Tokyo Tape
Sign in
← Progrit

Annual report

9560.TEDINET S100X76V
Period2024-09-01 → 2025-08-31
Filed2025-11-27
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 87
MetricValuePeriodScopeSource row
Revenue¥5.7bn2024-09-01 → 2025-08-31StandaloneNet sales
Revenue¥4.5bn2023-09-01 → 2024-08-31StandaloneNet sales
Revenue¥3.0bn2022-09-01 → 2023-08-31vStandaloneNet sales (5-year summary)
Revenue¥2.3bn2021-09-01 → 2022-08-31vStandaloneNet sales (5-year summary)
Revenue¥2.0bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Operating income¥1.2bn2024-09-01 → 2025-08-31StandaloneOperating income
Operating income¥824m2023-09-01 → 2024-08-31StandaloneOperating income
Ordinary income¥1.2bn2024-09-01 → 2025-08-31StandaloneOrdinary income
Ordinary income¥817m2023-09-01 → 2024-08-31StandaloneOrdinary income
Ordinary income¥493m2022-09-01 → 2023-08-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥321m2021-09-01 → 2022-08-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥47m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.2bn2024-09-01 → 2025-08-31StandaloneIncome before income taxes
Profit before tax¥817m2023-09-01 → 2024-08-31StandaloneIncome before income taxes
Net income¥889m2024-09-01 → 2025-08-31StandaloneProfit loss
Net income¥610m2023-09-01 → 2024-08-31StandaloneProfit loss
Net income¥361m2022-09-01 → 2023-08-31vStandaloneNet income loss (5-year summary)
Net income¥187m2021-09-01 → 2022-08-31vStandaloneNet income loss (5-year summary)
Net income−¥77m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
Total assets¥4.5bnat 2025-08-31StandaloneAssets
Total assets¥3.9bnat 2024-08-31StandaloneAssets
Total assets¥2.6bnat 2023-08-31vStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2022-08-31vStandaloneTotal assets (5-year summary)
Total assets¥1.0bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.2bnat 2025-08-31StandaloneLiabilities
Total liabilities¥2.1bnat 2024-08-31StandaloneLiabilities
Net assets / equity¥2.3bnat 2025-08-31StandaloneNet assets
Net assets / equity¥1.8bnat 2024-08-31StandaloneNet assets
Net assets / equity¥1.1bnat 2023-08-31vStandaloneNet assets
Net assets / equity¥410mat 2022-08-31vStandaloneNet assets (5-year summary)
Net assets / equity¥159mat 2021-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.4bnat 2025-08-31StandaloneCash and deposits
Cash and deposits¥3.0bnat 2024-08-31StandaloneCash and deposits
Cash & equivalents¥3.4bnat 2025-08-31StandaloneCash and cash equivalents
Cash & equivalents¥3.0bnat 2024-08-31StandaloneCash and cash equivalents
Cash & equivalents¥2.0bnat 2023-08-31vStandaloneCash and cash equivalents
Cash & equivalents¥956mat 2022-08-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥418mat 2021-08-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥907m2024-09-01 → 2025-08-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.1bn2023-09-01 → 2024-08-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥797m2022-09-01 → 2023-08-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥494m2021-09-01 → 2022-08-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥86m2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥189m2024-09-01 → 2025-08-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥83m2023-09-01 → 2024-08-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥17m2022-09-01 → 2023-08-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥13m2021-09-01 → 2022-08-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥4m2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥344m2024-09-01 → 2025-08-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥72m2023-09-01 → 2024-08-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥240m2022-09-01 → 2023-08-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥31m2021-09-01 → 2022-08-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥8m2020-09-01 → 2021-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥71.152024-09-01 → 2025-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.892023-09-01 → 2024-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.312022-09-01 → 2023-08-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.142021-09-01 → 2022-08-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-22.892020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥69.82024-09-01 → 2025-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥47.832023-09-01 → 2024-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥28.692022-09-01 → 2023-08-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥192024-09-01 → 2025-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥132023-09-01 → 2024-08-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥182.57at 2025-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥143.25at 2024-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥91.7at 2023-08-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥39.5at 2022-08-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥46.44at 2021-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio50.4%at 2025-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio46.0%at 2024-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio41.5%at 2023-08-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio27.0%at 2022-08-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio15.3%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE43.9%2024-09-01 → 2025-08-31StandaloneRate of return on equity (5-year summary)
ROE42.4%2023-09-01 → 2024-08-31StandaloneRate of return on equity (5-year summary)
ROE48.1%2022-09-01 → 2023-08-31vStandaloneRate of return on equity (5-year summary)
ROE66.1%2021-09-01 → 2022-08-31vStandaloneRate of return on equity (5-year summary)
Shares issued12,662,911at 2025-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,480,480at 2024-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued11,907,492at 2023-08-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,444,627at 2022-08-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,398,022at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees238at 2025-08-31StandaloneNumber of employees
Employees209at 2024-08-31StandaloneNumber of employees
Employees174at 2023-08-31vStandaloneNumber of employees
Employees141at 2022-08-31vStandaloneNumber of employees
Employees148at 2021-08-31dStandaloneNumber 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 · 834
ItemContextValueUnit
Investment securitiesCurrentYearInstant_NonConsolidatedMember34990000JPY
Investments in capitalPrior1YearInstant_NonConsolidatedMember20000JPY
Investments in capitalCurrentYearInstant_NonConsolidatedMember20000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember354000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember730000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember175453000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember202199000JPY
Lease deposits ioaPrior1YearInstant_NonConsolidatedMember246592000JPY
Lease deposits ioaCurrentYearInstant_NonConsolidatedMember343711000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember800000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember800000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember434487000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember582451000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember593040000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember785743000JPY
AssetsPrior1YearInstant_NonConsolidatedMember3886418000JPY
AssetsCurrentYearInstant_NonConsolidatedMember4486002000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember27517000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember43425000JPY
Current portion of long term loans payablePrior1YearInstant_NonConsolidatedMember58665000JPY
Current portion of long term loans payableCurrentYearInstant_NonConsolidatedMember75828000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember320988000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember312013000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember148424000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember181700000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember182237000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember236921000JPY
Contract liabilitiesPrior1YearInstant_NonConsolidatedMember938034000JPY
Contract liabilitiesCurrentYearInstant_NonConsolidatedMember941736000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember24195000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember31481000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember182911000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember93502000JPY
Provision for directors bonusesPrior1YearInstant_NonConsolidatedMember14600000JPY
Provision for directors bonusesCurrentYearInstant_NonConsolidatedMember－JPY
Other clPrior1YearInstant_NonConsolidatedMember92576000JPY
Other clCurrentYearInstant_NonConsolidatedMember108523000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember1990151000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember2025133000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember93380000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember173714000JPY
Asset retirement obligations nclPrior1YearInstant_NonConsolidatedMember6404000JPY
Asset retirement obligations nclCurrentYearInstant_NonConsolidatedMember6421000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember99784000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember180135000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember2089935000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember2205269000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember322997000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember346393000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember319997000JPY

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 2024-08-31pass
balance sheet identitynon_consolidated 2025-08-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2024-08-31pass
statement vs summary · net assetsnon_consolidated 2025-08-31pass
statement vs summary · operating cash flownon_consolidated 2023-09-01/2024-08-31pass
statement vs summary · operating cash flownon_consolidated 2024-09-01/2025-08-31pass
statement vs summary · revenuenon_consolidated 2023-09-01/2024-08-31pass
statement vs summary · revenuenon_consolidated 2024-09-01/2025-08-31pass
statement vs summary · total assetsnon_consolidated 2024-08-31pass
statement vs summary · total assetsnon_consolidated 2025-08-31pass