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
Extraordinary lossCurrentYearDuration_NonConsolidatedMember－JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember1096069000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember1262753000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember322628000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember403823000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-1381000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-23363000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember321246000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember380459000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember774822000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember882294000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember1312207000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember1315697000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember－JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember1315697000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalRetainedEarningsMember313051000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ReserveForReductionEntry2Member431104000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_GeneralReserveMember5000000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember5407729000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember11151885000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-131994000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember-131994000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember774822000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember774822000JPY
Restricted stockPrior1YearDuration_NonConsolidatedMember_OtherCapitalSurplusMember130000JPY
Restricted stockPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember130000JPY
Reversal of reserve for reduction entry2Prior1YearDuration_NonConsolidatedMember_ReserveForReductionEntry2Member-171000JPY
Reversal of reserve for reduction entry2Prior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember171000JPY
Reversal of reserve for reduction entry2Prior1YearDuration_NonConsolidatedMember_RetainedEarningsMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalStockMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_OtherCapitalSurplusMember130000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember130000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_LegalRetainedEarningsMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_ReserveForReductionEntry2Member-171000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_GeneralReserveMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember642998000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember642827000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember1312207000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember1315697000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember130000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember1315827000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalRetainedEarningsMember313051000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ReserveForReductionEntry2Member430933000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_GeneralReserveMember5000000000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember6050728000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember11794713000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_TreasuryStockMember-492251000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember13287539000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember921485000JPY

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