Tokyo Tape
Sign in
← Otake

Annual report

7434.TEDINET S100WLHT
Period2024-06-01 → 2025-05-31
Filed2025-08-28
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Key figures · 105
MetricValuePeriodScopeSource row
Revenue¥33.0bn2024-06-01 → 2025-05-31Cons.Net sales
Operating income¥978m2024-06-01 → 2025-05-31Cons.Operating income
Ordinary income¥1.2bn2024-06-01 → 2025-05-31Cons.Ordinary income
Profit before tax¥1.2bn2024-06-01 → 2025-05-31Cons.Income before income taxes
Net income (owners)¥855m2024-06-01 → 2025-05-31Cons.Profit loss attributable to owners of parent
Net income¥855m2024-06-01 → 2025-05-31Cons.Profit loss
Total assets¥26.1bnat 2025-05-31Cons.Assets
Total liabilities¥10.7bnat 2025-05-31Cons.Liabilities
Net assets / equity¥15.4bnat 2025-05-31Cons.Net assets
Net assets / equity¥14.9bnat 2024-05-31Cons.Net assets
Cash and deposits¥2.7bnat 2025-05-31Cons.Cash and deposits
Cash & equivalents¥2.7bnat 2025-05-31Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2024-05-31Cons.Cash and cash equivalents
Operating cash flow¥984m2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities
Investing cash flow−¥534m2024-06-01 → 2025-05-31Cons.Net cash provided by used in investment activities
Financing cash flow−¥399m2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities
EPS (basic)¥216.412024-06-01 → 2025-05-31Cons.Basic earnings loss per share (5-year summary)
Net assets per share¥3,929.93at 2025-05-31Cons.Net assets per share (5-year summary)
Equity ratio59.0%at 2025-05-31Cons.Equity to asset ratio (5-year summary)
ROE5.6%2024-06-01 → 2025-05-31Cons.Rate of return on equity (5-year summary)
Employees300at 2025-05-31Cons.Number of employees
Revenue¥32.4bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥31.3bn2023-06-01 → 2024-05-31StandaloneNet sales
Revenue¥29.3bn2022-06-01 → 2023-05-31vStandaloneNet sales (5-year summary)
Revenue¥26.6bn2021-06-01 → 2022-05-31vStandaloneNet sales (5-year summary)
Revenue¥23.9bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Operating income¥1.0bn2024-06-01 → 2025-05-31StandaloneOperating income
Operating income¥917m2023-06-01 → 2024-05-31StandaloneOperating income
Ordinary income¥1.2bn2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥1.1bn2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income¥1.1bn2022-06-01 → 2023-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥787m2021-06-01 → 2022-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥277m2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.3bn2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Profit before tax¥1.1bn2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Net income¥882m2024-06-01 → 2025-05-31StandaloneProfit loss
Net income¥775m2023-06-01 → 2024-05-31StandaloneProfit loss
Net income¥822m2022-06-01 → 2023-05-31vStandaloneNet income loss (5-year summary)
Net income¥530m2021-06-01 → 2022-05-31vStandaloneNet income loss (5-year summary)
Net income¥517m2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Total assets¥25.7bnat 2025-05-31StandaloneAssets
Total assets¥24.5bnat 2024-05-31StandaloneAssets
Total assets¥23.2bnat 2023-05-31vStandaloneTotal assets (5-year summary)
Total assets¥21.0bnat 2022-05-31vStandaloneTotal assets (5-year summary)
Total assets¥19.8bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥10.3bnat 2025-05-31StandaloneLiabilities
Total liabilities¥9.6bnat 2024-05-31StandaloneLiabilities
Net assets / equity¥15.4bnat 2025-05-31StandaloneNet assets
Net assets / equity¥14.9bnat 2024-05-31StandaloneNet assets
Net assets / equity¥14.0bnat 2023-05-31vStandaloneNet assets
Net assets / equity¥12.9bnat 2022-05-31vStandaloneNet assets (5-year summary)
Net assets / equity¥12.5bnat 2021-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.4bnat 2025-05-31StandaloneCash and deposits
Cash and deposits¥2.6bnat 2024-05-31StandaloneCash and deposits
Cash & equivalents¥2.6bnat 2024-05-31StandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.9bnat 2023-05-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥2.1bnat 2022-05-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2021-05-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.5bn2023-06-01 → 2024-05-31StandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥336m2022-06-01 → 2023-05-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥926m2021-06-01 → 2022-05-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥614m2020-06-01 → 2021-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥768m2023-06-01 → 2024-05-31StandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥493m2022-06-01 → 2023-05-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥78m2021-06-01 → 2022-05-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥251m2020-06-01 → 2021-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥42m2023-06-01 → 2024-05-31StandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥69m2022-06-01 → 2023-05-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥91m2021-06-01 → 2022-05-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥91m2020-06-01 → 2021-05-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥223.32024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥193.532023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥205.862022-06-01 → 2023-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥133.632021-06-01 → 2022-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥130.452020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥372024-06-01 → 2025-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥352023-06-01 → 2024-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥332022-06-01 → 2023-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥272021-06-01 → 2022-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥232020-06-01 → 2021-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥3,938.64at 2025-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥3,725at 2024-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥3,494.52at 2023-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥3,250.05at 2022-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥3,151.95at 2021-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio60.0%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.8%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.2%at 2023-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio61.4%at 2022-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio63.3%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.8%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE5.4%2023-06-01 → 2024-05-31StandaloneRate of return on equity (5-year summary)
ROE6.1%2022-06-01 → 2023-05-31vStandaloneRate of return on equity (5-year summary)
ROE4.2%2021-06-01 → 2022-05-31vStandaloneRate of return on equity (5-year summary)
ROE4.2%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,284,500at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,284,500at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,284,500at 2023-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,284,500at 2022-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,284,500at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees283at 2025-05-31StandaloneNumber of employees
Employees269at 2024-05-31StandaloneNumber of employees
Employees266at 2023-05-31vStandaloneNumber of employees
Employees255at 2022-05-31vStandaloneNumber of employees
Employees253at 2021-05-31dStandaloneNumber 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 · 1,363
ItemContextValueUnit
Beginning goods cosCurrentYearDuration_NonConsolidatedMember2908056000JPY
Cost of purchased goodsPrior1YearDuration_NonConsolidatedMember27010445000JPY
Cost of purchased goodsCurrentYearDuration_NonConsolidatedMember28045682000JPY
Total beginning and purchase of goodsPrior1YearDuration_NonConsolidatedMember29792766000JPY
Total beginning and purchase of goodsCurrentYearDuration_NonConsolidatedMember30953739000JPY
Ending goods cosPrior1YearDuration_NonConsolidatedMember2908056000JPY
Ending goods cosCurrentYearDuration_NonConsolidatedMember3173831000JPY
Cost of goods soldPrior1YearDuration_NonConsolidatedMember26884709000JPY
Cost of goods soldCurrentYearDuration_NonConsolidatedMember27779907000JPY
Cost of real estate rent cos exp oaPrior1YearDuration_NonConsolidatedMember15298000JPY
Cost of real estate rent cos exp oaCurrentYearDuration_NonConsolidatedMember17780000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember26900008000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember27797688000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember4353418000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember4650246000JPY
Transportation fee sgaPrior1YearDuration_NonConsolidatedMember562735000JPY
Transportation fee sgaCurrentYearDuration_NonConsolidatedMember592191000JPY
Advertising expenses sgaPrior1YearDuration_NonConsolidatedMember8455000JPY
Advertising expenses sgaCurrentYearDuration_NonConsolidatedMember9310000JPY
Provision of allowance for doubtful accounts sgaPrior1YearDuration_NonConsolidatedMember-107000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration_NonConsolidatedMember3294000JPY
Directors compensations sgaPrior1YearDuration_NonConsolidatedMember99861000JPY
Directors compensations sgaCurrentYearDuration_NonConsolidatedMember111235000JPY
Employees salaries and allowances sgaPrior1YearDuration_NonConsolidatedMember1363917000JPY
Employees salaries and allowances sgaCurrentYearDuration_NonConsolidatedMember1436701000JPY
Provision for bonuses sgaPrior1YearDuration_NonConsolidatedMember229920000JPY
Provision for bonuses sgaCurrentYearDuration_NonConsolidatedMember237228000JPY
Retirement benefit expenses sgaPrior1YearDuration_NonConsolidatedMember63124000JPY
Retirement benefit expenses sgaCurrentYearDuration_NonConsolidatedMember69985000JPY
Legal welfare expenses sgaPrior1YearDuration_NonConsolidatedMember268359000JPY
Legal welfare expenses sgaCurrentYearDuration_NonConsolidatedMember280545000JPY
Welfare expenses sgaPrior1YearDuration_NonConsolidatedMember14920000JPY
Welfare expenses sgaCurrentYearDuration_NonConsolidatedMember17334000JPY
Traveling and transportation expenses sgaPrior1YearDuration_NonConsolidatedMember82140000JPY
Traveling and transportation expenses sgaCurrentYearDuration_NonConsolidatedMember89892000JPY
Communication expenses sgaPrior1YearDuration_NonConsolidatedMember46139000JPY
Communication expenses sgaCurrentYearDuration_NonConsolidatedMember46290000JPY
Entertainment expenses sgaPrior1YearDuration_NonConsolidatedMember26210000JPY
Entertainment expenses sgaCurrentYearDuration_NonConsolidatedMember29827000JPY
Depreciation sgaPrior1YearDuration_NonConsolidatedMember135496000JPY
Depreciation sgaCurrentYearDuration_NonConsolidatedMember145184000JPY
Rent expenses sgaPrior1YearDuration_NonConsolidatedMember95195000JPY
Rent expenses sgaCurrentYearDuration_NonConsolidatedMember101608000JPY
Insurance expenses sgaPrior1YearDuration_NonConsolidatedMember24747000JPY
Insurance expenses sgaCurrentYearDuration_NonConsolidatedMember25300000JPY
Cars lease fee sgaPrior1YearDuration_NonConsolidatedMember24459000JPY
Cars lease fee sgaCurrentYearDuration_NonConsolidatedMember28100000JPY
Repair expenses sgaPrior1YearDuration_NonConsolidatedMember22801000JPY
Repair expenses sgaCurrentYearDuration_NonConsolidatedMember33720000JPY
Utilities expenses sgaPrior1YearDuration_NonConsolidatedMember22796000JPY

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 · 17 of 17 passed
balance sheet identityconsolidated 2025-05-31pass rounding
balance sheet identitynon_consolidated 2024-05-31pass
balance sheet identitynon_consolidated 2025-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2025-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2025-05-31pass
statement vs summary · net income attributable to parentconsolidated 2024-06-01/2025-05-31pass
statement vs summary · operating cash flowconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenueconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenuenon_consolidated 2023-06-01/2024-05-31pass
statement vs summary · revenuenon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · total assetsconsolidated 2025-05-31pass
statement vs summary · total assetsnon_consolidated 2024-05-31pass
statement vs summary · total assetsnon_consolidated 2025-05-31pass