Annual report
9553.TEDINET S100UZKO
Period2023-10-01 → 2024-09-30
Filed2024-12-20
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥13.7bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Revenue | ¥12.9bn | 2022-10-01 → 2023-09-30 | Cons. | Net sales |
| Revenue | ¥12.2bn | 2021-10-01 → 2022-09-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥11.7bn | 2020-10-01 → 2021-09-30d | Cons. | Net sales (5-year summary) |
| Revenue | ¥10.9bn | 2019-10-01 → 2020-09-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥307m | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Operating income | ¥833m | 2022-10-01 → 2023-09-30 | Cons. | Operating income |
| Ordinary income | ¥295m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥738m | 2022-10-01 → 2023-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥593m | 2021-10-01 → 2022-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥154m | 2020-10-01 → 2021-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥258m | 2019-10-01 → 2020-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥358m | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥782m | 2022-10-01 → 2023-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥283m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥565m | 2022-10-01 → 2023-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥496m | 2021-10-01 → 2022-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥39m | 2020-10-01 → 2021-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥43m | 2019-10-01 → 2020-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥276m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Net income | ¥632m | 2022-10-01 → 2023-09-30 | Cons. | Profit loss |
| Total assets | ¥8.4bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥6.8bn | at 2023-09-30 | Cons. | Assets |
| Total assets | ¥5.9bn | at 2022-09-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥4.2bn | at 2021-09-30d | Cons. | Total assets (5-year summary) |
| Total assets | ¥3.7bn | at 2020-09-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥4.5bn | at 2024-09-30 | Cons. | Liabilities |
| Total liabilities | ¥3.1bn | at 2023-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥3.9bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥3.7bn | at 2023-09-30 | Cons. | Net assets |
| Net assets / equity | ¥2.9bn | at 2022-09-30d | Cons. | Net assets |
| Net assets / equity | ¥1.5bn | at 2021-09-30d | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥873m | at 2020-09-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.5bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.0bn | at 2023-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.5bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.0bn | at 2023-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.3bn | at 2022-09-30d | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.2bn | at 2021-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.9bn | at 2020-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥338m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥266m | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥714m | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥31m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥620m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥1.8bn | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.0bn | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥413m | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥186m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥13m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥998m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥422m | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥681m | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥301m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥51m | 2019-10-01 → 2020-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥10.27 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥20.87 | 2022-10-01 → 2023-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥19.65 | 2021-10-01 → 2022-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.57 | 2020-10-01 → 2021-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.76 | 2019-10-01 → 2020-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥10.03 | 2023-10-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥19.85 | 2022-10-01 → 2023-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥19.36 | 2021-10-01 → 2022-09-30d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥118.76 | at 2024-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥113.15 | at 2023-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥86.79 | at 2022-09-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥37.64 | at 2021-09-30d | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥22.35 | at 2020-09-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 39.0% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.4% | at 2023-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.2% | at 2022-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 22.0% | at 2021-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 14.7% | at 2020-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 8.9% | 2023-10-01 → 2024-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 20.8% | 2022-10-01 → 2023-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 30.5% | 2021-10-01 → 2022-09-30d | Cons. | Rate of return on equity (5-year summary) |
| ROE | 8.1% | 2019-10-01 → 2020-09-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 418 | at 2024-09-30 | Cons. | Number of employees |
| Employees | 330 | at 2023-09-30 | Cons. | Number of employees |
| Employees | 302 | at 2022-09-30d | Cons. | Number of employees |
| Employees | 348 | at 2021-09-30d | Cons. | Number of employees |
| Employees | 324 | at 2020-09-30d | Cons. | Number of employees |
| Revenue | ¥10.2bn | 2023-10-01 → 2024-09-30 | Standalone | Net sales |
| Revenue | ¥8.7bn | 2022-10-01 → 2023-09-30 | Standalone | Net sales |
| Revenue | ¥7.0bn | 2021-10-01 → 2022-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.7bn | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.5bn | 2019-10-01 → 2020-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥323m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Operating income | ¥480m | 2022-10-01 → 2023-09-30 | Standalone | Operating income |
| Ordinary income | ¥358m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥471m | 2022-10-01 → 2023-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥339m | 2021-10-01 → 2022-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥81m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥259m | 2019-10-01 → 2020-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥355m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥471m | 2022-10-01 → 2023-09-30 | Standalone | Income before income taxes |
| Net income | ¥280m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥433m | 2022-10-01 → 2023-09-30 | Standalone | Profit loss |
| Net income | ¥1.0bn | 2021-10-01 → 2022-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥128m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | −¥294m | 2019-10-01 → 2020-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.4bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥4.0bn | at 2023-09-30 | Standalone | Assets |
| Total assets | ¥3.2bn | at 2022-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.4bn | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.6bn | at 2020-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥3.9bn | at 2024-09-30 | Standalone | Liabilities |
| Total liabilities | ¥2.7bn | at 2023-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥1.6bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥1.3bn | at 2023-09-30 | Standalone | Net assets |
| Net assets / equity | ¥767m | at 2022-09-30d | Standalone | Net assets |
| Net assets / equity | −¥1.1bn | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | −¥1.3bn | at 2020-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥315m | at 2024-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥651m | at 2023-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥10.19 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥15.97 | 2022-10-01 → 2023-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥40.09 | 2021-10-01 → 2022-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.19 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11.95 | 2019-10-01 → 2020-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥9.95 | 2023-10-01 → 2024-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥15.19 | 2022-10-01 → 2023-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥39.5 | 2021-10-01 → 2022-09-30d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥56.24 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥48.92 | at 2023-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥28.65 | at 2022-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-45.81 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥-51.66 | at 2020-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 28.5% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.3% | at 2023-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 23.9% | at 2022-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -78.0% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -81.8% | at 2020-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 19.4% | 2023-10-01 → 2024-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 41.0% | 2022-10-01 → 2023-09-30 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 27,624,000 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 9,157,000 | at 2023-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 8,921,000 | at 2022-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,112,000 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,098,000 | at 2020-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 274 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 219 | at 2023-09-30 | Standalone | Number of employees |
| Employees | 200 | at 2022-09-30d | Standalone | Number of employees |
| Employees | 167 | at 2021-09-30d | Standalone | Number of employees |
| Employees | 155 | 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 · 1,266
| Item | Context | Value | Unit |
|---|---|---|---|
| Total assets (5-year summary) | Prior1YearInstant | 6844636000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant | 8394573000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant | 22.35 | |
| Net assets per share (5-year summary) | Prior3YearInstant | 37.64 | |
| Net assets per share (5-year summary) | Prior2YearInstant | 86.79 | |
| Net assets per share (5-year summary) | Prior1YearInstant | 113.15 | |
| Net assets per share (5-year summary) | CurrentYearInstant | 118.76 | |
| Basic earnings loss per share (5-year summary) | Prior4YearDuration | 1.76 | |
| Basic earnings loss per share (5-year summary) | Prior3YearDuration | -1.57 | |
| Basic earnings loss per share (5-year summary) | Prior2YearDuration | 19.65 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 20.87 | |
| Basic earnings loss per share (5-year summary) | CurrentYearDuration | 10.27 | |
| Diluted earnings per share (5-year summary) | Prior4YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior3YearDuration | － | |
| Diluted earnings per share (5-year summary) | Prior2YearDuration | 19.36 | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | 19.85 | |
| Diluted earnings per share (5-year summary) | CurrentYearDuration | 10.03 | |
| Equity to asset ratio (5-year summary) | Prior4YearInstant | 0.147 | |
| Equity to asset ratio (5-year summary) | Prior3YearInstant | 0.220 | |
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.392 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.454 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.390 | |
| Rate of return on equity (5-year summary) | Prior4YearDuration | 0.081 | |
| Rate of return on equity (5-year summary) | Prior3YearDuration | － | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.305 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.208 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.089 | |
| Price earnings ratio (5-year summary) | Prior4YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior3YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | 13.04 | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | 36.85 | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | 23.66 | |
| Net cash provided by used in operating activities (5-year summary) | Prior4YearDuration | 620147000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior3YearDuration | 31410000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | 713969000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 266436000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 338349000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior4YearDuration | 13325000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior3YearDuration | -185561000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -413271000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -1019996000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -1805777000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior4YearDuration | 51455000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior3YearDuration | 300544000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | 681090000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | 421710000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | 997737000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior4YearInstant | 1932263000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior3YearInstant | 2161152000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior2YearInstant | 3295116000 | 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 |