Tokyo Tape
Sign in
← Arealink

Annual report

8914.TEDINET S100XSP5
Period2025-01-01 → 2025-12-31
Filed2026-03-24
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥26.4bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥24.7bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥22.5bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥20.9bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥20.6bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥5.5bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥4.9bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥5.2bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥4.7bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥4.1bn2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥3.8bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥3.0bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥5.2bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥4.6bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥3.7bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥3.2bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥2.8bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥2.9bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥3.2bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥64.1bnat 2025-12-31StandaloneAssets
Total assets¥55.9bnat 2024-12-31StandaloneAssets
Total assets¥49.7bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥45.6bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥42.2bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥34.9bnat 2025-12-31StandaloneLiabilities
Total liabilities¥29.1bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥29.2bnat 2025-12-31StandaloneNet assets
Net assets / equity¥26.8bnat 2024-12-31StandaloneNet assets
Net assets / equity¥25.0bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥23.1bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥21.0bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥16.7bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥15.2bnat 2024-12-31StandaloneCash and deposits
Cash & equivalents¥16.7bnat 2025-12-31StandaloneCash and cash equivalents
Cash & equivalents¥15.2bnat 2024-12-31StandaloneCash and cash equivalents
Cash & equivalents¥15.0bnat 2023-12-31vStandaloneCash and cash equivalents
Cash & equivalents¥14.3bnat 2022-12-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥13.4bnat 2021-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥5.2bn2025-01-01 → 2025-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥5.3bn2024-01-01 → 2024-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥3.5bn2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.6bn2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥5.7bn2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥7.8bn2025-01-01 → 2025-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥8.2bn2024-01-01 → 2024-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥4.7bn2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2.3bn2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.3bn2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥4.0bn2025-01-01 → 2025-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥3.0bn2024-01-01 → 2024-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥1.8bn2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.5bn2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥825m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥72.912025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥63.062024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥55.622023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥56.892022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥62.682021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥38.52025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥642024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥772023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥692022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥472021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥575.01at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥527.16at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥493.18at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥454.99at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥413.89at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio45.6%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio47.9%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.4%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio50.5%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio49.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE13.2%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE12.4%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE11.7%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE13.1%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE16.2%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued51,763,600at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued25,881,800at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,940,900at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued12,940,900at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued12,940,900at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees81at 2025-12-31StandaloneNumber of employees
Employees80at 2024-12-31StandaloneNumber of employees
Employees80at 2023-12-31vStandaloneNumber of employees
Employees71at 2022-12-31vStandaloneNumber of employees
Employees73at 2021-12-31dStandaloneNumber 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.

Segments · 55
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-01-01 → 2025-12-31¥4m
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥44m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥20.6bn
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥1.4bn
Land Rights Consolidation Businessreportable segmentemployeesat 2025-12-314 pure
Land Rights Consolidation Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥2.6bn
Land Rights Consolidation Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥2.6bn
Land Rights Consolidation Businessreportable segmentsegment assetsat 2025-12-31¥2.8bn
Land Rights Consolidation Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥407m
Other Operational Services Businessreportable segmentcapex2025-01-01 → 2025-12-31¥189m
Other Operational Services Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥206m
Other Operational Services Businessreportable segmentemployeesat 2025-12-313 pure
Other Operational Services Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥1.6bn
Other Operational Services Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥1.6bn
Other Operational Services Businessreportable segmentsegment assetsat 2025-12-31¥5.8bn
Other Operational Services Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥434m
Storage Businessreportable segmentcapex2025-01-01 → 2025-12-31¥8.1bn
Storage Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥1.6bn
Storage Businessreportable segmentemployeesat 2025-12-3157 pure
Storage Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥22.2bn
Storage Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥22.2bn
Storage Businessreportable segmentsegment assetsat 2025-12-31¥34.9bn
Storage Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥6.0bn
—segment totalcapex2025-01-01 → 2025-12-31¥8.3bn
—segment totaldepreciation2025-01-01 → 2025-12-31¥1.8bn
—segment totalrevenue2025-01-01 → 2025-12-31¥26.4bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥26.4bn
—segment totalsegment assetsat 2025-12-31¥43.5bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥6.9bn
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥7m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥46m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥19.1bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥1.4bn
Land Rights Consolidation Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥3.7bn
Land Rights Consolidation Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥3.7bn
Land Rights Consolidation Businessreportable segmentsegment assetsat 2024-12-31¥3.0bn
Land Rights Consolidation Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥486m
Other Operational Services Businessreportable segmentcapex2024-01-01 → 2024-12-31¥473m
Other Operational Services Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥191m
Other Operational Services Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.5bn
Other Operational Services Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥1.5bn
Other Operational Services Businessreportable segmentsegment assetsat 2024-12-31¥5.9bn
Other Operational Services Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥428m
Storage Businessreportable segmentcapex2024-01-01 → 2024-12-31¥6.6bn
Storage Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥1.2bn
Storage Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥19.5bn
Storage Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥19.5bn
Storage Businessreportable segmentsegment assetsat 2024-12-31¥27.9bn
Storage Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥5.4bn
—segment totalcapex2024-01-01 → 2024-12-31¥7.1bn
—segment totaldepreciation2024-01-01 → 2024-12-31¥1.4bn
—segment totalrevenue2024-01-01 → 2024-12-31¥24.7bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥24.7bn
—segment totalsegment assetsat 2024-12-31¥36.8bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥6.3bn

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,215
ItemContextValueUnit
Investments and other assetsPrior1YearInstant_NonConsolidatedMember4734713000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember4922350000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember33361559000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember38365792000JPY
AssetsPrior1YearInstant_NonConsolidatedMember55919618000JPY
AssetsCurrentYearInstant_NonConsolidatedMember64080563000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember153291000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember200610000JPY
Accounts payable for construction contractsPrior1YearInstant_NonConsolidatedMember29538000JPY
Accounts payable for construction contractsCurrentYearInstant_NonConsolidatedMember19915000JPY
Short term loans payablePrior1YearInstant_NonConsolidatedMember331140000JPY
Short term loans payableCurrentYearInstant_NonConsolidatedMember678800000JPY
Current portion of long term loans payablePrior1YearInstant_NonConsolidatedMember2623903000JPY
Current portion of long term loans payableCurrentYearInstant_NonConsolidatedMember2839155000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember1671250000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember1551326000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember202522000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember289987000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember689965000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember1270492000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember1129664000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember912131000JPY
Advances received on uncompleted construction contracts clPrior1YearInstant_NonConsolidatedMember5000000JPY
Advances received on uncompleted construction contracts clCurrentYearInstant_NonConsolidatedMember25845000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember6499000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember7959000JPY
Unearned revenuePrior1YearInstant_NonConsolidatedMember582841000JPY
Unearned revenueCurrentYearInstant_NonConsolidatedMember621849000JPY
Lease obligations clPrior1YearInstant_NonConsolidatedMember294079000JPY
Lease obligations clCurrentYearInstant_NonConsolidatedMember296830000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember－JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember14258000JPY
Provision for loss on subleasing business clPrior1YearInstant_NonConsolidatedMember3342000JPY
Provision for loss on subleasing business clCurrentYearInstant_NonConsolidatedMember4588000JPY
Other clPrior1YearInstant_NonConsolidatedMember63077000JPY
Other clCurrentYearInstant_NonConsolidatedMember423646000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember7786116000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember9157399000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember16582382000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember21215034000JPY
Guarantee deposits received2 nclPrior1YearInstant_NonConsolidatedMember322455000JPY
Guarantee deposits received2 nclCurrentYearInstant_NonConsolidatedMember313270000JPY
Long term unearned revenuePrior1YearInstant_NonConsolidatedMember753803000JPY
Long term unearned revenueCurrentYearInstant_NonConsolidatedMember509233000JPY
Lease obligations nclPrior1YearInstant_NonConsolidatedMember1010035000JPY
Lease obligations nclCurrentYearInstant_NonConsolidatedMember713205000JPY
Long term accounts payable otherPrior1YearInstant_NonConsolidatedMember1258895000JPY
Long term accounts payable otherCurrentYearInstant_NonConsolidatedMember1203029000JPY
Asset retirement obligations nclPrior1YearInstant_NonConsolidatedMember1433258000JPY
Asset retirement obligations nclCurrentYearInstant_NonConsolidatedMember1738715000JPY

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 2024-12-31pass rounding
balance sheet identitynon_consolidated 2025-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · operating cash flownon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flownon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass