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 |
|---|---|---|---|
| Current assets | Prior1YearInstant_NonConsolidatedMember | 2579691000 | JPY |
| Current assets | CurrentYearInstant_NonConsolidatedMember | 3014980000 | JPY |
| Buildings | Prior1YearInstant_NonConsolidatedMember | 5302675000 | JPY |
| Buildings | CurrentYearInstant_NonConsolidatedMember | 5327099000 | JPY |
| Accumulated depreciation buildings | Prior1YearInstant_NonConsolidatedMember | -3565874000 | JPY |
| Accumulated depreciation buildings | CurrentYearInstant_NonConsolidatedMember | -3695764000 | JPY |
| Buildings net | Prior1YearInstant_NonConsolidatedMember | 1736801000 | JPY |
| Buildings net | CurrentYearInstant_NonConsolidatedMember | 1631334000 | JPY |
| Structures | Prior1YearInstant_NonConsolidatedMember | 205328000 | JPY |
| Structures | CurrentYearInstant_NonConsolidatedMember | 205328000 | JPY |
| Accumulated depreciation structures | Prior1YearInstant_NonConsolidatedMember | -173449000 | JPY |
| Accumulated depreciation structures | CurrentYearInstant_NonConsolidatedMember | -177027000 | JPY |
| Structures net | Prior1YearInstant_NonConsolidatedMember | 31878000 | JPY |
| Structures net | CurrentYearInstant_NonConsolidatedMember | 28300000 | JPY |
| Machinery and equipment | Prior1YearInstant_NonConsolidatedMember | 5914974000 | JPY |
| Machinery and equipment | CurrentYearInstant_NonConsolidatedMember | 5941827000 | JPY |
| Accumulated depreciation machinery and equipment | Prior1YearInstant_NonConsolidatedMember | -5125191000 | JPY |
| Accumulated depreciation machinery and equipment | CurrentYearInstant_NonConsolidatedMember | -5354057000 | JPY |
| Machinery and equipment net | Prior1YearInstant_NonConsolidatedMember | 789782000 | JPY |
| Machinery and equipment net | CurrentYearInstant_NonConsolidatedMember | 587770000 | JPY |
| Vehicles | Prior1YearInstant_NonConsolidatedMember | 42199000 | JPY |
| Vehicles | CurrentYearInstant_NonConsolidatedMember | 42199000 | JPY |
| Accumulated depreciation vehicles | Prior1YearInstant_NonConsolidatedMember | -41584000 | JPY |
| Accumulated depreciation vehicles | CurrentYearInstant_NonConsolidatedMember | -41999000 | JPY |
| Vehicles net | Prior1YearInstant_NonConsolidatedMember | 615000 | JPY |
| Vehicles net | CurrentYearInstant_NonConsolidatedMember | 200000 | JPY |
| Tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | 665249000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | 658395000 | JPY |
| Accumulated depreciation tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | -546997000 | JPY |
| Accumulated depreciation tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | -578568000 | JPY |
| Tools furniture and fixtures net | Prior1YearInstant_NonConsolidatedMember | 118251000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant_NonConsolidatedMember | 79827000 | JPY |
| Land | Prior1YearInstant_NonConsolidatedMember | 965106000 | JPY |
| Land | CurrentYearInstant_NonConsolidatedMember | 965106000 | JPY |
| Lease assets ppe | Prior1YearInstant_NonConsolidatedMember | 516354000 | JPY |
| Lease assets ppe | CurrentYearInstant_NonConsolidatedMember | 468000000 | JPY |
| Accumulated depreciation lease assets ppe | Prior1YearInstant_NonConsolidatedMember | -364412000 | JPY |
| Accumulated depreciation lease assets ppe | CurrentYearInstant_NonConsolidatedMember | -399499000 | JPY |
| Lease assets net ppe | Prior1YearInstant_NonConsolidatedMember | 151942000 | JPY |
| Lease assets net ppe | CurrentYearInstant_NonConsolidatedMember | 68500000 | JPY |
| Construction in progress | Prior1YearInstant_NonConsolidatedMember | 2730000 | JPY |
| Construction in progress | CurrentYearInstant_NonConsolidatedMember | － | JPY |
| Property plant and equipment | Prior1YearInstant_NonConsolidatedMember | 3797108000 | JPY |
| Property plant and equipment | CurrentYearInstant_NonConsolidatedMember | 3361038000 | JPY |
| Software | Prior1YearInstant_NonConsolidatedMember | 191189000 | JPY |
| Software | CurrentYearInstant_NonConsolidatedMember | 152317000 | JPY |
| Other ia | Prior1YearInstant_NonConsolidatedMember | 4417000 | JPY |
| Other ia | CurrentYearInstant_NonConsolidatedMember | 4417000 | JPY |
| Intangible assets | Prior1YearInstant_NonConsolidatedMember | 195607000 | JPY |
| Intangible assets | CurrentYearInstant_NonConsolidatedMember | 156735000 | 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 |