Annual report
9225.TEDINET S100V0OS
Period2023-10-01 → 2024-09-30
Filed2024-12-26
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Key figures · 103
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.0bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥231m | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥231m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥231m | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥170m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥170m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥1.5bn | at 2024-09-30 | Cons. | Assets |
| Total liabilities | ¥415m | at 2024-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥1.1bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥887m | at 2023-09-30 | Cons. | Net assets |
| Cash and deposits | ¥1.2bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.2bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥981m | at 2023-09-30 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥186m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥18m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥55m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥83.75 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥78.04 | 2023-10-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥518.36 | at 2024-09-30 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 71.7% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 16.0% | 2023-10-01 → 2024-09-30 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 63 | at 2024-09-30 | Cons. | Number of employees |
| Revenue | ¥2.0bn | 2023-10-01 → 2024-09-30 | Standalone | Net sales |
| Revenue | ¥1.7bn | 2022-10-01 → 2023-09-30 | Standalone | Net sales |
| Revenue | ¥1.3bn | 2021-10-01 → 2022-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥970m | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥657m | 2019-10-01 → 2020-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥230m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Operating income | ¥155m | 2022-10-01 → 2023-09-30 | Standalone | Operating income |
| Ordinary income | ¥230m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥152m | 2022-10-01 → 2023-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥96m | 2021-10-01 → 2022-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥102m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥16m | 2019-10-01 → 2020-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥230m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥139m | 2022-10-01 → 2023-09-30 | Standalone | Income before income taxes |
| Net income | ¥169m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥103m | 2022-10-01 → 2023-09-30 | Standalone | Profit loss |
| Net income | ¥65m | 2021-10-01 → 2022-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥66m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥11m | 2019-10-01 → 2020-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.5bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥1.2bn | at 2023-09-30 | Standalone | Assets |
| Total assets | ¥870m | at 2022-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥702m | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥564m | at 2020-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥411m | at 2024-09-30 | Standalone | Liabilities |
| Total liabilities | ¥359m | at 2023-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥1.1bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥887m | at 2023-09-30 | Standalone | Net assets |
| Net assets / equity | ¥622m | at 2022-09-30d | Standalone | Net assets |
| Net assets / equity | ¥387m | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥321m | at 2020-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.2bn | at 2024-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥981m | at 2023-09-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥981m | at 2023-09-30 | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥654m | at 2022-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥517m | at 2021-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥431m | at 2020-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥207m | 2022-10-01 → 2023-09-30 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥14m | 2021-10-01 → 2022-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥141m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2m | 2019-10-01 → 2020-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥15m | 2022-10-01 → 2023-09-30 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥8m | 2021-10-01 → 2022-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥16m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥135m | 2022-10-01 → 2023-09-30 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥131m | 2021-10-01 → 2022-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥39m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥197m | 2019-10-01 → 2020-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥83.32 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥53.43 | 2022-10-01 → 2023-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥37.62 | 2021-10-01 → 2022-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥41.09 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2,095.23 | 2019-10-01 → 2020-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥77.63 | 2023-10-01 → 2024-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥48.84 | 2022-10-01 → 2023-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥31.54 | 2021-10-01 → 2022-09-30d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥517.93 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥440.19 | at 2023-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥356.02 | at 2022-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥121.77 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥24,203.66 | at 2020-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 72.0% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.2% | at 2023-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.4% | at 2022-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.0% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.8% | at 2020-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 17.4% | 2023-10-01 → 2024-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 13.6% | 2022-10-01 → 2023-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.8% | 2021-10-01 → 2022-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 18.8% | 2020-10-01 → 2021-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.0% | 2019-10-01 → 2020-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 2,065,000 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,036,800 | at 2023-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,766,400 | at 2022-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,000 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,000 | at 2020-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 62 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 61 | at 2023-09-30 | Standalone | Number of employees |
| Employees | 49 | at 2022-09-30d | Standalone | Number of employees |
| Employees | 30 | at 2021-09-30d | Standalone | Number of employees |
| Employees | 31 | at 2020-09-30d | 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 · 951
| Item | Context | Value | Unit |
|---|---|---|---|
| Net assets | CurrentYearInstant_ShareholdersEquityMember | 1058900000 | JPY |
| Net assets | Prior1YearInstant_NonControllingInterestsMember | － | JPY |
| Net assets | Prior1YearInstant | 886804000 | JPY |
| Issuance of new shares | CurrentYearDuration | 2218000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 169877000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration_NonControllingInterestsMember | 2220000 | JPY |
| Net changes of items other than shareholders equity | CurrentYearDuration | 2220000 | JPY |
| Total changes of items during the period | CurrentYearDuration_NonControllingInterestsMember | 2220000 | JPY |
| Total changes of items during the period | CurrentYearDuration | 174317000 | JPY |
| Net assets | CurrentYearInstant_NonControllingInterestsMember | 2220000 | JPY |
| Net assets | CurrentYearInstant | 1061121000 | JPY |
| Income before income taxes | CurrentYearDuration | 231350000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 2080000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYearDuration | -51000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYearDuration | -11552000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | CurrentYearDuration | 4401000 | JPY |
| Interest income ope cf | CurrentYearDuration | -92000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 818000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration | 12420000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | 410000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYearDuration | 9172000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYearDuration | -2029000 | JPY |
| Increase decrease in contract liabilities ope cf | CurrentYearDuration | 2898000 | JPY |
| Other net ope cf | CurrentYearDuration | -6261000 | JPY |
| Subtotal ope cf | CurrentYearDuration | 243565000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration | 92000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | -818000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration | -56865000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration | 185973000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYearDuration | -1744000 | JPY |
| Purchase of investment securities inv cf | CurrentYearDuration | -15000000 | JPY |
| Payments for lease and guarantee deposits inv cf | CurrentYearDuration | -1110000 | JPY |
| Net cash provided by used in investment activities | CurrentYearDuration | -17854000 | JPY |
| Proceeds from long term loans payable fin cf | CurrentYearDuration | 90000000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYearDuration | -38739000 | JPY |
| Proceeds from issuance of common stock fin cf | CurrentYearDuration | 2218000 | JPY |
| Proceeds from share issuance to non controlling shareholders fin cf | CurrentYearDuration | 2000000 | JPY |
| Net cash provided by used in financing activities | CurrentYearDuration | 55478000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYearDuration | 223597000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 980888000 | JPY |
| Cash and cash equivalents | CurrentYearInstant | 1204485000 | JPY |
| Number of consolidated subsidiaries | CurrentYearInstant | 1 | |
| Salaries and allowances sga | CurrentYearDuration | 398399000 | JPY |
| Provision for directors bonuses sga | CurrentYearDuration | 10311000 | JPY |
| Provision for bonuses sga | CurrentYearDuration | 90315000 | JPY |
| Provision of allowance for doubtful accounts sga | CurrentYearDuration | -51000 | JPY |
| Cash and deposits | Prior1YearInstant_NonConsolidatedMember | 980888000 | JPY |
| Cash and deposits | CurrentYearInstant_NonConsolidatedMember | 1193204000 | JPY |
| Accounts receivable trade | Prior1YearInstant_NonConsolidatedMember | 186061000 | JPY |
| Accounts receivable trade | CurrentYearInstant_NonConsolidatedMember | 170785000 | 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 · 17 of 17 passed
| balance sheet identity | pass rounding |
| 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 · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |