Tokyo Tape
Sign in
← Japaniace

Annual report

9558.TEDINET S100XN61
Period2024-12-01 → 2025-11-30
Filed2026-02-25
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 92
MetricValuePeriodScopeSource row
Revenue¥12.1bn2024-12-01 → 2025-11-30StandaloneNet sales
Revenue¥11.2bn2023-12-01 → 2024-11-30StandaloneNet sales
Revenue¥9.9bn2022-12-01 → 2023-11-30vStandaloneNet sales (5-year summary)
Revenue¥8.3bn2021-12-01 → 2022-11-30vStandaloneNet sales (5-year summary)
Revenue¥7.2bn2020-12-01 → 2021-11-30dStandaloneNet sales (5-year summary)
Operating income¥983m2024-12-01 → 2025-11-30StandaloneOperating income
Operating income¥946m2023-12-01 → 2024-11-30StandaloneOperating income
Ordinary income¥1.1bn2024-12-01 → 2025-11-30StandaloneOrdinary income
Ordinary income¥1.0bn2023-12-01 → 2024-11-30StandaloneOrdinary income
Ordinary income¥873m2022-12-01 → 2023-11-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥615m2021-12-01 → 2022-11-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥363m2020-12-01 → 2021-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.1bn2024-12-01 → 2025-11-30StandaloneIncome before income taxes
Profit before tax¥1.0bn2023-12-01 → 2024-11-30StandaloneIncome before income taxes
Net income¥765m2024-12-01 → 2025-11-30StandaloneProfit loss
Net income¥723m2023-12-01 → 2024-11-30StandaloneProfit loss
Net income¥616m2022-12-01 → 2023-11-30vStandaloneNet income loss (5-year summary)
Net income¥442m2021-12-01 → 2022-11-30vStandaloneNet income loss (5-year summary)
Net income¥276m2020-12-01 → 2021-11-30dStandaloneNet income loss (5-year summary)
Total assets¥5.8bnat 2025-11-30StandaloneAssets
Total assets¥4.9bnat 2024-11-30StandaloneAssets
Total assets¥4.6bnat 2023-11-30vStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2022-11-30vStandaloneTotal assets (5-year summary)
Total assets¥3.2bnat 2021-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥2.4bnat 2025-11-30StandaloneLiabilities
Total liabilities¥2.0bnat 2024-11-30StandaloneLiabilities
Net assets / equity¥3.4bnat 2025-11-30StandaloneNet assets
Net assets / equity¥3.0bnat 2024-11-30StandaloneNet assets
Net assets / equity¥2.9bnat 2023-11-30vStandaloneNet assets
Net assets / equity¥2.4bnat 2022-11-30vStandaloneNet assets (5-year summary)
Net assets / equity¥2.0bnat 2021-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥3.7bnat 2025-11-30StandaloneCash and deposits
Cash and deposits¥3.0bnat 2024-11-30StandaloneCash and deposits
Cash & equivalents¥3.7bnat 2025-11-30StandaloneCash and cash equivalents
Cash & equivalents¥3.0bnat 2024-11-30StandaloneCash and cash equivalents
Cash & equivalents¥2.7bnat 2023-11-30vStandaloneCash and cash equivalents
Cash & equivalents¥2.4bnat 2022-11-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.7bnat 2021-11-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥819m2024-12-01 → 2025-11-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥938m2023-12-01 → 2024-11-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥567m2022-12-01 → 2023-11-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥600m2021-12-01 → 2022-11-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥64m2020-12-01 → 2021-11-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥45m2024-12-01 → 2025-11-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥31m2023-12-01 → 2024-11-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥46m2022-12-01 → 2023-11-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥7m2021-12-01 → 2022-11-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥12m2020-12-01 → 2021-11-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥82m2024-12-01 → 2025-11-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥584m2023-12-01 → 2024-11-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥207m2022-12-01 → 2023-11-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥49m2021-12-01 → 2022-11-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥255m2020-12-01 → 2021-11-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥193.092024-12-01 → 2025-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥181.512023-12-01 → 2024-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥155.522022-12-01 → 2023-11-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥116.282021-12-01 → 2022-11-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥69.682020-12-01 → 2021-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥191.372024-12-01 → 2025-11-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥179.452023-12-01 → 2024-11-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥152.552022-12-01 → 2023-11-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥114.232021-12-01 → 2022-11-30vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥992024-12-01 → 2025-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥952023-12-01 → 2024-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥772022-12-01 → 2023-11-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥552021-12-01 → 2022-11-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥36.682020-12-01 → 2021-11-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥852.64at 2025-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥756.76at 2024-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥717.46at 2023-11-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥618.11at 2022-11-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥520.14at 2021-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio58.4%at 2025-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.5%at 2024-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.3%at 2023-11-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.1%at 2022-11-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio61.9%at 2021-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE24.0%2024-12-01 → 2025-11-30StandaloneRate of return on equity (5-year summary)
ROE24.7%2023-12-01 → 2024-11-30StandaloneRate of return on equity (5-year summary)
ROE23.2%2022-12-01 → 2023-11-30vStandaloneRate of return on equity (5-year summary)
ROE20.1%2021-12-01 → 2022-11-30vStandaloneRate of return on equity (5-year summary)
ROE14.1%2020-12-01 → 2021-11-30dStandaloneRate of return on equity (5-year summary)
Shares issued4,012,600at 2025-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued4,009,200at 2024-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued4,000,000at 2023-11-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,000,000at 2022-11-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,000,000at 2021-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees1,805at 2025-11-30StandaloneNumber of employees
Employees1,704at 2024-11-30StandaloneNumber of employees
Employees1,572at 2023-11-30vStandaloneNumber of employees
Employees1,314at 2022-11-30vStandaloneNumber of employees
Employees1,090at 2021-11-30dStandaloneNumber 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 · 799
ItemContextValueUnit
Net salesPrior1YearDuration_NonConsolidatedMember11211465000JPY
Net salesCurrentYearDuration_NonConsolidatedMember12084720000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember8312666000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember9184637000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember2898798000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember2900082000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1952912000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1917390000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember945885000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember982692000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember283000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember4427000JPY
Commission fee noiPrior1YearDuration_NonConsolidatedMember22023000JPY
Commission fee noiCurrentYearDuration_NonConsolidatedMember32967000JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember52106000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember51978000JPY
Other noiPrior1YearDuration_NonConsolidatedMember3735000JPY
Other noiCurrentYearDuration_NonConsolidatedMember9828000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember78149000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember99201000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember－JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember2322000JPY
Loss on retirement of noncurrent assets noePrior1YearDuration_NonConsolidatedMember－JPY
Loss on retirement of noncurrent assets noeCurrentYearDuration_NonConsolidatedMember349000JPY
Commission for purchase of treasury stock noePrior1YearDuration_NonConsolidatedMember369000JPY
Commission for purchase of treasury stock noeCurrentYearDuration_NonConsolidatedMember－JPY
Consumption tax difference noePrior1YearDuration_NonConsolidatedMember1069000JPY
Consumption tax difference noeCurrentYearDuration_NonConsolidatedMember1100000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember1438000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember3772000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember1022596000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember1078121000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember1022596000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember1078121000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember309853000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember333499000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember-9865000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-20529000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember299988000JPY
Income taxesCurrentYearDuration_NonConsolidatedMember312969000JPY
Profit lossPrior1YearDuration_NonConsolidatedMember722607000JPY
Profit lossCurrentYearDuration_NonConsolidatedMember765152000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalStockMember20000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalCapitalSurplusMember－JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_OtherCapitalSurplusMember85313000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_CapitalSurplusMember85313000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_LegalRetainedEarningsMember5000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_GeneralReserveMember320000000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsBroughtForwardMember2436099000JPY
Net assetsPrior2YearInstant_NonConsolidatedMember_RetainedEarningsMember2761099000JPY

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 2024-11-30pass
balance sheet identitynon_consolidated 2025-11-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-11-30pass
statement vs summary · net assetsnon_consolidated 2024-11-30pass
statement vs summary · net assetsnon_consolidated 2025-11-30pass
statement vs summary · operating cash flownon_consolidated 2023-12-01/2024-11-30pass
statement vs summary · operating cash flownon_consolidated 2024-12-01/2025-11-30pass
statement vs summary · revenuenon_consolidated 2023-12-01/2024-11-30pass
statement vs summary · revenuenon_consolidated 2024-12-01/2025-11-30pass
statement vs summary · total assetsnon_consolidated 2024-11-30pass
statement vs summary · total assetsnon_consolidated 2025-11-30pass