Annual report
7870.TEDINET S100X17L
Period2024-08-21 → 2025-08-20
Filed2025-11-14
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥7.3bn | 2024-08-21 → 2025-08-20 | Standalone | Net sales |
| Revenue | ¥6.7bn | 2023-08-21 → 2024-08-20 | Standalone | Net sales |
| Revenue | ¥7.2bn | 2022-08-21 → 2023-08-20v | Standalone | Net sales (5-year summary) |
| Revenue | ¥7.7bn | 2021-08-21 → 2022-08-20v | Standalone | Net sales (5-year summary) |
| Revenue | ¥8.6bn | 2020-08-21 → 2021-08-20v | Standalone | Net sales (5-year summary) |
| Operating income | ¥247m | 2024-08-21 → 2025-08-20 | Standalone | Operating income |
| Operating income | ¥18m | 2023-08-21 → 2024-08-20 | Standalone | Operating income |
| Ordinary income | ¥247m | 2024-08-21 → 2025-08-20 | Standalone | Ordinary income |
| Ordinary income | ¥16m | 2023-08-21 → 2024-08-20 | Standalone | Ordinary income |
| Ordinary income | ¥100m | 2022-08-21 → 2023-08-20v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥331m | 2021-08-21 → 2022-08-20v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥601m | 2020-08-21 → 2021-08-20v | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥247m | 2024-08-21 → 2025-08-20 | Standalone | Income before income taxes |
| Profit before tax | ¥11m | 2023-08-21 → 2024-08-20 | Standalone | Income before income taxes |
| Net income | ¥164m | 2024-08-21 → 2025-08-20 | Standalone | Profit loss |
| Net income | ¥6m | 2023-08-21 → 2024-08-20 | Standalone | Profit loss |
| Net income | ¥62m | 2022-08-21 → 2023-08-20v | Standalone | Net income loss (5-year summary) |
| Net income | ¥234m | 2021-08-21 → 2022-08-20v | Standalone | Net income loss (5-year summary) |
| Net income | ¥407m | 2020-08-21 → 2021-08-20v | Standalone | Net income loss (5-year summary) |
| Total assets | ¥6.9bn | at 2025-08-20 | Standalone | Assets |
| Total assets | ¥6.9bn | at 2024-08-20 | Standalone | Assets |
| Total assets | ¥7.2bn | at 2023-08-20v | Standalone | Total assets (5-year summary) |
| Total assets | ¥7.3bn | at 2022-08-20v | Standalone | Total assets (5-year summary) |
| Total assets | ¥7.7bn | at 2021-08-20v | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.6bn | at 2025-08-20 | Standalone | Liabilities |
| Total liabilities | ¥1.7bn | at 2024-08-20 | Standalone | Liabilities |
| Net assets / equity | ¥5.3bn | at 2025-08-20 | Standalone | Net assets |
| Net assets / equity | ¥5.2bn | at 2024-08-20 | Standalone | Net assets |
| Net assets / equity | ¥5.3bn | at 2023-08-20v | Standalone | Net assets |
| Net assets / equity | ¥5.3bn | at 2022-08-20v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥5.2bn | at 2021-08-20v | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.6bn | at 2025-08-20 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.2bn | at 2024-08-20 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.6bn | at 2025-08-20 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2024-08-20 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥734m | at 2023-08-20v | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥775m | at 2022-08-20v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.3bn | at 2021-08-20v | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥831m | 2024-08-21 → 2025-08-20 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥975m | 2023-08-21 → 2024-08-20 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥756m | 2022-08-21 → 2023-08-20v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥388m | 2021-08-21 → 2022-08-20v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.2bn | 2020-08-21 → 2021-08-20v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥93m | 2024-08-21 → 2025-08-20 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥244m | 2023-08-21 → 2024-08-20 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥736m | 2022-08-21 → 2023-08-20v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥640m | 2021-08-21 → 2022-08-20v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥560m | 2020-08-21 → 2021-08-20v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥326m | 2024-08-21 → 2025-08-20 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥268m | 2023-08-21 → 2024-08-20 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥62m | 2022-08-21 → 2023-08-20v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥275m | 2021-08-21 → 2022-08-20v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥276m | 2020-08-21 → 2021-08-20v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥29 | 2024-08-21 → 2025-08-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.99 | 2023-08-21 → 2024-08-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥10.78 | 2022-08-21 → 2023-08-20v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥40.49 | 2021-08-21 → 2022-08-20v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥67.87 | 2020-08-21 → 2021-08-20v | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥11 | 2024-08-21 → 2025-08-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2023-08-21 → 2024-08-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥12 | 2022-08-21 → 2023-08-20v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥12 | 2021-08-21 → 2022-08-20v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥15 | 2020-08-21 → 2021-08-20v | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥949.97 | at 2025-08-20 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥904.94 | at 2024-08-20 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥913.75 | at 2023-08-20v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥914.87 | at 2022-08-20v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥863.55 | at 2021-08-20v | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 76.3% | at 2025-08-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 75.8% | at 2024-08-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.8% | at 2023-08-20v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.4% | at 2022-08-20v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.7% | at 2021-08-20v | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 3.1% | 2024-08-21 → 2025-08-20 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 0.1% | 2023-08-21 → 2024-08-20 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.2% | 2022-08-21 → 2023-08-20v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.5% | 2021-08-21 → 2022-08-20v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.9% | 2020-08-21 → 2021-08-20v | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 6,000,000 | at 2025-08-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,000,000 | at 2024-08-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,000,000 | at 2023-08-20v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,000,000 | at 2022-08-20v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,000,000 | at 2021-08-20v | Standalone | Total number of issued shares (5-year summary) |
| Employees | 428 | at 2025-08-20 | Standalone | Number of employees |
| Employees | 445 | at 2024-08-20 | Standalone | Number of employees |
| Employees | 448 | at 2023-08-20v | Standalone | Number of employees |
| Employees | 459 | at 2022-08-20v | Standalone | Number of employees |
| Employees | 458 | at 2021-08-20v | Standalone | Number 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 · 1,027
| Item | Context | Value | Unit |
|---|---|---|---|
| Noncurrent liabilities | Prior1YearInstant_NonConsolidatedMember | 476112000 | JPY |
| Noncurrent liabilities | CurrentYearInstant_NonConsolidatedMember | 342899000 | JPY |
| Liabilities | Prior1YearInstant_NonConsolidatedMember | 1667546000 | JPY |
| Liabilities | CurrentYearInstant_NonConsolidatedMember | 1638457000 | JPY |
| Capital stock | Prior1YearInstant_NonConsolidatedMember | 460000000 | JPY |
| Capital stock | CurrentYearInstant_NonConsolidatedMember | 460000000 | JPY |
| Legal capital surplus | Prior1YearInstant_NonConsolidatedMember | 285200000 | JPY |
| Legal capital surplus | CurrentYearInstant_NonConsolidatedMember | 285200000 | JPY |
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | 285200000 | JPY |
| Capital surplus | CurrentYearInstant_NonConsolidatedMember | 285200000 | JPY |
| Legal retained earnings | Prior1YearInstant_NonConsolidatedMember | 96200000 | JPY |
| Legal retained earnings | CurrentYearInstant_NonConsolidatedMember | 96200000 | JPY |
| Reserve for advanced depreciation of noncurrent assets | Prior1YearInstant_NonConsolidatedMember | 200999000 | JPY |
| Reserve for advanced depreciation of noncurrent assets | CurrentYearInstant_NonConsolidatedMember | 198398000 | JPY |
| General reserve | Prior1YearInstant_NonConsolidatedMember | 2505000000 | JPY |
| General reserve | CurrentYearInstant_NonConsolidatedMember | 2505000000 | JPY |
| Retained earnings brought forward | Prior1YearInstant_NonConsolidatedMember | 1688469000 | JPY |
| Retained earnings brought forward | CurrentYearInstant_NonConsolidatedMember | 1797921000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 4490669000 | JPY |
| Retained earnings | CurrentYearInstant_NonConsolidatedMember | 4597519000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -91677000 | JPY |
| Treasury stock | CurrentYearInstant_NonConsolidatedMember | -169117000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 5144191000 | JPY |
| Shareholders equity | CurrentYearInstant_NonConsolidatedMember | 5173602000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant_NonConsolidatedMember | 90137000 | JPY |
| Valuation difference on available for sale securities | CurrentYearInstant_NonConsolidatedMember | 112232000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant_NonConsolidatedMember | 90137000 | JPY |
| Valuation and translation adjustments | CurrentYearInstant_NonConsolidatedMember | 112232000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 5234329000 | JPY |
| Net assets | CurrentYearInstant_NonConsolidatedMember | 5285834000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 6901876000 | JPY |
| Liabilities and net assets | CurrentYearInstant_NonConsolidatedMember | 6924292000 | JPY |
| Net sales | Prior1YearDuration_NonConsolidatedMember | 6698545000 | JPY |
| Net sales | CurrentYearDuration_NonConsolidatedMember | 7331485000 | JPY |
| Beginning finished goods cos | Prior1YearDuration_NonConsolidatedMember | 38135000 | JPY |
| Beginning finished goods cos | CurrentYearDuration_NonConsolidatedMember | 35079000 | JPY |
| Cost of products manufactured | Prior1YearDuration_NonConsolidatedMember | 5266932000 | JPY |
| Cost of products manufactured | CurrentYearDuration_NonConsolidatedMember | 5645638000 | JPY |
| Total beginning finished goods and cost of products manufactured for the period | Prior1YearDuration_NonConsolidatedMember | 5305067000 | JPY |
| Total beginning finished goods and cost of products manufactured for the period | CurrentYearDuration_NonConsolidatedMember | 5680717000 | JPY |
| Transfer to other account cos | Prior1YearDuration_NonConsolidatedMember | 5000 | JPY |
| Transfer to other account cos | CurrentYearDuration_NonConsolidatedMember | 5000 | JPY |
| Ending finished goods cos | Prior1YearDuration_NonConsolidatedMember | 35079000 | JPY |
| Ending finished goods cos | CurrentYearDuration_NonConsolidatedMember | 38326000 | JPY |
| Cost of sales | Prior1YearDuration_NonConsolidatedMember | 5269983000 | JPY |
| Cost of sales | CurrentYearDuration_NonConsolidatedMember | 5642385000 | JPY |
| Gross profit | Prior1YearDuration_NonConsolidatedMember | 1428562000 | JPY |
| Gross profit | CurrentYearDuration_NonConsolidatedMember | 1689100000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration_NonConsolidatedMember | 1410911000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration_NonConsolidatedMember | 1441674000 | JPY |
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 identity | pass rounding |
| balance sheet identity | pass rounding |
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |