bn |
| Hokuoh Kurashi No Dougutenreportable segment | revenue external | 2024-08-01 → 2025-07-31 | ¥8.3bn |
| Hokuoh Kurashi No Dougutenreportable segment | segment assets | at 2025-07-31 | ¥6.3bn |
| Hokuoh Kurashi No Dougutenreportable segment | segment profit | 2024-08-01 → 2025-07-31 | ¥1.1bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2024-08-01 → 2025-07-31 | ¥11m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2024-08-01 → 2025-07-31 | ¥51m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-08-01 → 2025-07-31 | ¥8.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-08-01 → 2025-07-31 | ¥8.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-08-01 → 2025-07-31 | ¥7m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2025-07-31 | ¥6.6bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-08-01 → 2025-07-31 | ¥1.1bn |
| Reconciling Itemsreconciling | segment assets | at 2024-07-31 | −¥349m |
| Foufoureportable segment | capex | 2023-08-01 → 2024-07-31 | ¥2m |
| Foufoureportable segment | depreciation | 2023-08-01 → 2024-07-31 | ¥1m |
| Foufoureportable segment | revenue | 2023-08-01 → 2024-07-31 | ¥335m |
| Foufoureportable segment | revenue external | 2023-08-01 → 2024-07-31 | ¥335m |
| Foufoureportable segment | segment assets | at 2024-07-31 | ¥392m |
| Foufoureportable segment | segment profit | 2023-08-01 → 2024-07-31 | ¥18m |
| Hokuoh Kurashi No Dougutenreportable segment | capex | 2023-08-01 → 2024-07-31 | ¥212m |
| Hokuoh Kurashi No Dougutenreportable segment | depreciation | 2023-08-01 → 2024-07-31 | ¥42m |
| Hokuoh Kurashi No Dougutenreportable segment | revenue | 2023-08-01 → 2024-07-31 | ¥6.7bn |
| Hokuoh Kurashi No Dougutenreportable segment | revenue external | 2023-08-01 → 2024-07-31 | ¥6.7bn |
| Hokuoh Kurashi No Dougutenreportable segment | segment assets | at 2024-07-31 | ¥5.6bn |
| Hokuoh Kurashi No Dougutenreportable segment | segment profit | 2023-08-01 → 2024-07-31 | ¥1.1bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2023-08-01 → 2024-07-31 | ¥214m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2023-08-01 → 2024-07-31 | ¥44m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-08-01 → 2024-07-31 | ¥7.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-08-01 → 2024-07-31 | ¥7.0bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2024-07-31 | ¥5.9bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-08-01 → 2024-07-31 | ¥1.1bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,265
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes payable | Prior1YearInstant | 227571000 | JPY |
| Income taxes payable | CurrentYearInstant | 200411000 | JPY |
| Other cl | Prior1YearInstant | 335421000 | JPY |
| Other cl | CurrentYearInstant | 354215000 | JPY |
| Current liabilities | Prior1YearInstant | 766602000 | JPY |
| Current liabilities | CurrentYearInstant | 915997000 | JPY |
| Long term loans payable | Prior1YearInstant | 103343000 | JPY |
| Long term loans payable | CurrentYearInstant | 63347000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 103343000 | JPY |
| Noncurrent liabilities | CurrentYearInstant | 63347000 | JPY |
| Liabilities | Prior1YearInstant | 869945000 | JPY |
| Liabilities | CurrentYearInstant | 979344000 | JPY |
| Capital stock | Prior1YearInstant | 100000000 | JPY |
| Capital stock | CurrentYearInstant | 100000000 | JPY |
| Capital surplus | Prior1YearInstant | 1175730000 | JPY |
| Capital surplus | CurrentYearInstant | 1175730000 | JPY |
| Retained earnings | Prior1YearInstant | 3451170000 | JPY |
| Retained earnings | CurrentYearInstant | 4042038000 | JPY |
| Treasury stock | Prior1YearInstant | -56000 | JPY |
| Treasury stock | CurrentYearInstant | -133000 | JPY |
| Shareholders equity | Prior1YearInstant | 4726844000 | JPY |
| Shareholders equity | CurrentYearInstant | 5317636000 | JPY |
| Net assets | Prior1YearInstant | 4726844000 | JPY |
| Net assets | CurrentYearInstant | 5317636000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 5596789000 | JPY |
| Liabilities and net assets | CurrentYearInstant | 6296980000 | JPY |
| Net sales | Prior1YearDuration | 7012802000 | JPY |
| Net sales | CurrentYearDuration | 8490727000 | JPY |
| Cost of sales | Prior1YearDuration | 3940113000 | JPY |
| Cost of sales | CurrentYearDuration | 4678159000 | JPY |
| Gross profit | Prior1YearDuration | 3072689000 | JPY |
| Gross profit | CurrentYearDuration | 3812567000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 1988989000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 2721569000 | JPY |
| Operating income | Prior1YearDuration | 1083700000 | JPY |
| Operating income | CurrentYearDuration | 1090997000 | JPY |
| Interest income noi | Prior1YearDuration | 212000 | JPY |
| Interest income noi | CurrentYearDuration | 3610000 | JPY |
| Distribution service income noi | Prior1YearDuration | 12128000 | JPY |
| Distribution service income noi | CurrentYearDuration | 15691000 | JPY |
| Insurance premiums refunded cancellation noi | Prior1YearDuration | 52489000 | JPY |
| Insurance premiums refunded cancellation noi | CurrentYearDuration | － | JPY |
| Other noi | Prior1YearDuration | 3398000 | JPY |
| Other noi | CurrentYearDuration | 2536000 | JPY |
| Non operating income | Prior1YearDuration | 68227000 | JPY |
| Non operating income | CurrentYearDuration | 21838000 | JPY |
| Interest expenses noe | Prior1YearDuration | 1070000 | JPY |
| Interest expenses noe | CurrentYearDuration | 1210000 | JPY |
| Other noe | Prior1YearDuration | 94000 | JPY |
| Other noe | CurrentYearDuration | 103000 | 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 · 23 of 23 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| 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 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 |