Annual report
7135.TEDINET S100UEZX
Period2023-07-01 → 2024-06-30
Filed2024-09-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 90
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥15.4bn | 2023-07-01 → 2024-06-30 | Cons. | Net sales |
| Revenue | ¥17.0bn | 2022-07-01 → 2023-06-30 | Cons. | Net sales |
| Revenue | ¥15.7bn | 2021-07-01 → 2022-06-30d | Cons. | Net sales (5-year summary) |
| Operating income | −¥1.6bn | 2023-07-01 → 2024-06-30 | Cons. | Operating income |
| Operating income | −¥2.1bn | 2022-07-01 → 2023-06-30 | Cons. | Operating income |
| Ordinary income | −¥1.7bn | 2023-07-01 → 2024-06-30 | Cons. | Ordinary income |
| Ordinary income | −¥2.1bn | 2022-07-01 → 2023-06-30 | Cons. | Ordinary income |
| Ordinary income | −¥2.2bn | 2021-07-01 → 2022-06-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥2.0bn | 2023-07-01 → 2024-06-30 | Cons. | Income before income taxes |
| Profit before tax | −¥3.2bn | 2022-07-01 → 2023-06-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥2.1bn | 2023-07-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥3.3bn | 2022-07-01 → 2023-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥2.7bn | 2021-07-01 → 2022-06-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥2.1bn | 2023-07-01 → 2024-06-30 | Cons. | Profit loss |
| Net income | −¥3.3bn | 2022-07-01 → 2023-06-30 | Cons. | Profit loss |
| Total assets | ¥11.3bn | at 2024-06-30 | Cons. | Assets |
| Total assets | ¥12.7bn | at 2023-06-30 | Cons. | Assets |
| Total assets | ¥10.2bn | at 2022-06-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥8.3bn | at 2024-06-30 | Cons. | Liabilities |
| Total liabilities | ¥7.7bn | at 2023-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥3.0bn | at 2024-06-30 | Cons. | Net assets |
| Net assets / equity | ¥5.0bn | at 2023-06-30 | Cons. | Net assets |
| Net assets / equity | ¥6.2bn | at 2022-06-30d | Cons. | Net assets |
| Cash and deposits | ¥1.9bn | at 2024-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.1bn | at 2023-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.9bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.1bn | at 2023-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2022-06-30d | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥1.5bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥883m | 2022-07-01 → 2023-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥2.3bn | 2021-07-01 → 2022-06-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥61m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥731m | 2022-07-01 → 2023-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥305m | 2021-07-01 → 2022-06-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥1.4bn | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥614m | 2022-07-01 → 2023-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥293m | 2021-07-01 → 2022-06-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-68.62 | 2023-07-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-107.72 | 2022-07-01 → 2023-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-109.45 | 2021-07-01 → 2022-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥97.33 | at 2024-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥164.92 | at 2023-06-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥253.25 | at 2022-06-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 26.3% | at 2024-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.5% | at 2023-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.1% | at 2022-06-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | -52.3% | 2023-07-01 → 2024-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -58.3% | 2022-07-01 → 2023-06-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | -34.6% | 2021-07-01 → 2022-06-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 277 | at 2024-06-30 | Cons. | Number of employees |
| Employees | 377 | at 2023-06-30 | Cons. | Number of employees |
| Employees | 298 | at 2022-06-30d | Cons. | Number of employees |
| Revenue | ¥342m | 2023-07-01 → 2024-06-30 | Standalone | Net sales |
| Revenue | ¥372m | 2022-07-01 → 2023-06-30 | Standalone | Net sales |
| Revenue | ¥390m | 2021-07-01 → 2022-06-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥23m | 2023-07-01 → 2024-06-30 | Standalone | Operating income |
| Operating income | ¥65m | 2022-07-01 → 2023-06-30 | Standalone | Operating income |
| Ordinary income | −¥29m | 2023-07-01 → 2024-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥10m | 2022-07-01 → 2023-06-30 | Standalone | Ordinary income |
| Ordinary income | ¥251m | 2021-07-01 → 2022-06-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥1.9bn | 2023-07-01 → 2024-06-30 | Standalone | Income before income taxes |
| Profit before tax | −¥4.8bn | 2022-07-01 → 2023-06-30 | Standalone | Income before income taxes |
| Net income | −¥1.9bn | 2023-07-01 → 2024-06-30 | Standalone | Profit loss |
| Net income | −¥4.8bn | 2022-07-01 → 2023-06-30 | Standalone | Profit loss |
| Net income | ¥251m | 2021-07-01 → 2022-06-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.2bn | at 2024-06-30 | Standalone | Assets |
| Total assets | ¥6.0bn | at 2023-06-30 | Standalone | Assets |
| Total assets | ¥7.8bn | at 2022-06-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.1bn | at 2024-06-30 | Standalone | Liabilities |
| Total liabilities | ¥1.0bn | at 2023-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥3.1bn | at 2024-06-30 | Standalone | Net assets |
| Net assets / equity | ¥5.0bn | at 2023-06-30 | Standalone | Net assets |
| Net assets / equity | ¥7.8bn | at 2022-06-30d | Standalone | Net assets |
| Cash and deposits | ¥103m | at 2024-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥164m | at 2023-06-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥-63.65 | 2023-07-01 → 2024-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-158.35 | 2022-07-01 → 2023-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥10.2 | 2021-07-01 → 2022-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥101.13 | at 2024-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥164.78 | at 2023-06-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥316.09 | at 2022-06-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 59.8% | at 2024-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 83.2% | at 2023-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 99.3% | at 2022-06-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -47.9% | 2023-07-01 → 2024-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -75.5% | 2022-07-01 → 2023-06-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.3% | 2021-07-01 → 2022-06-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 30,501,680 | at 2024-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 15,250,840 | at 2023-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 12,301,000 | at 2022-06-30d | Standalone | Total number of issued shares (5-year summary) |
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 · 52
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2023-07-01 → 2024-06-30 | −¥82m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-07-01 → 2024-06-30 | −¥82m |
| Reconciling Itemsreconciling | segment assets | at 2024-06-30 | −¥639m |
| Reconciling Itemsreconciling | segment profit | 2023-07-01 → 2024-06-30 | −¥320m |
| Publishing Education Businessreportable segment | capex | 2023-07-01 → 2024-06-30 | ¥83m |
| Publishing Education Businessreportable segment | depreciation | 2023-07-01 → 2024-06-30 | ¥80m |
| Publishing Education Businessreportable segment | employees | at 2024-06-30 | 97 pure |
| Publishing Education Businessreportable segment | revenue | 2023-07-01 → 2024-06-30 | ¥3.3bn |
| Publishing Education Businessreportable segment | revenue external | 2023-07-01 → 2024-06-30 | ¥3.2bn |
| Publishing Education Businessreportable segment | revenue intersegment | 2023-07-01 → 2024-06-30 | ¥75m |
| Publishing Education Businessreportable segment | segment assets | at 2024-06-30 | ¥5.8bn |
| Publishing Education Businessreportable segment | segment profit | 2023-07-01 → 2024-06-30 | −¥67m |
| Retail Businessreportable segment | capex | 2023-07-01 → 2024-06-30 | ¥228m |
| Retail Businessreportable segment | depreciation | 2023-07-01 → 2024-06-30 | ¥7m |
| Retail Businessreportable segment | employees | at 2024-06-30 | 180 pure |
| Retail Businessreportable segment | revenue | 2023-07-01 → 2024-06-30 | ¥12.2bn |
| Retail Businessreportable segment | revenue external | 2023-07-01 → 2024-06-30 | ¥12.2bn |
| Retail Businessreportable segment | revenue intersegment | 2023-07-01 → 2024-06-30 | ¥6m |
| Retail Businessreportable segment | segment assets | at 2024-06-30 | ¥6.1bn |
| Retail Businessreportable segment | segment profit | 2023-07-01 → 2024-06-30 | −¥1.2bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2023-07-01 → 2024-06-30 | ¥311m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2023-07-01 → 2024-06-30 | ¥87m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-07-01 → 2024-06-30 | ¥15.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-07-01 → 2024-06-30 | ¥15.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2023-07-01 → 2024-06-30 | ¥82m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2024-06-30 | ¥11.9bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-07-01 → 2024-06-30 | −¥1.3bn |
| Reconciling Itemsreconciling | revenue | 2022-07-01 → 2023-06-30 | −¥105m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-07-01 → 2023-06-30 | −¥105m |
| Reconciling Itemsreconciling | segment assets | at 2023-06-30 | −¥800m |
| Reconciling Itemsreconciling | segment profit | 2022-07-01 → 2023-06-30 | −¥330m |
| Publishing Education Businessreportable segment | capex | 2022-07-01 → 2023-06-30 | ¥39m |
| Publishing Education Businessreportable segment | depreciation | 2022-07-01 → 2023-06-30 | ¥80m |
| Publishing Education Businessreportable segment | revenue | 2022-07-01 → 2023-06-30 | ¥3.4bn |
| Publishing Education Businessreportable segment | revenue external | 2022-07-01 → 2023-06-30 | ¥3.3bn |
| Publishing Education Businessreportable segment | revenue intersegment | 2022-07-01 → 2023-06-30 | ¥99m |
| Publishing Education Businessreportable segment | segment assets | at 2023-06-30 | ¥6.3bn |
| Publishing Education Businessreportable segment | segment profit | 2022-07-01 → 2023-06-30 | ¥5m |
| Retail Businessreportable segment | capex | 2022-07-01 → 2023-06-30 | ¥305m |
| Retail Businessreportable segment | depreciation | 2022-07-01 → 2023-06-30 | ¥145m |
| Retail Businessreportable segment | revenue | 2022-07-01 → 2023-06-30 | ¥13.7bn |
| Retail Businessreportable segment | revenue external | 2022-07-01 → 2023-06-30 | ¥13.7bn |
| Retail Businessreportable segment | revenue intersegment | 2022-07-01 → 2023-06-30 | ¥5m |
| Retail Businessreportable segment | segment assets | at 2023-06-30 | ¥7.2bn |
| Retail Businessreportable segment | segment profit | 2022-07-01 → 2023-06-30 | −¥1.8bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2022-07-01 → 2023-06-30 | ¥344m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2022-07-01 → 2023-06-30 | ¥225m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2022-07-01 → 2023-06-30 | ¥17.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2022-07-01 → 2023-06-30 | ¥17.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2022-07-01 → 2023-06-30 | ¥105m |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2023-06-30 | ¥13.5bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2022-07-01 → 2023-06-30 | −¥1.8bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,299
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 consolidated | FilingDateInstant | Original text (Japanese)栄監査法人 | |
| Cpa1 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)横 井 陽 子 | |
| Cpa2 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)玉 置 浩 一 | |
| Key audit matters consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam consolidated | FilingDateInstant_Row1Member | Original text (Japanese)継続企業の前提に関する重要な不確実性の検討 | |
| Description including reason kam consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Reference kam consolidated | FilingDateInstant_Row1Member | Original text (Japanese)【注記事項】（セグメント情報等） | |
| Auditors response kam consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Other information consolidated (text) | FilingDateInstant | Text · Plus | |
| Fee related information consolidated (text) | FilingDateInstant | Text · Plus | |
| Independent auditors report non consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)栄監査法人 | |
| Cpa1 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)横 井 陽 子 | |
| Cpa2 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)玉 置 浩 一 | |
| Key audit matters non consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam non consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)継続企業の前提に関する重要な不確実性の検討 | |
| Same as kam for consolidated fskam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Other information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Fee related information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior2YearDuration | 15712234000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration | 16993920000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration | 15393669000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration | -2154802000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration | -2149204000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration | -1665853000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior2YearDuration | -2692538000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1YearDuration | -3283487000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | CurrentYearDuration | -2091636000 | JPY |
| Comprehensive income (5-year summary) | Prior2YearDuration | -2677489000 | JPY |
| Comprehensive income (5-year summary) | Prior1YearDuration | -3275971000 | JPY |
| Comprehensive income (5-year summary) | CurrentYearDuration | -2060179000 | JPY |
| Net assets (5-year summary) | Prior2YearInstant | 6230081000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant | 5026976000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant | 2966796000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant | 10193027000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 12712354000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 11289720000 | JPY |
| Net assets per share (5-year summary) | Prior2YearInstant | 253.25 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 164.92 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 97.33 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | -109.45 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | -107.72 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | -68.62 | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | － | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | － |
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 |
| 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 |