Annual report
9554.TEDINET S100XC3I
Period2024-10-01 → 2025-09-30
Filed2025-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 121
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.7bn | 2024-10-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥1.9bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥725m | 2024-10-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥447m | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥731m | 2024-10-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥442m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥736m | 2024-10-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥442m | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥540m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥310m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥538m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥309m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥4.0bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥2.5bn | at 2024-09-30 | Cons. | Assets |
| Total liabilities | ¥1.6bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥924m | at 2024-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥2.4bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥1.6bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥979m | at 2023-09-30v | Cons. | Net assets |
| Cash and deposits | ¥2.1bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.2bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.1bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥750m | at 2023-09-30v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥666m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥320m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥173m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥226,000 | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥368m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥149m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥87.18 | 2024-10-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥50.56 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥85.28 | 2024-10-01 → 2025-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥50.22 | 2023-10-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥368.85 | at 2025-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥254.56 | at 2024-09-30 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 58.5% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.6% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 27.7% | 2024-10-01 → 2025-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 19.9% | 2023-10-01 → 2024-09-30 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 91 | at 2025-09-30 | Cons. | Number of employees |
| Employees | 76 | at 2024-09-30 | Cons. | Number of employees |
| Revenue | ¥2.1bn | 2024-10-01 → 2025-09-30 | Standalone | Net sales |
| Revenue | ¥1.7bn | 2023-10-01 → 2024-09-30 | Standalone | Net sales |
| Revenue | ¥1.5bn | 2022-10-01 → 2023-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.2bn | 2021-10-01 → 2022-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.3bn | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥687m | 2024-10-01 → 2025-09-30 | Standalone | Operating income |
| Operating income | ¥467m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Ordinary income | ¥694m | 2024-10-01 → 2025-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥462m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥291m | 2022-10-01 → 2023-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥305m | 2021-10-01 → 2022-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥112m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥694m | 2024-10-01 → 2025-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥462m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Net income | ¥503m | 2024-10-01 → 2025-09-30 | Standalone | Profit loss |
| Net income | ¥332m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥219m | 2022-10-01 → 2023-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥226m | 2021-10-01 → 2022-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥79m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.6bn | at 2025-09-30 | Standalone | Assets |
| Total assets | ¥2.5bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥1.7bn | at 2023-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.5bn | at 2022-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥645m | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.3bn | at 2025-09-30 | Standalone | Liabilities |
| Total liabilities | ¥888m | at 2024-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥2.3bn | at 2025-09-30 | Standalone | Net assets |
| Net assets / equity | ¥1.6bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥979m | at 2023-09-30v | Standalone | Net assets |
| Net assets / equity | ¥713m | at 2022-09-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥344m | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.8bn | at 2025-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.2bn | at 2024-09-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥750m | at 2023-09-30v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥724m | at 2022-09-30v | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥329m | at 2021-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥6m | 2022-10-01 → 2023-09-30v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥324m | 2021-10-01 → 2022-09-30v | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥15m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥166m | 2022-10-01 → 2023-09-30v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥34m | 2021-10-01 → 2022-09-30v | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥26m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥198m | 2022-10-01 → 2023-09-30v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥105m | 2021-10-01 → 2022-09-30v | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥9m | 2020-10-01 → 2021-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥81.19 | 2024-10-01 → 2025-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥54.17 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥38.15 | 2022-10-01 → 2023-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥40.54 | 2021-10-01 → 2022-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥14.21 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥79.43 | 2024-10-01 → 2025-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥53.8 | 2023-10-01 → 2024-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥37.71 | 2022-10-01 → 2023-09-30v | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥39.68 | 2021-10-01 → 2022-09-30v | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥366.44 | at 2025-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥258.03 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥168.9 | at 2023-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥124.43 | at 2022-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥61.43 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 64.3% | at 2025-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 64.0% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.6% | at 2023-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 48.7% | at 2022-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.8% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 25.8% | 2024-10-01 → 2025-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 26.0% | 2023-10-01 → 2024-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 26.0% | 2022-10-01 → 2023-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 43.1% | 2021-10-01 → 2022-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 26.2% | 2020-10-01 → 2021-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 6,327,800 | at 2025-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,133,500 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,775,300 | at 2023-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,693,100 | at 2022-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,541,300 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 72 | at 2025-09-30 | Standalone | Number of employees |
| Employees | 72 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 60 | at 2023-09-30v | Standalone | Number of employees |
| Employees | 51 | at 2022-09-30v | Standalone | Number of employees |
| Employees | 31 | at 2021-09-30d | 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.
Segments · 1
| Segment | Item | Period | Value |
|---|---|---|---|
| Digital Marketingreportable segment | employees | at 2025-09-30 | 91 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,165
| Item | Context | Value | Unit |
|---|---|---|---|
| Total changes of items during the period | CurrentYearDuration | 794023000 | JPY |
| Net assets | CurrentYearInstant_ForeignCurrencyTranslationAdjustmentMember | 308000 | JPY |
| Net assets | CurrentYearInstant_ValuationAndTranslationAdjustmentsMember | 308000 | JPY |
| Net assets | CurrentYearInstant_SubscriptionRightsToSharesMember | 1779000 | JPY |
| Net assets | CurrentYearInstant_NonControllingInterestsMember | 27801000 | JPY |
| Net assets | CurrentYearInstant | 2363545000 | JPY |
| Income before income taxes | Prior1YearDuration | 441792000 | JPY |
| Income before income taxes | CurrentYearDuration | 735753000 | JPY |
| Depreciation and amortization ope cf | Prior1YearDuration | 31260000 | JPY |
| Depreciation and amortization ope cf | CurrentYearDuration | 30487000 | JPY |
| Amortization of goodwill ope cf | Prior1YearDuration | 18571000 | JPY |
| Amortization of goodwill ope cf | CurrentYearDuration | 32452000 | JPY |
| Interest and dividends income ope cf | Prior1YearDuration | -93000 | JPY |
| Interest and dividends income ope cf | CurrentYearDuration | -2127000 | JPY |
| Interest expenses ope cf | Prior1YearDuration | 1447000 | JPY |
| Interest expenses ope cf | CurrentYearDuration | 4661000 | JPY |
| Head office relocation expenses ope cf | Prior1YearDuration | 8108000 | JPY |
| Head office relocation expenses ope cf | CurrentYearDuration | － | JPY |
| Gain on sales of non current assets ope cf | Prior1YearDuration | － | JPY |
| Gain on sales of non current assets ope cf | CurrentYearDuration | -4393000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | Prior1YearDuration | -13000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | CurrentYearDuration | -5000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YearDuration | -77816000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYearDuration | -90964000 | JPY |
| Decrease increase in prepaid expenses ope cf | Prior1YearDuration | 23086000 | JPY |
| Decrease increase in prepaid expenses ope cf | CurrentYearDuration | -11747000 | JPY |
| Decrease increase in accounts receivable other ope cf | Prior1YearDuration | -7828000 | JPY |
| Decrease increase in accounts receivable other ope cf | CurrentYearDuration | 15363000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YearDuration | -4363000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYearDuration | 44719000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YearDuration | -7876000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYearDuration | -28948000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1YearDuration | 4733000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | CurrentYearDuration | 40075000 | JPY |
| Increase decrease in advances received ope cf | Prior1YearDuration | -6899000 | JPY |
| Increase decrease in advances received ope cf | CurrentYearDuration | 19540000 | JPY |
| Other net ope cf | Prior1YearDuration | -123000 | JPY |
| Other net ope cf | CurrentYearDuration | 30622000 | JPY |
| Subtotal ope cf | Prior1YearDuration | 423987000 | JPY |
| Subtotal ope cf | CurrentYearDuration | 815487000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YearDuration | 93000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYearDuration | 2127000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YearDuration | -1624000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYearDuration | -4919000 | JPY |
| Income taxes paid ope cf | Prior1YearDuration | -98576000 | JPY |
| Income taxes paid ope cf | CurrentYearDuration | -146334000 | JPY |
| Payments for head office relocation expenses ope cf | Prior1YearDuration | -3970000 | JPY |
| Payments for head office relocation expenses ope cf | CurrentYearDuration | － | JPY |
| Net cash provided by used in operating activities | Prior1YearDuration | 319909000 | JPY |
| Net cash provided by used in operating activities | CurrentYearDuration | 666361000 | 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 · 23 of 23 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| 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 · 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 |