Annual report
9250.TEDINET S100XNEI
Period2024-12-01 → 2025-11-30
Filed2026-02-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 128
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.3bn | 2024-12-01 → 2025-11-30 | Cons. | Net sales |
| Revenue | ¥3.3bn | 2023-12-01 → 2024-11-30 | Cons. | Net sales |
| Revenue | ¥2.8bn | 2022-12-01 → 2023-11-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.4bn | 2021-12-01 → 2022-11-30v | Cons. | Net sales (5-year summary) |
| Operating income | −¥68m | 2024-12-01 → 2025-11-30 | Cons. | Operating income |
| Operating income | ¥44m | 2023-12-01 → 2024-11-30 | Cons. | Operating income |
| Ordinary income | −¥98m | 2024-12-01 → 2025-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥26m | 2023-12-01 → 2024-11-30 | Cons. | Ordinary income |
| Ordinary income | −¥173m | 2022-12-01 → 2023-11-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥187m | 2021-12-01 → 2022-11-30v | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥451m | 2024-12-01 → 2025-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥26m | 2023-12-01 → 2024-11-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥528m | 2024-12-01 → 2025-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥113m | 2023-12-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥280m | 2022-12-01 → 2023-11-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥209m | 2021-12-01 → 2022-11-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥528m | 2024-12-01 → 2025-11-30 | Cons. | Profit loss |
| Net income | ¥113m | 2023-12-01 → 2024-11-30 | Cons. | Profit loss |
| Total assets | ¥1.7bn | at 2025-11-30 | Cons. | Assets |
| Total assets | ¥1.9bn | at 2024-11-30 | Cons. | Assets |
| Total assets | ¥1.4bn | at 2023-11-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥1.5bn | at 2022-11-30v | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.8bn | at 2025-11-30 | Cons. | Liabilities |
| Total liabilities | ¥1.5bn | at 2024-11-30 | Cons. | Liabilities |
| Net assets / equity | −¥96m | at 2025-11-30 | Cons. | Net assets |
| Net assets / equity | ¥415m | at 2024-11-30 | Cons. | Net assets |
| Net assets / equity | ¥218m | at 2023-11-30v | Cons. | Net assets |
| Net assets / equity | ¥482m | at 2022-11-30v | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥531m | at 2025-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥740m | at 2024-11-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥531m | at 2025-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥740m | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥611m | at 2023-11-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥847m | at 2022-11-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥20m | 2024-12-01 → 2025-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥313m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥122m | 2022-12-01 → 2023-11-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥252m | 2021-12-01 → 2022-11-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥297m | 2024-12-01 → 2025-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥224m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥214m | 2022-12-01 → 2023-11-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥20m | 2021-12-01 → 2022-11-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥70m | 2024-12-01 → 2025-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥42m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥104m | 2022-12-01 → 2023-11-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥204m | 2021-12-01 → 2022-11-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-390.94 | 2024-12-01 → 2025-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥85.05 | 2023-12-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-218.52 | 2022-12-01 → 2023-11-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-160.6 | 2021-12-01 → 2022-11-30v | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥-100.83 | at 2025-11-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥290.11 | at 2024-11-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥134.63 | at 2023-11-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥347.19 | at 2022-11-30v | Cons. | Net assets per share (5-year summary) |
| Equity ratio | -7.9% | at 2025-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 20.4% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 12.1% | at 2023-11-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 29.6% | at 2022-11-30v | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 39.9% | 2023-12-01 → 2024-11-30 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 213 | at 2025-11-30 | Cons. | Number of employees |
| Employees | 213 | at 2024-11-30 | Cons. | Number of employees |
| Employees | 202 | at 2023-11-30v | Cons. | Number of employees |
| Employees | 175 | at 2022-11-30v | Cons. | Number of employees |
| Revenue | ¥3.1bn | 2024-12-01 → 2025-11-30 | Standalone | Net sales |
| Revenue | ¥2.9bn | 2023-12-01 → 2024-11-30 | Standalone | Net sales |
| Revenue | ¥2.4bn | 2022-12-01 → 2023-11-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.2bn | 2021-12-01 → 2022-11-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.8bn | 2020-12-01 → 2021-11-30d | Standalone | Net sales (5-year summary) |
| Operating income | −¥62m | 2024-12-01 → 2025-11-30 | Standalone | Operating income |
| Operating income | ¥15m | 2023-12-01 → 2024-11-30 | Standalone | Operating income |
| Ordinary income | −¥89m | 2024-12-01 → 2025-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥49m | 2023-12-01 → 2024-11-30 | Standalone | Ordinary income |
| Ordinary income | −¥210m | 2022-12-01 → 2023-11-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥201m | 2021-12-01 → 2022-11-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥100m | 2020-12-01 → 2021-11-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥483m | 2024-12-01 → 2025-11-30 | Standalone | Income before income taxes |
| Profit before tax | ¥49m | 2023-12-01 → 2024-11-30 | Standalone | Income before income taxes |
| Net income | −¥554m | 2024-12-01 → 2025-11-30 | Standalone | Profit loss |
| Net income | ¥143m | 2023-12-01 → 2024-11-30 | Standalone | Profit loss |
| Net income | −¥299m | 2022-12-01 → 2023-11-30v | Standalone | Net income loss (5-year summary) |
| Net income | −¥208m | 2021-12-01 → 2022-11-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥144m | 2020-12-01 → 2021-11-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥1.7bn | at 2025-11-30 | Standalone | Assets |
| Total assets | ¥1.8bn | at 2024-11-30 | Standalone | Assets |
| Total assets | ¥1.3bn | at 2023-11-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.3bn | at 2022-11-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.3bn | at 2021-11-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.7bn | at 2025-11-30 | Standalone | Liabilities |
| Total liabilities | ¥1.4bn | at 2024-11-30 | Standalone | Liabilities |
| Net assets / equity | −¥96m | at 2025-11-30 | Standalone | Net assets |
| Net assets / equity | ¥441m | at 2024-11-30 | Standalone | Net assets |
| Net assets / equity | ¥155m | at 2023-11-30v | Standalone | Net assets |
| Net assets / equity | ¥446m | at 2022-11-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥752m | at 2021-11-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥435m | at 2025-11-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥599m | at 2024-11-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥875m | at 2021-11-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥162m | 2020-12-01 → 2021-11-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥9m | 2020-12-01 → 2021-11-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥468m | 2020-12-01 → 2021-11-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-410.17 | 2024-12-01 → 2025-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥108.09 | 2023-12-01 → 2024-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-233.5 | 2022-12-01 → 2023-11-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-159.75 | 2021-12-01 → 2022-11-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥122.81 | 2020-12-01 → 2021-11-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥114.49 | 2020-12-01 → 2021-11-30d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥-100.83 | at 2025-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥309.34 | at 2024-11-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥120.54 | at 2023-11-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥348.05 | at 2022-11-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥574.13 | at 2021-11-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | -8.2% | at 2025-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 22.9% | at 2024-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 12.0% | at 2023-11-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.1% | at 2022-11-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.0% | at 2021-11-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 49.9% | 2023-12-01 → 2024-11-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 33.4% | 2020-12-01 → 2021-11-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 1,380,130 | at 2025-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,380,130 | at 2024-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,314,130 | at 2023-11-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,309,800 | at 2022-11-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,309,000 | at 2021-11-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 213 | at 2025-11-30 | Standalone | Number of employees |
| Employees | 209 | at 2024-11-30 | Standalone | Number of employees |
| Employees | 185 | at 2023-11-30v | Standalone | Number of employees |
| Employees | 157 | at 2022-11-30v | Standalone | Number of employees |
| Employees | 130 | at 2021-11-30d | 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 · 1,278
| Item | Context | Value | Unit |
|---|---|---|---|
| Non audit fees consolidated subsidiaries | CurrentYearDuration | － | JPY |
| Audit fees total | Prior1YearDuration | 21350000 | JPY |
| Non audit fees total | Prior1YearDuration | － | JPY |
| Audit fees total | CurrentYearDuration | 33780000 | JPY |
| Non audit fees total | CurrentYearDuration | － | JPY |
| Total amount of remuneration etc remuneration etc by category of directors and other officers | CurrentYearDuration_DirectorsExcludingOutsideDirectorsMember | 75285000 | JPY |
| Fixed remuneration remuneration by category of directors and other officers | CurrentYearDuration_DirectorsExcludingOutsideDirectorsMember | 64104000 | JPY |
| Share option remuneration etc by category of directors and other officers | CurrentYearDuration_DirectorsExcludingOutsideDirectorsMember | 11181000 | JPY |
| Non monetary remuneration remuneration by category of directors and other officers | CurrentYearDuration_DirectorsExcludingOutsideDirectorsMember | 11181000 | JPY |
| Number of directors and other officers remuneration etc by category of directors and other officers | CurrentYearDuration_DirectorsExcludingOutsideDirectorsMember | 4 | |
| Total amount of remuneration etc remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsMember | 7982000 | JPY |
| Fixed remuneration remuneration by category of directors and other officers | CurrentYearDuration_OutsideDirectorsMember | 5700000 | JPY |
| Share option remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsMember | 2282000 | JPY |
| Non monetary remuneration remuneration by category of directors and other officers | CurrentYearDuration_OutsideDirectorsMember | 2282000 | JPY |
| Number of directors and other officers remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsMember | 2 | |
| Total amount of remuneration etc remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideCorporateAuditorsMember | 11100000 | JPY |
| Fixed remuneration remuneration by category of directors and other officers | CurrentYearDuration_OutsideCorporateAuditorsMember | 11100000 | JPY |
| Share option remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideCorporateAuditorsMember | － | JPY |
| Non monetary remuneration remuneration by category of directors and other officers | CurrentYearDuration_OutsideCorporateAuditorsMember | － | JPY |
| Number of directors and other officers remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideCorporateAuditorsMember | 4 | |
| Cash and deposits | Prior1YearInstant | 740032000 | JPY |
| Cash and deposits | CurrentYearInstant | 530760000 | JPY |
| Accounts receivable trade and contract assets ca | Prior1YearInstant | 491070000 | JPY |
| Accounts receivable trade and contract assets ca | CurrentYearInstant | 426018000 | JPY |
| Work in process | Prior1YearInstant | 3510000 | JPY |
| Work in process | CurrentYearInstant | 6113000 | JPY |
| Prepaid expenses | Prior1YearInstant | 98289000 | JPY |
| Prepaid expenses | CurrentYearInstant | 105591000 | JPY |
| Other ca | Prior1YearInstant | 4183000 | JPY |
| Other ca | CurrentYearInstant | 1395000 | JPY |
| Allowance for doubtful accounts ca | Prior1YearInstant | -4493000 | JPY |
| Allowance for doubtful accounts ca | CurrentYearInstant | － | JPY |
| Current assets | Prior1YearInstant | 1332592000 | JPY |
| Current assets | CurrentYearInstant | 1069878000 | JPY |
| Buildings net | Prior1YearInstant | 53458000 | JPY |
| Buildings net | CurrentYearInstant | 47095000 | JPY |
| Tools furniture and fixtures net | Prior1YearInstant | 7886000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant | 8944000 | JPY |
| Property plant and equipment | Prior1YearInstant | 61345000 | JPY |
| Property plant and equipment | CurrentYearInstant | 56040000 | JPY |
| Software | Prior1YearInstant | 21085000 | JPY |
| Software | CurrentYearInstant | 106711000 | JPY |
| Software in progress | Prior1YearInstant | 1989000 | JPY |
| Software in progress | CurrentYearInstant | － | JPY |
| Goodwill | Prior1YearInstant | 340160000 | JPY |
| Goodwill | CurrentYearInstant | 391041000 | JPY |
| Customer related intangible assets | Prior1YearInstant | 12483000 | JPY |
| Customer related intangible assets | CurrentYearInstant | 11083000 | JPY |
| Intangible assets | Prior1YearInstant | 375719000 | JPY |
| Intangible assets | CurrentYearInstant | 508836000 | 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 identity | pass |
| balance sheet identity | pass rounding |
| 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 · 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 · net income attributable to parent | 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 · 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 |
| statement vs summary · total assets | pass |