Annual report
9343.TEDINET S100VGH7
Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 87
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.6bn | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥4.1bn | 2023-01-01 → 2023-12-31 | Standalone | Net sales |
| Revenue | ¥3.4bn | 2022-01-01 → 2022-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.7bn | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.6bn | 2020-01-01 → 2020-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥1.2bn | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Operating income | ¥434m | 2023-01-01 → 2023-12-31 | Standalone | Operating income |
| Ordinary income | ¥1.2bn | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥428m | 2023-01-01 → 2023-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥238m | 2022-01-01 → 2022-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥107m | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥69m | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.2bn | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥428m | 2023-01-01 → 2023-12-31 | Standalone | Income before income taxes |
| Net income | ¥839m | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | ¥289m | 2023-01-01 → 2023-12-31 | Standalone | Profit loss |
| Net income | ¥169m | 2022-01-01 → 2022-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥72m | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥40m | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.2bn | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥2.1bn | at 2023-12-31 | Standalone | Assets |
| Total assets | ¥1.3bn | at 2022-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥952m | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥854m | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.1bn | at 2024-12-31 | Standalone | Liabilities |
| Total liabilities | ¥820m | at 2023-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.1bn | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2023-12-31 | Standalone | Net assets |
| Net assets / equity | ¥431m | at 2022-12-31d | Standalone | Net assets |
| Net assets / equity | ¥263m | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥190m | at 2020-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥2.2bn | at 2024-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.2bn | at 2023-12-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥2.2bn | at 2024-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2023-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥595m | at 2022-12-31d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥306m | at 2021-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥456m | at 2020-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥1.2bn | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥308m | 2023-01-01 → 2023-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥553m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥44m | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥36m | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥145m | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥193m | 2023-01-01 → 2023-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥130m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥59m | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥29m | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥62m | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥520m | 2023-01-01 → 2023-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥134m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥135m | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥341m | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥230.06 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥84.2 | 2023-01-01 → 2023-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥60.49 | 2022-01-01 → 2022-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥25.93 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-14.29 | 2020-01-01 → 2020-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥217.4 | 2024-01-01 → 2024-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥81.07 | 2023-01-01 → 2023-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥40 | 2024-01-01 → 2024-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥14 | 2023-01-01 → 2023-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥572.09 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥353.76 | at 2023-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥153.76 | at 2022-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥93.27 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥67.34 | at 2020-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 65.4% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.0% | at 2023-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.3% | at 2022-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 27.3% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 22.0% | at 2020-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 49.7% | 2024-01-01 → 2024-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 33.7% | 2023-01-01 → 2023-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 49.0% | 2022-01-01 → 2022-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 32.3% | 2021-01-01 → 2021-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -19.2% | 2020-01-01 → 2020-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 3,660,044 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,635,063 | at 2023-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,788,783 | at 2022-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,788,783 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,788,783 | at 2020-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 313 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 303 | at 2023-12-31 | Standalone | Number of employees |
| Employees | 221 | at 2022-12-31d | Standalone | Number of employees |
| Employees | 192 | at 2021-12-31d | Standalone | Number of employees |
| Employees | 198 | at 2020-12-31d | 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 · 45
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | depreciation | 2024-01-01 → 2024-12-31 | ¥2m |
| Reconciling Itemsreconciling | segment assets | at 2024-12-31 | ¥2.4bn |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-12-31 | −¥462m |
| Mobilereportable segment | capex | 2024-01-01 → 2024-12-31 | ¥122m |
| Mobilereportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥87m |
| Mobilereportable segment | employees | at 2024-12-31 | 37 pure |
| Mobilereportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥2.6bn |
| Mobilereportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥2.6bn |
| Mobilereportable segment | segment assets | at 2024-12-31 | ¥545m |
| Mobilereportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥1.3bn |
| Solutionreportable segment | capex | 2024-01-01 → 2024-12-31 | ¥5m |
| Solutionreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥5m |
| Solutionreportable segment | employees | at 2024-12-31 | 251 pure |
| Solutionreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥2.0bn |
| Solutionreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥2.0bn |
| Solutionreportable segment | segment assets | at 2024-12-31 | ¥253m |
| Solutionreportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥276m |
| —segment total | capex | 2024-01-01 → 2024-12-31 | ¥128m |
| —segment total | depreciation | 2024-01-01 → 2024-12-31 | ¥92m |
| —segment total | revenue | 2024-01-01 → 2024-12-31 | ¥4.6bn |
| —segment total | revenue external | 2024-01-01 → 2024-12-31 | ¥4.6bn |
| —segment total | segment assets | at 2024-12-31 | ¥798m |
| —segment total | segment profit | 2024-01-01 → 2024-12-31 | ¥1.6bn |
| Reconciling Itemsreconciling | capex | 2023-01-01 → 2023-12-31 | ¥467,000 |
| Reconciling Itemsreconciling | depreciation | 2023-01-01 → 2023-12-31 | ¥3m |
| Reconciling Itemsreconciling | segment assets | at 2023-12-31 | ¥1.4bn |
| Reconciling Itemsreconciling | segment profit | 2023-01-01 → 2023-12-31 | −¥416m |
| Mobilereportable segment | capex | 2023-01-01 → 2023-12-31 | ¥98m |
| Mobilereportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥66m |
| Mobilereportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥2.5bn |
| Mobilereportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥2.5bn |
| Mobilereportable segment | segment assets | at 2023-12-31 | ¥513m |
| Mobilereportable segment | segment profit | 2023-01-01 → 2023-12-31 | ¥760m |
| Solutionreportable segment | capex | 2023-01-01 → 2023-12-31 | ¥19m |
| Solutionreportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥4m |
| Solutionreportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥1.6bn |
| Solutionreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥1.6bn |
| Solutionreportable segment | segment assets | at 2023-12-31 | ¥233m |
| Solutionreportable segment | segment profit | 2023-01-01 → 2023-12-31 | ¥91m |
| —segment total | capex | 2023-01-01 → 2023-12-31 | ¥116m |
| —segment total | depreciation | 2023-01-01 → 2023-12-31 | ¥70m |
| —segment total | revenue | 2023-01-01 → 2023-12-31 | ¥4.1bn |
| —segment total | revenue external | 2023-01-01 → 2023-12-31 | ¥4.1bn |
| —segment total | segment assets | at 2023-12-31 | ¥746m |
| —segment total | segment profit | 2023-01-01 → 2023-12-31 | ¥850m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 881
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report non consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)仰星監査法人 | |
| Cpa1 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)堤 紀彦 | |
| Cpa2 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)川合 利弥 | |
| Key audit matters non consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam non consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)モバイル事業に係る収益認識 | |
| Description including reason kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Reference kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)注記事項（収益認識関係） | |
| Reference2 kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)注記事項（収益認識関係） | |
| Auditors response kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Other information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Fee related information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 1618470000 | JPY |
| Net sales (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 2744150000 | JPY |
| Net sales (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 3397886000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 4086864000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 4625427000 | JPY |
| Ordinary income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | -68530000 | JPY |
| Ordinary income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 107498000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 238130000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 428041000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 1170367000 | JPY |
| Net income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | -39850000 | JPY |
| Net income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 72310000 | JPY |
| Net income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 168692000 | JPY |
| Net income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 288575000 | JPY |
| Net income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 839294000 | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Capital stock (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 95925000 | JPY |
| Capital stock (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 95925000 | JPY |
| Capital stock (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 95925000 | JPY |
| Capital stock (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 380199000 | JPY |
| Capital stock (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 390087000 | JPY |
| Total number of issued shares (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 2788783 | |
| Total number of issued shares (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 2788783 | |
| Total number of issued shares (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 2788783 | |
| Total number of issued shares (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 3635063 | |
| Total number of issued shares (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 3660044 | |
| Net assets (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 190360000 | JPY |
| Net assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 262670000 | JPY |
| Net assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 431363000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 1289635000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 2129829000 | JPY |
| Total assets (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 853922000 | 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 rounding |
| 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 |