Annual report
8594.TEDINET S100VG4Q
Period2024-01-01 → 2024-12-31
Filed2025-03-26
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥49.5bn | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥43.2bn | 2023-01-01 → 2023-12-31 | Standalone | Net sales |
| Revenue | ¥43.6bn | 2022-01-01 → 2022-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥39.3bn | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥40.3bn | 2020-01-01 → 2020-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥1.5bn | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Operating income | ¥1.0bn | 2023-01-01 → 2023-12-31 | Standalone | Operating income |
| Ordinary income | ¥1.9bn | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥1.3bn | 2023-01-01 → 2023-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥908m | 2022-01-01 → 2022-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥762m | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥740m | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.8bn | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥1.1bn | 2023-01-01 → 2023-12-31 | Standalone | Income before income taxes |
| Net income | ¥1.2bn | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | ¥748m | 2023-01-01 → 2023-12-31 | Standalone | Profit loss |
| Net income | ¥567m | 2022-01-01 → 2022-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥492m | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥477m | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥158.6bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥151.4bn | at 2023-12-31 | Standalone | Assets |
| Total assets | ¥144.2bn | at 2022-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥136.4bn | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥124.9bn | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥146.6bn | at 2024-12-31 | Standalone | Liabilities |
| Total liabilities | ¥140.7bn | at 2023-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥12.0bn | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥10.7bn | at 2023-12-31 | Standalone | Net assets |
| Net assets / equity | ¥9.9bn | at 2022-12-31d | Standalone | Net assets |
| Net assets / equity | ¥8.8bn | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥8.4bn | at 2020-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥13.6bn | at 2024-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥7.7bn | at 2023-12-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥13.1bn | at 2024-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥7.2bn | at 2023-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥6.7bn | at 2022-12-31d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥6.9bn | at 2021-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥8.6bn | at 2020-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥821m | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥5.2bn | 2023-01-01 → 2023-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥7.1bn | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥12.4bn | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥3.3bn | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥90m | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥838m | 2023-01-01 → 2023-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥760m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.4bn | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.2bn | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥5.0bn | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥6.5bn | 2023-01-01 → 2023-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥7.7bn | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥12.1bn | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥2.0bn | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥165.59 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥100.52 | 2023-01-01 → 2023-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥76.42 | 2022-01-01 → 2022-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥66.35 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥64.44 | 2020-01-01 → 2020-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥18 | 2024-01-01 → 2024-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥12 | 2023-01-01 → 2023-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥8 | 2022-01-01 → 2022-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2021-01-01 → 2021-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥7 | 2020-01-01 → 2020-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,611.6 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,442.88 | at 2023-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,329.01 | at 2022-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,186.93 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,128.16 | at 2020-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 7.6% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 7.1% | at 2023-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 6.9% | at 2022-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 6.5% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 6.7% | at 2020-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 10.8% | 2024-01-01 → 2024-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.3% | 2023-01-01 → 2023-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.1% | 2022-01-01 → 2022-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.7% | 2021-01-01 → 2021-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.8% | 2020-01-01 → 2020-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 8,680,000 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,680,000 | at 2023-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,680,000 | at 2022-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,680,000 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,680,000 | at 2020-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 175 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 172 | at 2023-12-31 | Standalone | Number of employees |
| Employees | 169 | at 2022-12-31d | Standalone | Number of employees |
| Employees | 168 | at 2021-12-31d | Standalone | Number of employees |
| Employees | 160 | at 2020-12-31d | 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.
Segments · 67
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | employees | at 2024-12-31 | 4 pure |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-01-01 → 2024-12-31 | ¥88m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-01-01 → 2024-12-31 | ¥88m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2024-12-31 | ¥484m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-01-01 → 2024-12-31 | ¥26m |
| Reconciling Itemsreconciling | capex | 2024-01-01 → 2024-12-31 | ¥23m |
| Reconciling Itemsreconciling | depreciation | 2024-01-01 → 2024-12-31 | ¥29m |
| Reconciling Itemsreconciling | segment assets | at 2024-12-31 | ¥16.3bn |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-12-31 | −¥805m |
| Lease Installment Operating Loansreportable segment | capex | 2024-01-01 → 2024-12-31 | ¥238m |
| Lease Installment Operating Loansreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥178m |
| Lease Installment Operating Loansreportable segment | employees | at 2024-12-31 | 121 pure |
| Lease Installment Operating Loansreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥45.2bn |
| Lease Installment Operating Loansreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥45.2bn |
| Lease Installment Operating Loansreportable segment | segment assets | at 2024-12-31 | ¥121.4bn |
| Lease Installment Operating Loansreportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥1.4bn |
| Real Estate Rentreportable segment | capex | 2024-01-01 → 2024-12-31 | ¥1.2bn |
| Real Estate Rentreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥1.0bn |
| Real Estate Rentreportable segment | employees | at 2024-12-31 | 9 pure |
| Real Estate Rentreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥4.2bn |
| Real Estate Rentreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥4.2bn |
| Real Estate Rentreportable segment | segment assets | at 2024-12-31 | ¥20.5bn |
| Real Estate Rentreportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥925m |
| —segment total | capex | 2024-01-01 → 2024-12-31 | ¥1.4bn |
| —segment total | depreciation | 2024-01-01 → 2024-12-31 | ¥1.2bn |
| —segment total | revenue | 2024-01-01 → 2024-12-31 | ¥49.5bn |
| —segment total | revenue external | 2024-01-01 → 2024-12-31 | ¥49.5bn |
| —segment total | segment assets | at 2024-12-31 | ¥141.9bn |
| —segment total | segment profit | 2024-01-01 → 2024-12-31 | ¥2.3bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2024-01-01 → 2024-12-31 | ¥1.4bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2024-01-01 → 2024-12-31 | ¥1.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-01-01 → 2024-12-31 | ¥49.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-01-01 → 2024-12-31 | ¥49.5bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2024-12-31 | ¥142.3bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-01-01 → 2024-12-31 | ¥2.3bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2023-01-01 → 2023-12-31 | ¥83m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2023-01-01 → 2023-12-31 | ¥83m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2023-12-31 | ¥423m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2023-01-01 → 2023-12-31 | ¥28m |
| Reconciling Itemsreconciling | capex | 2023-01-01 → 2023-12-31 | ¥31m |
| Reconciling Itemsreconciling | depreciation | 2023-01-01 → 2023-12-31 | ¥26m |
| Reconciling Itemsreconciling | segment assets | at 2023-12-31 | ¥10.3bn |
| Reconciling Itemsreconciling | segment profit | 2023-01-01 → 2023-12-31 | −¥776m |
| Lease Installment Operating Loansreportable segment | capex | 2023-01-01 → 2023-12-31 | ¥224m |
| Lease Installment Operating Loansreportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥182m |
| Lease Installment Operating Loansreportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥39.0bn |
| Lease Installment Operating Loansreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥39.0bn |
| Lease Installment Operating Loansreportable segment | segment assets | at 2023-12-31 | ¥120.5bn |
| Lease Installment Operating Loansreportable segment | segment profit | 2023-01-01 → 2023-12-31 | ¥798m |
| Real Estate Rentreportable segment | capex | 2023-01-01 → 2023-12-31 | ¥1.4bn |
| Real Estate Rentreportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥952m |
| Real Estate Rentreportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥4.1bn |
| Real Estate Rentreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥4.1bn |
| Real Estate Rentreportable segment | segment assets | at 2023-12-31 | ¥20.2bn |
| Real Estate Rentreportable segment | segment profit | 2023-01-01 → 2023-12-31 | ¥994m |
| —segment total | capex | 2023-01-01 → 2023-12-31 | ¥1.6bn |
| —segment total | depreciation | 2023-01-01 → 2023-12-31 | ¥1.1bn |
| —segment total | revenue | 2023-01-01 → 2023-12-31 | ¥43.1bn |
| —segment total | revenue external | 2023-01-01 → 2023-12-31 | ¥43.1bn |
| —segment total | segment assets | at 2023-12-31 | ¥140.7bn |
| —segment total | segment profit | 2023-01-01 → 2023-12-31 | ¥1.8bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2023-01-01 → 2023-12-31 | ¥1.6bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2023-01-01 → 2023-12-31 | ¥1.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-01-01 → 2023-12-31 | ¥43.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-01-01 → 2023-12-31 | ¥43.2bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2023-12-31 | ¥141.1bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-01-01 → 2023-12-31 | ¥1.8bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,270
| Item | Context | Value | Unit |
|---|---|---|---|
| Intangible assets | CurrentYearInstant_NonConsolidatedMember | 93401000 | JPY |
| Investment securities | Prior1YearInstant_NonConsolidatedMember | 5580190000 | JPY |
| Investment securities | CurrentYearInstant_NonConsolidatedMember | 5745137000 | JPY |
| Stocks of subsidiaries and affiliates | Prior1YearInstant_NonConsolidatedMember | 17000000 | JPY |
| Stocks of subsidiaries and affiliates | CurrentYearInstant_NonConsolidatedMember | 17000000 | JPY |
| Investments in capital | Prior1YearInstant_NonConsolidatedMember | 9330000 | JPY |
| Investments in capital | CurrentYearInstant_NonConsolidatedMember | 9330000 | JPY |
| Long term loans receivable from employees | Prior1YearInstant_NonConsolidatedMember | 5709000 | JPY |
| Long term loans receivable from employees | CurrentYearInstant_NonConsolidatedMember | 5657000 | JPY |
| Bad debts ioalea | Prior1YearInstant_NonConsolidatedMember | 287998000 | JPY |
| Bad debts ioalea | CurrentYearInstant_NonConsolidatedMember | 150493000 | JPY |
| Long term prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 642969000 | JPY |
| Long term prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 726881000 | JPY |
| Deferred tax assets | Prior1YearInstant_NonConsolidatedMember | 1334274000 | JPY |
| Deferred tax assets | CurrentYearInstant_NonConsolidatedMember | 1256707000 | JPY |
| Guarantee deposits ioa | Prior1YearInstant_NonConsolidatedMember | 1658373000 | JPY |
| Guarantee deposits ioa | CurrentYearInstant_NonConsolidatedMember | 1680695000 | JPY |
| Other ioa | Prior1YearInstant_NonConsolidatedMember | 244556000 | JPY |
| Other ioa | CurrentYearInstant_NonConsolidatedMember | 298735000 | JPY |
| Allowance for doubtful accounts ioa by group | Prior1YearInstant_NonConsolidatedMember | -61148000 | JPY |
| Allowance for doubtful accounts ioa by group | CurrentYearInstant_NonConsolidatedMember | -64673000 | JPY |
| Investments and other assets | Prior1YearInstant_NonConsolidatedMember | 9719252000 | JPY |
| Investments and other assets | CurrentYearInstant_NonConsolidatedMember | 9825964000 | JPY |
| Noncurrent assets | Prior1YearInstant_NonConsolidatedMember | 28017866000 | JPY |
| Noncurrent assets | CurrentYearInstant_NonConsolidatedMember | 28346921000 | JPY |
| Bond issuance cost da | Prior1YearInstant_NonConsolidatedMember | 59265000 | JPY |
| Bond issuance cost da | CurrentYearInstant_NonConsolidatedMember | 56750000 | JPY |
| Deferred assets | Prior1YearInstant_NonConsolidatedMember | 59265000 | JPY |
| Deferred assets | CurrentYearInstant_NonConsolidatedMember | 56750000 | JPY |
| Assets | Prior1YearInstant_NonConsolidatedMember | 151446899000 | JPY |
| Assets | CurrentYearInstant_NonConsolidatedMember | 158622881000 | JPY |
| Notes payable trade | Prior1YearInstant_NonConsolidatedMember | 916852000 | JPY |
| Notes payable trade | CurrentYearInstant_NonConsolidatedMember | 1085420000 | JPY |
| Accounts payable trade | Prior1YearInstant_NonConsolidatedMember | 3126239000 | JPY |
| Accounts payable trade | CurrentYearInstant_NonConsolidatedMember | 3090729000 | JPY |
| Short term loans payable | Prior1YearInstant_NonConsolidatedMember | 2570000000 | JPY |
| Short term loans payable | CurrentYearInstant_NonConsolidatedMember | 3541521000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant_NonConsolidatedMember | 35127965000 | JPY |
| Current portion of long term loans payable | CurrentYearInstant_NonConsolidatedMember | 34980313000 | JPY |
| Current portion of bonds | Prior1YearInstant_NonConsolidatedMember | 1530000000 | JPY |
| Current portion of bonds | CurrentYearInstant_NonConsolidatedMember | 1640000000 | JPY |
| Current portion of long term payables under fluidity lease receivables cllea | Prior1YearInstant_NonConsolidatedMember | 219841000 | JPY |
| Current portion of long term payables under fluidity lease receivables cllea | CurrentYearInstant_NonConsolidatedMember | 222621000 | JPY |
| Lease obligations cl | Prior1YearInstant_NonConsolidatedMember | 1030573000 | JPY |
| Lease obligations cl | CurrentYearInstant_NonConsolidatedMember | 876627000 | JPY |
| Accounts payable other | Prior1YearInstant_NonConsolidatedMember | 457666000 | JPY |
| Accounts payable other | CurrentYearInstant_NonConsolidatedMember | 485597000 | JPY |
| Accrued expenses | Prior1YearInstant_NonConsolidatedMember | 145543000 | JPY |
| Accrued expenses | CurrentYearInstant_NonConsolidatedMember | 177122000 | JPY |
| Income taxes payable | Prior1YearInstant_NonConsolidatedMember | 85769000 | 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 |
| 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 |