Tokyo Tape
Sign in
← Bewith

Annual report

9216.TEDINET S100YYAI
Period2025-06-01 → 2026-05-31
Filed2026-08-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 158
MetricValuePeriodScopeSource row
Revenue¥36.3bn2025-06-01 → 2026-05-31Cons.Net sales
Revenue¥36.4bn2024-06-01 → 2025-05-31Cons.Net sales
Revenue¥38.3bn2023-06-01 → 2024-05-31vCons.Net sales (5-year summary)
Revenue¥35.2bn2022-06-01 → 2023-05-31vCons.Net sales (5-year summary)
Revenue¥32.4bn2021-06-01 → 2022-05-31vCons.Net sales (5-year summary)
Operating income¥1.2bn2025-06-01 → 2026-05-31Cons.Operating income
Operating income¥1.1bn2024-06-01 → 2025-05-31Cons.Operating income
Ordinary income¥1.2bn2025-06-01 → 2026-05-31Cons.Ordinary income
Ordinary income¥1.0bn2024-06-01 → 2025-05-31Cons.Ordinary income
Ordinary income¥2.5bn2023-06-01 → 2024-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥2.3bn2022-06-01 → 2023-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥2.6bn2021-06-01 → 2022-05-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥1.0bn2025-06-01 → 2026-05-31Cons.Income before income taxes
Profit before tax¥834m2024-06-01 → 2025-05-31Cons.Income before income taxes
Net income (owners)¥579m2025-06-01 → 2026-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥452m2024-06-01 → 2025-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.8bn2023-06-01 → 2024-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.7bn2022-06-01 → 2023-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.8bn2021-06-01 → 2022-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥574m2025-06-01 → 2026-05-31Cons.Profit loss
Net income¥461m2024-06-01 → 2025-05-31Cons.Profit loss
Total assets¥16.5bnat 2026-05-31Cons.Assets
Total assets¥14.5bnat 2025-05-31Cons.Assets
Total assets¥14.1bnat 2024-05-31vCons.Total assets (5-year summary)
Total assets¥12.2bnat 2023-05-31vCons.Total assets (5-year summary)
Total assets¥10.5bnat 2022-05-31vCons.Total assets (5-year summary)
Total liabilities¥7.7bnat 2026-05-31Cons.Liabilities
Total liabilities¥5.5bnat 2025-05-31Cons.Liabilities
Net assets / equity¥8.8bnat 2026-05-31Cons.Net assets
Net assets / equity¥9.0bnat 2025-05-31Cons.Net assets
Net assets / equity¥9.2bnat 2024-05-31vCons.Net assets
Net assets / equity¥7.8bnat 2023-05-31vCons.Net assets (5-year summary)
Net assets / equity¥6.6bnat 2022-05-31vCons.Net assets (5-year summary)
Cash and deposits¥6.5bnat 2026-05-31Cons.Cash and deposits
Cash and deposits¥6.1bnat 2025-05-31Cons.Cash and deposits
Cash & equivalents¥6.4bnat 2026-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.1bnat 2025-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.1bnat 2024-05-31vCons.Cash and cash equivalents
Cash & equivalents¥4.9bnat 2023-05-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.4bnat 2022-05-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.3bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥2.6bn2023-06-01 → 2024-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.5bn2022-06-01 → 2023-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.6bn2021-06-01 → 2022-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.5bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥479m2024-06-01 → 2025-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥894m2023-06-01 → 2024-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥611m2022-06-01 → 2023-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥366m2021-06-01 → 2022-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥463m2025-06-01 → 2026-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥706m2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥492m2023-06-01 → 2024-05-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥438m2022-06-01 → 2023-05-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥580m2021-06-01 → 2022-05-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥40.892025-06-01 → 2026-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥32.122024-06-01 → 2025-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥131.152023-06-01 → 2024-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥122.142022-06-01 → 2023-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥136.42021-06-01 → 2022-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥40.292025-06-01 → 2026-05-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥31.562024-06-01 → 2025-05-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥127.462023-06-01 → 2024-05-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥119.692022-06-01 → 2023-05-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥133.742021-06-01 → 2022-05-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥604.72at 2026-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥632.97at 2025-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥652.58at 2024-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥564.24at 2023-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥481.82at 2022-05-31vCons.Net assets per share (5-year summary)
Equity ratio52.7%at 2026-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio61.7%at 2025-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio65.2%at 2024-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio64.2%at 2023-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio62.9%at 2022-05-31vCons.Equity to asset ratio (5-year summary)
ROE6.6%2025-06-01 → 2026-05-31Cons.Rate of return on equity (5-year summary)
ROE5.0%2024-06-01 → 2025-05-31Cons.Rate of return on equity (5-year summary)
ROE21.5%2023-06-01 → 2024-05-31vCons.Rate of return on equity (5-year summary)
ROE23.2%2022-06-01 → 2023-05-31vCons.Rate of return on equity (5-year summary)
ROE32.9%2021-06-01 → 2022-05-31vCons.Rate of return on equity (5-year summary)
Employees793at 2026-05-31Cons.Number of employees
Employees749at 2025-05-31Cons.Number of employees
Employees698at 2024-05-31vCons.Number of employees
Employees666at 2023-05-31vCons.Number of employees
Employees661at 2022-05-31vCons.Number of employees
Revenue¥36.2bn2025-06-01 → 2026-05-31StandaloneNet sales
Revenue¥36.4bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥38.2bn2023-06-01 → 2024-05-31vStandaloneNet sales (5-year summary)
Revenue¥35.1bn2022-06-01 → 2023-05-31vStandaloneNet sales (5-year summary)
Revenue¥32.4bn2021-06-01 → 2022-05-31vStandaloneNet sales (5-year summary)
Operating income¥1.2bn2025-06-01 → 2026-05-31StandaloneOperating income
Operating income¥1.0bn2024-06-01 → 2025-05-31StandaloneOperating income
Ordinary income¥1.2bn2025-06-01 → 2026-05-31StandaloneOrdinary income
Ordinary income¥1.0bn2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥2.6bn2023-06-01 → 2024-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.2bn2022-06-01 → 2023-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.5bn2021-06-01 → 2022-05-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.1bn2025-06-01 → 2026-05-31StandaloneIncome before income taxes
Profit before tax¥762m2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Net income¥660m2025-06-01 → 2026-05-31StandaloneProfit loss
Net income¥410m2024-06-01 → 2025-05-31StandaloneProfit loss
Net income¥1.9bn2023-06-01 → 2024-05-31vStandaloneNet income loss (5-year summary)
Net income¥1.6bn2022-06-01 → 2023-05-31vStandaloneNet income loss (5-year summary)
Net income¥1.7bn2021-06-01 → 2022-05-31vStandaloneNet income loss (5-year summary)
Total assets¥15.7bnat 2026-05-31StandaloneAssets
Total assets¥14.3bnat 2025-05-31StandaloneAssets
Total assets¥13.9bnat 2024-05-31vStandaloneTotal assets (5-year summary)
Total assets¥12.0bnat 2023-05-31vStandaloneTotal assets (5-year summary)
Total assets¥10.4bnat 2022-05-31vStandaloneTotal assets (5-year summary)
Total liabilities¥7.0bnat 2026-05-31StandaloneLiabilities
Total liabilities¥5.4bnat 2025-05-31StandaloneLiabilities
Net assets / equity¥8.7bnat 2026-05-31StandaloneNet assets
Net assets / equity¥8.8bnat 2025-05-31StandaloneNet assets
Net assets / equity¥9.1bnat 2024-05-31vStandaloneNet assets
Net assets / equity¥7.7bnat 2023-05-31vStandaloneNet assets (5-year summary)
Net assets / equity¥6.5bnat 2022-05-31vStandaloneNet assets (5-year summary)
Cash and deposits¥6.1bnat 2026-05-31StandaloneCash and deposits
Cash and deposits¥5.9bnat 2025-05-31StandaloneCash and deposits
EPS (basic)¥46.652025-06-01 → 2026-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.12024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥133.542023-06-01 → 2024-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥119.762022-06-01 → 2023-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥134.212021-06-01 → 2022-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥45.962025-06-01 → 2026-05-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥28.62024-06-01 → 2025-05-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥129.792023-06-01 → 2024-05-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥117.362022-06-01 → 2023-05-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥131.592021-06-01 → 2022-05-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥772025-06-01 → 2026-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥772024-06-01 → 2025-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥532023-06-01 → 2024-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥492022-06-01 → 2023-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥472021-06-01 → 2022-05-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥603.2at 2026-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥625.64at 2025-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥648.26at 2024-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥557.44at 2023-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥477.32at 2022-05-31vStandaloneNet assets per share (5-year summary)
Equity ratio55.3%at 2026-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio61.9%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio65.5%at 2024-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio64.5%at 2023-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio63.0%at 2022-05-31vStandaloneEquity to asset ratio (5-year summary)
ROE7.5%2025-06-01 → 2026-05-31StandaloneRate of return on equity (5-year summary)
ROE4.6%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE22.1%2023-06-01 → 2024-05-31vStandaloneRate of return on equity (5-year summary)
ROE23.0%2022-06-01 → 2023-05-31vStandaloneRate of return on equity (5-year summary)
ROE32.6%2021-06-01 → 2022-05-31vStandaloneRate of return on equity (5-year summary)
Shares issued14,368,800at 2026-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,125,600at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,083,200at 2024-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued13,893,200at 2023-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued13,700,000at 2022-05-31vStandaloneTotal number of issued shares (5-year summary)
Employees697at 2026-05-31StandaloneNumber of employees
Employees711at 2025-05-31StandaloneNumber of employees
Employees667at 2024-05-31vStandaloneNumber of employees
Employees645at 2023-05-31vStandaloneNumber of employees
Employees654at 2022-05-31vStandaloneNumber 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 · 1,311
ItemContextValueUnit
Extraordinary lossCurrentYearDuration_NonConsolidatedMember179000000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember762000000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember1060000000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember423000000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember469000000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-70000000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-70000000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember352000000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember399000000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember410000000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember660000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember893000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember793000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember203000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember996000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalRetainedEarningsMember75000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember7164000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember7239000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_TreasuryStockMember-0JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember9129000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember2000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember9131000000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember22000000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember22000000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember22000000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember44000000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember44000000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-746000000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember-746000000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember-746000000JPY
Dividends from surplusPrior1YearDuration_NonConsolidatedMember-746000000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember410000000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember410000000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember410000000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember410000000JPY
Purchase of treasury stockPrior1YearDuration_NonConsolidatedMember_TreasuryStockMember-0JPY
Purchase of treasury stockPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember-0JPY
Purchase of treasury stockPrior1YearDuration_NonConsolidatedMember-0JPY
Net changes of items other than shareholders equityPrior1YearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember－JPY
Net changes of items other than shareholders equityPrior1YearDuration_NonConsolidatedMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalStockMember22000000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember22000000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_OtherCapitalSurplusMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember22000000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_LegalRetainedEarningsMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember-336000000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember-336000000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_TreasuryStockMember-0JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember-291000000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember－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 · 24 of 24 passed
balance sheet identityconsolidated 2025-05-31pass rounding
balance sheet identityconsolidated 2026-05-31pass
balance sheet identitynon_consolidated 2025-05-31pass
balance sheet identitynon_consolidated 2026-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsconsolidated 2025-05-31pass
statement vs summary · net assetsconsolidated 2026-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2025-05-31pass
statement vs summary · net assetsnon_consolidated 2026-05-31pass
statement vs summary · net income attributable to parentconsolidated 2024-06-01/2025-05-31pass
statement vs summary · net income attributable to parentconsolidated 2025-06-01/2026-05-31pass
statement vs summary · operating cash flowconsolidated 2024-06-01/2025-05-31pass
statement vs summary · operating cash flowconsolidated 2025-06-01/2026-05-31pass
statement vs summary · revenueconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenueconsolidated 2025-06-01/2026-05-31pass
statement vs summary · revenuenon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · revenuenon_consolidated 2025-06-01/2026-05-31pass
statement vs summary · total assetsconsolidated 2025-05-31pass
statement vs summary · total assetsconsolidated 2026-05-31pass
statement vs summary · total assetsnon_consolidated 2025-05-31pass
statement vs summary · total assetsnon_consolidated 2026-05-31pass