Tokyo Tape
Sign in
← Hamayuu

Annual report

7682.TEDINET S100WXPT
Period2024-08-01 → 2025-07-31
Filed2025-10-30
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥6.1bn2024-08-01 → 2025-07-31StandaloneNet sales
Revenue¥5.8bn2023-08-01 → 2024-07-31StandaloneNet sales
Revenue¥5.3bn2022-08-01 → 2023-07-31vStandaloneNet sales (5-year summary)
Revenue¥4.5bn2021-08-01 → 2022-07-31vStandaloneNet sales (5-year summary)
Revenue¥4.2bn2020-08-01 → 2021-07-31dStandaloneNet sales (5-year summary)
Operating income¥189m2024-08-01 → 2025-07-31StandaloneOperating income
Operating income¥220m2023-08-01 → 2024-07-31StandaloneOperating income
Ordinary income¥192m2024-08-01 → 2025-07-31StandaloneOrdinary income
Ordinary income¥225m2023-08-01 → 2024-07-31StandaloneOrdinary income
Ordinary income¥122m2022-08-01 → 2023-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥227m2021-08-01 → 2022-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥84m2020-08-01 → 2021-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥149m2024-08-01 → 2025-07-31StandaloneIncome before income taxes
Profit before tax¥162m2023-08-01 → 2024-07-31StandaloneIncome before income taxes
Net income¥81m2024-08-01 → 2025-07-31StandaloneProfit loss
Net income¥117m2023-08-01 → 2024-07-31StandaloneProfit loss
Net income−¥63m2022-08-01 → 2023-07-31vStandaloneNet income loss (5-year summary)
Net income¥19m2021-08-01 → 2022-07-31vStandaloneNet income loss (5-year summary)
Net income−¥160m2020-08-01 → 2021-07-31dStandaloneNet income loss (5-year summary)
Total assets¥4.7bnat 2025-07-31StandaloneAssets
Total assets¥4.3bnat 2024-07-31StandaloneAssets
Total assets¥3.9bnat 2023-07-31vStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2022-07-31vStandaloneTotal assets (5-year summary)
Total assets¥4.2bnat 2021-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.1bnat 2025-07-31StandaloneLiabilities
Total liabilities¥2.7bnat 2024-07-31StandaloneLiabilities
Net assets / equity¥1.6bnat 2025-07-31StandaloneNet assets
Net assets / equity¥1.5bnat 2024-07-31StandaloneNet assets
Net assets / equity¥1.4bnat 2023-07-31vStandaloneNet assets
Net assets / equity¥1.5bnat 2022-07-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.5bnat 2021-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.3bnat 2025-07-31StandaloneCash and deposits
Cash and deposits¥1.1bnat 2024-07-31StandaloneCash and deposits
Cash & equivalents¥1.2bnat 2025-07-31StandaloneCash and cash equivalents
Cash & equivalents¥1.1bnat 2024-07-31StandaloneCash and cash equivalents
Cash & equivalents¥916mat 2023-07-31vStandaloneCash and cash equivalents
Cash & equivalents¥1.1bnat 2022-07-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2021-07-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥349m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥373m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥351m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥374m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥156m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥451m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥383m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in investment activities
Investing cash flow¥117m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥576m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥339m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥214m2024-08-01 → 2025-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥162m2023-08-01 → 2024-07-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥669m2022-08-01 → 2023-07-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥186m2021-08-01 → 2022-07-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥556m2020-08-01 → 2021-07-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥37.562024-08-01 → 2025-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.082023-08-01 → 2024-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-29.032022-08-01 → 2023-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥9.052021-08-01 → 2022-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-74.762020-08-01 → 2021-07-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥152024-08-01 → 2025-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102023-08-01 → 2024-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥202022-08-01 → 2023-07-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥202021-08-01 → 2022-07-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥152020-08-01 → 2021-07-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥742.77at 2025-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥706.29at 2024-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥656.83at 2023-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥693.73at 2022-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥690.6at 2021-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio34.0%at 2025-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio35.7%at 2024-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio36.7%at 2023-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.3%at 2022-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.0%at 2021-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.2%2024-08-01 → 2025-07-31StandaloneRate of return on equity (5-year summary)
ROE7.9%2023-08-01 → 2024-07-31StandaloneRate of return on equity (5-year summary)
ROE-4.3%2022-08-01 → 2023-07-31vStandaloneRate of return on equity (5-year summary)
ROE1.3%2021-08-01 → 2022-07-31vStandaloneRate of return on equity (5-year summary)
ROE-10.1%2020-08-01 → 2021-07-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,164,170at 2025-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,158,150at 2024-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,077,500at 2023-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,075,260at 2022-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,072,200at 2021-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees241at 2025-07-31StandaloneNumber of employees
Employees228at 2024-07-31StandaloneNumber of employees
Employees214at 2023-07-31vStandaloneNumber of employees
Employees232at 2022-07-31vStandaloneNumber of employees
Employees242at 2021-07-31dStandaloneNumber 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 · 900
ItemContextValueUnit
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember4272282000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember4723422000JPY
Net salesPrior1YearDuration_NonConsolidatedMember5774730000JPY
Net salesCurrentYearDuration_NonConsolidatedMember6092106000JPY
Beginning merchandise and finished goods and raw materials cosPrior1YearDuration_NonConsolidatedMember95167000JPY
Beginning merchandise and finished goods and raw materials cosCurrentYearDuration_NonConsolidatedMember115209000JPY
Cost of purchased goodsPrior1YearDuration_NonConsolidatedMember1086473000JPY
Cost of purchased goodsCurrentYearDuration_NonConsolidatedMember1147841000JPY
Cost of products manufacturedPrior1YearDuration_NonConsolidatedMember524034000JPY
Cost of products manufacturedCurrentYearDuration_NonConsolidatedMember525779000JPY
Total beginning merchandise and finished goods and raw materials and cost of purchased goods and cost of products manufactured cosPrior1YearDuration_NonConsolidatedMember1705675000JPY
Total beginning merchandise and finished goods and raw materials and cost of purchased goods and cost of products manufactured cosCurrentYearDuration_NonConsolidatedMember1788830000JPY
Transfer to other account cosPrior1YearDuration_NonConsolidatedMember56668000JPY
Transfer to other account cosCurrentYearDuration_NonConsolidatedMember73856000JPY
Ending merchandise and finished goods and raw materials cosPrior1YearDuration_NonConsolidatedMember115209000JPY
Ending merchandise and finished goods and raw materials cosCurrentYearDuration_NonConsolidatedMember128381000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember1533797000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember1586591000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember4240932000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember4505514000JPY
Salaries and allowances sgaPrior1YearDuration_NonConsolidatedMember1803402000JPY
Salaries and allowances sgaCurrentYearDuration_NonConsolidatedMember1946192000JPY
Provision for bonuses sgaPrior1YearDuration_NonConsolidatedMember30612000JPY
Provision for bonuses sgaCurrentYearDuration_NonConsolidatedMember32683000JPY
Retirement benefit expenses sgaPrior1YearDuration_NonConsolidatedMember19555000JPY
Retirement benefit expenses sgaCurrentYearDuration_NonConsolidatedMember20960000JPY
Rents sgaPrior1YearDuration_NonConsolidatedMember405970000JPY
Rents sgaCurrentYearDuration_NonConsolidatedMember406295000JPY
Depreciation sgaPrior1YearDuration_NonConsolidatedMember144925000JPY
Depreciation sgaCurrentYearDuration_NonConsolidatedMember159140000JPY
Provision for shareholder benefit program sgaPrior1YearDuration_NonConsolidatedMember10627000JPY
Provision for shareholder benefit program sgaCurrentYearDuration_NonConsolidatedMember12015000JPY
Other sgaPrior1YearDuration_NonConsolidatedMember1606226000JPY
Other sgaCurrentYearDuration_NonConsolidatedMember1738778000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember4021321000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember4316066000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember219611000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember189447000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember345000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember649000JPY
Dividends income noiPrior1YearDuration_NonConsolidatedMember356000JPY
Dividends income noiCurrentYearDuration_NonConsolidatedMember426000JPY
Real estate rent noiPrior1YearDuration_NonConsolidatedMember47290000JPY
Real estate rent noiCurrentYearDuration_NonConsolidatedMember47710000JPY
Other noiPrior1YearDuration_NonConsolidatedMember8324000JPY
Other noiCurrentYearDuration_NonConsolidatedMember5613000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember56316000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember54399000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember9978000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember13298000JPY

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 2024-07-31pass rounding
balance sheet identitynon_consolidated 2025-07-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-07-31pass
statement vs summary · net assetsnon_consolidated 2024-07-31pass
statement vs summary · net assetsnon_consolidated 2025-07-31pass
statement vs summary · operating cash flownon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · operating cash flownon_consolidated 2024-08-01/2025-07-31pass
statement vs summary · revenuenon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · revenuenon_consolidated 2024-08-01/2025-07-31pass
statement vs summary · total assetsnon_consolidated 2024-07-31pass
statement vs summary · total assetsnon_consolidated 2025-07-31pass