Annual report
9238.TEDINET S100YRA3
Period2024-03-01 → 2025-02-28
Filed2026-07-17
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Amends S100VUFN. Amended by S100YRAB (2026-07-17).
Key figures · 77
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.1bn | 2024-03-01 → 2025-02-28 | Standalone | Net sales |
| Revenue | ¥2.7bn | 2023-03-01 → 2024-02-29 | Standalone | Net sales |
| Revenue | ¥2.5bn | 2022-03-01 → 2023-02-28d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.3bn | 2021-03-01 → 2022-02-28d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2020-03-01 → 2021-02-28d | Standalone | Net sales (5-year summary) |
| Operating income | −¥234m | 2024-03-01 → 2025-02-28 | Standalone | Operating income |
| Operating income | −¥122m | 2023-03-01 → 2024-02-29 | Standalone | Operating income |
| Ordinary income | ¥282m | 2024-03-01 → 2025-02-28 | Standalone | Ordinary income |
| Ordinary income | ¥249m | 2023-03-01 → 2024-02-29 | Standalone | Ordinary income |
| Ordinary income | ¥127m | 2022-03-01 → 2023-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥128m | 2021-03-01 → 2022-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥81m | 2020-03-01 → 2021-02-28d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥177m | 2024-03-01 → 2025-02-28 | Standalone | Income before income taxes |
| Profit before tax | ¥222m | 2023-03-01 → 2024-02-29 | Standalone | Income before income taxes |
| Net income | ¥119m | 2024-03-01 → 2025-02-28 | Standalone | Profit loss |
| Net income | ¥172m | 2023-03-01 → 2024-02-29 | Standalone | Profit loss |
| Net income | ¥91m | 2022-03-01 → 2023-02-28d | Standalone | Net income loss (5-year summary) |
| Net income | −¥142m | 2021-03-01 → 2022-02-28d | Standalone | Net income loss (5-year summary) |
| Net income | −¥99m | 2020-03-01 → 2021-02-28d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.8bn | at 2025-02-28 | Standalone | Assets |
| Total assets | ¥1.8bn | at 2024-02-29 | Standalone | Assets |
| Total assets | ¥1.4bn | at 2023-02-28d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.3bn | at 2022-02-28d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.3bn | at 2021-02-28d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.4bn | at 2025-02-28 | Standalone | Liabilities |
| Total liabilities | ¥1.5bn | at 2024-02-29 | Standalone | Liabilities |
| Net assets / equity | ¥386m | at 2025-02-28 | Standalone | Net assets |
| Net assets / equity | ¥281m | at 2024-02-29 | Standalone | Net assets |
| Net assets / equity | −¥138m | at 2023-02-28d | Standalone | Net assets |
| Net assets / equity | −¥230m | at 2022-02-28d | Standalone | Net assets (5-year summary) |
| Net assets / equity | −¥88m | at 2021-02-28d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.1bn | at 2025-02-28 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.2bn | at 2024-02-29 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.1bn | at 2025-02-28 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2024-02-29 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥833m | at 2023-02-28d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥612m | at 2022-02-28d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥238m | 2024-03-01 → 2025-02-28 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥327m | 2023-03-01 → 2024-02-29 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥152m | 2022-03-01 → 2023-02-28d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥34m | 2021-03-01 → 2022-02-28d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥264m | 2024-03-01 → 2025-02-28 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥87m | 2023-03-01 → 2024-02-29 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥10m | 2022-03-01 → 2023-02-28d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥2m | 2021-03-01 → 2022-02-28d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥47m | 2024-03-01 → 2025-02-28 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥140m | 2023-03-01 → 2024-02-29 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥79m | 2022-03-01 → 2023-02-28d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥94m | 2021-03-01 → 2022-02-28d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥51.89 | 2024-03-01 → 2025-02-28 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥82.65 | 2023-03-01 → 2024-02-29 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥45.72 | 2022-03-01 → 2023-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-71.12 | 2021-03-01 → 2022-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-49.51 | 2020-03-01 → 2021-02-28d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥46.81 | 2024-03-01 → 2025-02-28 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥73.41 | 2023-03-01 → 2024-02-29 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥6.5 | 2024-03-01 → 2025-02-28 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥12 | 2023-03-01 → 2024-02-29 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥167.87 | at 2025-02-28 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥121.98 | at 2024-02-29 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-69.23 | at 2023-02-28d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-114.95 | at 2022-02-28d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-43.83 | at 2021-02-28d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 21.5% | at 2025-02-28 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 15.8% | at 2024-02-29 | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 35.8% | 2024-03-01 → 2025-02-28 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 241.2% | 2023-03-01 → 2024-02-29 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 2,300,800 | at 2025-02-28 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,150,400 | at 2024-02-29 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 50,000 | at 2023-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 50,000 | at 2022-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 50,000 | at 2021-02-28d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 58 | at 2025-02-28 | Standalone | Number of employees |
| Employees | 46 | at 2024-02-29 | Standalone | Number of employees |
| Employees | 44 | at 2023-02-28d | Standalone | Number of employees |
| Employees | 39 | at 2022-02-28d | Standalone | Number of employees |
| Employees | 40 | at 2021-02-28d | 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 · 47
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2024-03-01 → 2025-02-28 | ¥91m |
| Reconciling Itemsreconciling | depreciation | 2024-03-01 → 2025-02-28 | ¥9m |
| Reconciling Itemsreconciling | segment assets | at 2025-02-28 | ¥1.4bn |
| Reconciling Itemsreconciling | segment profit | 2024-03-01 → 2025-02-28 | −¥503m |
| Marketing DXreportable segment | capex | 2024-03-01 → 2025-02-28 | ¥3m |
| Marketing DXreportable segment | depreciation | 2024-03-01 → 2025-02-28 | ¥3m |
| Marketing DXreportable segment | employees | at 2025-02-28 | 41 pure |
| Marketing DXreportable segment | revenue | 2024-03-01 → 2025-02-28 | ¥2.9bn |
| Marketing DXreportable segment | revenue external | 2024-03-01 → 2025-02-28 | ¥2.9bn |
| Marketing DXreportable segment | segment assets | at 2025-02-28 | ¥383m |
| Marketing DXreportable segment | segment profit | 2024-03-01 → 2025-02-28 | ¥263m |
| Real Estate Matching Platform Businessreportable segment | capex | 2024-03-01 → 2025-02-28 | ¥1m |
| Real Estate Matching Platform Businessreportable segment | depreciation | 2024-03-01 → 2025-02-28 | ¥849,000 |
| Real Estate Matching Platform Businessreportable segment | employees | at 2025-02-28 | 8 pure |
| Real Estate Matching Platform Businessreportable segment | revenue | 2024-03-01 → 2025-02-28 | ¥205m |
| Real Estate Matching Platform Businessreportable segment | revenue external | 2024-03-01 → 2025-02-28 | ¥205m |
| Real Estate Matching Platform Businessreportable segment | segment assets | at 2025-02-28 | ¥22m |
| Real Estate Matching Platform Businessreportable segment | segment profit | 2024-03-01 → 2025-02-28 | ¥6m |
| —segment total | capex | 2024-03-01 → 2025-02-28 | ¥4m |
| —segment total | depreciation | 2024-03-01 → 2025-02-28 | ¥4m |
| —segment total | employees | at 2025-02-28 | 49 pure |
| —segment total | revenue | 2024-03-01 → 2025-02-28 | ¥3.1bn |
| —segment total | revenue external | 2024-03-01 → 2025-02-28 | ¥3.1bn |
| —segment total | segment assets | at 2025-02-28 | ¥404m |
| —segment total | segment profit | 2024-03-01 → 2025-02-28 | ¥269m |
| Reconciling Itemsreconciling | capex | 2023-03-01 → 2024-02-29 | ¥582,000 |
| Reconciling Itemsreconciling | depreciation | 2023-03-01 → 2024-02-29 | ¥7m |
| Reconciling Itemsreconciling | segment assets | at 2024-02-29 | ¥1.3bn |
| Reconciling Itemsreconciling | segment profit | 2023-03-01 → 2024-02-29 | −¥415m |
| Marketing DXreportable segment | capex | 2023-03-01 → 2024-02-29 | ¥2m |
| Marketing DXreportable segment | depreciation | 2023-03-01 → 2024-02-29 | ¥3m |
| Marketing DXreportable segment | revenue | 2023-03-01 → 2024-02-29 | ¥2.5bn |
| Marketing DXreportable segment | revenue external | 2023-03-01 → 2024-02-29 | ¥2.5bn |
| Marketing DXreportable segment | segment assets | at 2024-02-29 | ¥437m |
| Marketing DXreportable segment | segment profit | 2023-03-01 → 2024-02-29 | ¥316m |
| Real Estate Matching Platform Businessreportable segment | capex | 2023-03-01 → 2024-02-29 | ¥28m |
| Real Estate Matching Platform Businessreportable segment | depreciation | 2023-03-01 → 2024-02-29 | ¥759,000 |
| Real Estate Matching Platform Businessreportable segment | revenue | 2023-03-01 → 2024-02-29 | ¥109m |
| Real Estate Matching Platform Businessreportable segment | revenue external | 2023-03-01 → 2024-02-29 | ¥109m |
| Real Estate Matching Platform Businessreportable segment | segment assets | at 2024-02-29 | ¥12m |
| Real Estate Matching Platform Businessreportable segment | segment profit | 2023-03-01 → 2024-02-29 | −¥23m |
| —segment total | capex | 2023-03-01 → 2024-02-29 | ¥30m |
| —segment total | depreciation | 2023-03-01 → 2024-02-29 | ¥4m |
| —segment total | revenue | 2023-03-01 → 2024-02-29 | ¥2.7bn |
| —segment total | revenue external | 2023-03-01 → 2024-02-29 | ¥2.7bn |
| —segment total | segment assets | at 2024-02-29 | ¥450m |
| —segment total | segment profit | 2023-03-01 → 2024-02-29 | ¥293m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 842
| Item | Context | Value | Unit |
|---|---|---|---|
| Impairment loss ope cf | CurrentYearDuration_NonConsolidatedMember | 105190000 | JPY |
| Interest income ope cf | Prior1YearDuration_NonConsolidatedMember | -5000 | JPY |
| Interest income ope cf | CurrentYearDuration_NonConsolidatedMember | -307000 | JPY |
| Interest expenses ope cf | Prior1YearDuration_NonConsolidatedMember | 10738000 | JPY |
| Interest expenses ope cf | CurrentYearDuration_NonConsolidatedMember | 10143000 | JPY |
| Listing expenses ope cf | Prior1YearDuration_NonConsolidatedMember | 11672000 | JPY |
| Listing expenses ope cf | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Stock issuance cost ope cf | Prior1YearDuration_NonConsolidatedMember | 1082000 | JPY |
| Stock issuance cost ope cf | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YearDuration_NonConsolidatedMember | 101719000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration_NonConsolidatedMember | 48185000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration_NonConsolidatedMember | 25606000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration_NonConsolidatedMember | -62830000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YearDuration_NonConsolidatedMember | 2872000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYearDuration_NonConsolidatedMember | 26736000 | JPY |
| Other net ope cf | Prior1YearDuration_NonConsolidatedMember | -67990000 | JPY |
| Other net ope cf | CurrentYearDuration_NonConsolidatedMember | -48425000 | JPY |
| Subtotal ope cf | Prior1YearDuration_NonConsolidatedMember | -31620000 | JPY |
| Subtotal ope cf | CurrentYearDuration_NonConsolidatedMember | -237013000 | JPY |
| Interest income received ope cf | Prior1YearDuration_NonConsolidatedMember | 5000 | JPY |
| Interest income received ope cf | CurrentYearDuration_NonConsolidatedMember | 307000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration_NonConsolidatedMember | -10738000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration_NonConsolidatedMember | -10143000 | JPY |
| Cash received from commission income ope cf | Prior1YearDuration_NonConsolidatedMember | 414803000 | JPY |
| Cash received from commission income ope cf | CurrentYearDuration_NonConsolidatedMember | 556690000 | JPY |
| Income taxes paid ope cf | Prior1YearDuration_NonConsolidatedMember | -45818000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration_NonConsolidatedMember | -70683000 | JPY |
| Other net ope cf subtotal | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Other net ope cf subtotal | CurrentYearDuration_NonConsolidatedMember | -1073000 | JPY |
| Net cash provided by used in operating activities | Prior1YearDuration_NonConsolidatedMember | 326630000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration_NonConsolidatedMember | 238083000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YearDuration_NonConsolidatedMember | -3428000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYearDuration_NonConsolidatedMember | -94817000 | JPY |
| Purchase of intangible assets inv cf | Prior1YearDuration_NonConsolidatedMember | -27272000 | JPY |
| Purchase of intangible assets inv cf | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Payments for investments in capital inv cf | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Payments for investments in capital inv cf | CurrentYearDuration_NonConsolidatedMember | -150000000 | JPY |
| Collection of lease deposits inv cf | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Collection of lease deposits inv cf | CurrentYearDuration_NonConsolidatedMember | 11602000 | JPY |
| Payments for lease deposits inv cf | Prior1YearDuration_NonConsolidatedMember | -58996000 | JPY |
| Payments for lease deposits inv cf | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Purchase of memberships inv cf | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Purchase of memberships inv cf | CurrentYearDuration_NonConsolidatedMember | -32900000 | JPY |
| Other net inv cf | Prior1YearDuration_NonConsolidatedMember | 2223000 | JPY |
| Other net inv cf | CurrentYearDuration_NonConsolidatedMember | 1707000 | JPY |
| Net cash provided by used in investment activities | Prior1YearDuration_NonConsolidatedMember | -87474000 | JPY |
| Net cash provided by used in investment activities | CurrentYearDuration_NonConsolidatedMember | -264408000 | JPY |
| Net increase decrease in short term loans payable fin cf | Prior1YearDuration_NonConsolidatedMember | -20838000 | JPY |
| Net increase decrease in short term loans payable fin cf | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Proceeds from long term loans payable fin cf | Prior1YearDuration_NonConsolidatedMember | 250000000 | 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 |
| 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 |