Tokyo Tape
Sign in
← AeroEdge

Annual report

7409.TEDINET S100WQWW
Period2024-07-01 → 2025-06-30
Filed2025-09-25
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed

Amended by S100WRXZ (2025-09-29).

Key figures · 85
MetricValuePeriodScopeSource row
Revenue¥3.6bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥3.4bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥2.9bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥2.0bn2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Revenue¥848m2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Operating income¥655m2024-07-01 → 2025-06-30StandaloneOperating income
Operating income¥705m2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income¥565m2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥843m2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥598m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥11m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥757m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥564m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax¥842m2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income¥734m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥699m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥673m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥7m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Net income−¥766m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Total assets¥8.2bnat 2025-06-30StandaloneAssets
Total assets¥7.2bnat 2024-06-30StandaloneAssets
Total assets¥5.8bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥5.4bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total assets¥5.2bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥4.3bnat 2025-06-30StandaloneLiabilities
Total liabilities¥4.1bnat 2024-06-30StandaloneLiabilities
Net assets / equity¥3.9bnat 2025-06-30StandaloneNet assets
Net assets / equity¥3.1bnat 2024-06-30StandaloneNet assets
Net assets / equity¥1.6bnat 2023-06-30vStandaloneNet assets
Net assets / equity¥955mat 2022-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥983mat 2021-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.6bnat 2025-06-30StandaloneCash and deposits
Cash and deposits¥1.8bnat 2024-06-30StandaloneCash and deposits
Cash & equivalents¥1.6bnat 2025-06-30StandaloneCash and cash equivalents
Cash & equivalents¥1.8bnat 2024-06-30StandaloneCash and cash equivalents
Cash & equivalents¥1.7bnat 2023-06-30vStandaloneCash and cash equivalents
Cash & equivalents¥1.1bnat 2022-06-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.8bnat 2021-06-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.3bn2024-07-01 → 2025-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.4bn2023-07-01 → 2024-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.1bn2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥39m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥88m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥2.0bn2024-07-01 → 2025-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥1.5bn2023-07-01 → 2024-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥137m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥795m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥53m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥379m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥234m2023-07-01 → 2024-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥337m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥53m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥204m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥191.422024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥183.382023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥201.862022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.22021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-229.782020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥171.712024-07-01 → 2025-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥161.972023-07-01 → 2024-06-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥1,011.08at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥807.33at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥485.2at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥285.13at 2022-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥293.47at 2021-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio47.3%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.7%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio27.9%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio17.7%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio18.7%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE21.1%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE29.7%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE52.4%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE0.8%2021-07-01 → 2022-06-30dStandaloneRate of return on equity (5-year summary)
ROE-56.2%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued3,843,379at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,827,130at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,334,230at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued333,423at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued333,423at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees132at 2025-06-30StandaloneNumber of employees
Employees102at 2024-06-30StandaloneNumber of employees
Employees85at 2023-06-30vStandaloneNumber of employees
Employees84at 2022-06-30dStandaloneNumber of employees
Employees75at 2021-06-30dStandaloneNumber 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 · 857
ItemContextValueUnit
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember-32725000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember2820000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember4322000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember4295000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember3094081000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember3890227000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember7236980000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember8211404000JPY
Net salesPrior1YearDuration_NonConsolidatedMember3350387000JPY
Net salesCurrentYearDuration_NonConsolidatedMember3602276000JPY
Beginning finished goods cosPrior1YearDuration_NonConsolidatedMember66275000JPY
Beginning finished goods cosCurrentYearDuration_NonConsolidatedMember54659000JPY
Cost of products manufacturedPrior1YearDuration_NonConsolidatedMember1826462000JPY
Cost of products manufacturedCurrentYearDuration_NonConsolidatedMember1991527000JPY
Total beginning finished goods and cost of products manufactured for the periodPrior1YearDuration_NonConsolidatedMember1892738000JPY
Total beginning finished goods and cost of products manufactured for the periodCurrentYearDuration_NonConsolidatedMember2046186000JPY
Ending finished goods cosPrior1YearDuration_NonConsolidatedMember54659000JPY
Ending finished goods cosCurrentYearDuration_NonConsolidatedMember130451000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember1838078000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember1915736000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember1512309000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember1686540000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember806847000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1031365000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember705462000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember655174000JPY
Interest and dividends income noiPrior1YearDuration_NonConsolidatedMember69000JPY
Interest and dividends income noiCurrentYearDuration_NonConsolidatedMember1553000JPY
Subsidy income noiPrior1YearDuration_NonConsolidatedMember140073000JPY
Subsidy income noiCurrentYearDuration_NonConsolidatedMember19650000JPY
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember47206000JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember－JPY
Other noiPrior1YearDuration_NonConsolidatedMember3088000JPY
Other noiCurrentYearDuration_NonConsolidatedMember1612000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember190438000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember22815000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember38158000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember50325000JPY
Foreign exchange losses noePrior1YearDuration_NonConsolidatedMember－JPY
Foreign exchange losses noeCurrentYearDuration_NonConsolidatedMember34718000JPY
Commission for syndicate loan noePrior1YearDuration_NonConsolidatedMember－JPY
Commission for syndicate loan noeCurrentYearDuration_NonConsolidatedMember22070000JPY
Listing expenses noePrior1YearDuration_NonConsolidatedMember10815000JPY
Listing expenses noeCurrentYearDuration_NonConsolidatedMember－JPY
Other noePrior1YearDuration_NonConsolidatedMember3944000JPY
Other noeCurrentYearDuration_NonConsolidatedMember5704000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember52918000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember112818000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember842981000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember565172000JPY

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 · 13 of 13 passed
balance sheet identitynon_consolidated 2024-06-30pass
balance sheet identitynon_consolidated 2025-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2025-06-30pass
statement vs summary · operating cash flownon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flownon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · revenuenon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · revenuenon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2025-06-30pass