Tokyo Tape
Sign in
← Cocorport

Annual report

9346.TEDINET S100WOJI
Period2024-07-01 → 2025-06-30
Filed2025-09-19
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 87
MetricValuePeriodScopeSource row
Revenue¥6.4bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥5.8bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥5.1bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥4.2bn2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Revenue¥3.3bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Operating income¥772m2024-07-01 → 2025-06-30StandaloneOperating income
Operating income¥704m2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income¥798m2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥719m2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥596m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥373m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥274m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥760m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax¥719m2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income¥562m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥526m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥453m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥259m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Net income¥200m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Total assets¥3.9bnat 2025-06-30StandaloneAssets
Total assets¥3.2bnat 2024-06-30StandaloneAssets
Total assets¥2.5bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥1.4bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥942mat 2025-06-30StandaloneLiabilities
Total liabilities¥819mat 2024-06-30StandaloneLiabilities
Net assets / equity¥2.9bnat 2025-06-30StandaloneNet assets
Net assets / equity¥2.3bnat 2024-06-30StandaloneNet assets
Net assets / equity¥1.8bnat 2023-06-30vStandaloneNet assets
Net assets / equity¥611mat 2022-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥352mat 2021-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2025-06-30StandaloneCash and deposits
Cash and deposits¥1.3bnat 2024-06-30StandaloneCash and deposits
Cash & equivalents¥1.7bnat 2025-06-30StandaloneCash and cash equivalents
Cash & equivalents¥1.3bnat 2024-06-30StandaloneCash and cash equivalents
Cash & equivalents¥835mat 2023-06-30vStandaloneCash and cash equivalents
Cash & equivalents¥47mat 2022-06-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥70mat 2021-06-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥598m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥563m2023-07-01 → 2024-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥421m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥176m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥142m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥156m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥101m2023-07-01 → 2024-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥139m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥120m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥150m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥14m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥25m2023-07-01 → 2024-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow¥505m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥80m2021-07-01 → 2022-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥24m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥153.842024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥145.792023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥138.392022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥80.752021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥62.522020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥150.42024-07-01 → 2025-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥140.142023-07-01 → 2024-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥126.732022-07-01 → 2023-06-30vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥472024-07-01 → 2025-06-30StandaloneDividend paid per share (5-year summary)
Net assets per share¥795.1at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥649.43at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥506.02at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥190.7at 2022-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥109.96at 2021-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio75.7%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio74.1%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.2%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio42.6%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio30.4%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE21.3%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE25.3%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE37.4%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE53.7%2021-07-01 → 2022-06-30dStandaloneRate of return on equity (5-year summary)
ROE79.4%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued3,695,550at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,618,150at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,577,450at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,204,450at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,204,450at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees791at 2025-06-30StandaloneNumber of employees
Employees739at 2024-06-30StandaloneNumber of employees
Employees695at 2023-06-30vStandaloneNumber of employees
Employees587at 2022-06-30dStandaloneNumber of employees
Employees487at 2021-06-30dStandaloneNumber 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 · 795
ItemContextValueUnit
Net assetsPrior2YearInstant_NonConsolidatedMember_TreasuryStockMember-214000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_ShareholdersEquityMember1810242000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember1810242000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember525584000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember525584000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember525584000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember525584000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalStockMember6936000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember6936000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember6936000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember13873000JPY
Issuance of new sharesexercise of subscription rights to sharesPrior1YearDuration_NonConsolidatedMember13873000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalStockMember6936000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_LegalCapitalSurplusMember6936000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_OtherCapitalSurplusMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_CapitalSurplusMember6936000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember525584000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_RetainedEarningsMember525584000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_TreasuryStockMember－JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember_ShareholdersEquityMember539457000JPY
Total changes of items during the periodPrior1YearDuration_NonConsolidatedMember539457000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember563286000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember380161000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember705000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember380866000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember1405761000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember1405761000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_TreasuryStockMember-214000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember2349700000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember2349700000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalStockMember563286000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember380161000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember705000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_CapitalSurplusMember380866000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember1405761000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_RetainedEarningsMember1405761000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_TreasuryStockMember-214000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember_ShareholdersEquityMember2349700000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember2349700000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsBroughtForwardMember561980000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_RetainedEarningsMember561980000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember561980000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember561980000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_CapitalStockMember13329000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_LegalCapitalSurplusMember13329000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_CapitalSurplusMember13329000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember26658000JPY
Issuance of new sharesexercise of subscription rights to sharesCurrentYearDuration_NonConsolidatedMember26658000JPY
Purchase of treasury stockCurrentYearDuration_NonConsolidatedMember_TreasuryStockMember-84000JPY
Purchase of treasury stockCurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember-84000JPY

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 identitynon_consolidated 2024-06-30pass
balance sheet identitynon_consolidated 2025-06-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2025-06-30pass
statement vs summary · operating cash flownon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flownon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · revenuenon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · revenuenon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2025-06-30pass