Tokyo Tape
Sign in
← Lilycolor

Annual report

9827.TEDINET S100XUAQ
Period2025-01-01 → 2025-12-31
Filed2026-03-26
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥33.2bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥33.8bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥32.8bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥33.3bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥32.4bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥801m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥223m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥728m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥159m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥1.4bn2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.6bn2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥486m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥845m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥306m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥523m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥111m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥930m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥962m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥329m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥20.3bnat 2025-12-31StandaloneAssets
Total assets¥20.1bnat 2024-12-31StandaloneAssets
Total assets¥20.2bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥21.1bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥19.1bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥12.2bnat 2025-12-31StandaloneLiabilities
Total liabilities¥12.0bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥8.1bnat 2025-12-31StandaloneNet assets
Net assets / equity¥8.1bnat 2024-12-31StandaloneNet assets
Net assets / equity¥8.5bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥7.7bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥6.8bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.0bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥3.3bnat 2024-12-31StandaloneCash and deposits
Cash & equivalents¥4.0bnat 2025-12-31StandaloneCash and cash equivalents
Cash & equivalents¥3.3bnat 2024-12-31StandaloneCash and cash equivalents
Cash & equivalents¥2.8bnat 2023-12-31vStandaloneCash and cash equivalents
Cash & equivalents¥2.4bnat 2022-12-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥4.0bnat 2021-12-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.6bn2025-01-01 → 2025-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow−¥841m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.2bn2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥1.2bn2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.6bn2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥82m2025-01-01 → 2025-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow¥103m2024-01-01 → 2024-12-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥268m2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥223m2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥100m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥948m2025-01-01 → 2025-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow¥1.2bn2024-01-01 → 2024-12-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥484m2023-01-01 → 2023-12-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥285m2022-01-01 → 2022-12-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥371m2021-01-01 → 2021-12-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥42.462025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥9.032024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥75.632023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥78.212022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.762021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥362025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥362024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥14.52023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥14.52022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥62021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥659.45at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥659.94at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥694.48at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥626.94at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥551.38at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio40.0%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio40.4%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.3%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.5%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.5%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE6.4%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE1.4%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE11.4%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE13.3%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE5.0%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued12,662,100at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,662,100at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,662,100at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued12,662,100at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued12,662,100at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees545at 2025-12-31StandaloneNumber of employees
Employees534at 2024-12-31StandaloneNumber of employees
Employees515at 2023-12-31vStandaloneNumber of employees
Employees511at 2022-12-31vStandaloneNumber of employees
Employees510at 2021-12-31dStandaloneNumber 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.

Segments · 56
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-01-01 → 2025-12-31¥20m
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥33m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥33m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥822m
Interior Businessreportable segmentcapex2025-01-01 → 2025-12-31¥93m
Interior Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥162m
Interior Businessreportable segmentemployeesat 2025-12-31392 pure
Interior Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥24.7bn
Interior Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥24.7bn
Interior Businessreportable segmentsegment assetsat 2025-12-31¥15.4bn
Interior Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥298m
Real Estate Investment And Developmentreportable segmentdepreciation2025-01-01 → 2025-12-31¥93,000
Real Estate Investment And Developmentreportable segmentemployeesat 2025-12-312 pure
Real Estate Investment And Developmentreportable segmentrevenue2025-01-01 → 2025-12-31¥1.1bn
Real Estate Investment And Developmentreportable segmentrevenue external2025-01-01 → 2025-12-31¥1.0bn
Real Estate Investment And Developmentreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥33m
Real Estate Investment And Developmentreportable segmentsegment assetsat 2025-12-31¥1.3bn
Real Estate Investment And Developmentreportable segmentsegment profit2025-01-01 → 2025-12-31¥150m
Space Solution Businessreportable segmentcapex2025-01-01 → 2025-12-31¥3m
Space Solution Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥22m
Space Solution Businessreportable segmentemployeesat 2025-12-31117 pure
Space Solution Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥7.4bn
Space Solution Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥7.4bn
Space Solution Businessreportable segmentsegment assetsat 2025-12-31¥2.8bn
Space Solution Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥352m
—segment totalcapex2025-01-01 → 2025-12-31¥95m
—segment totaldepreciation2025-01-01 → 2025-12-31¥184m
—segment totalrevenue2025-01-01 → 2025-12-31¥33.2bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥33.2bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥33m
—segment totalsegment assetsat 2025-12-31¥19.5bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥801m
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥28m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥999m
Interior Businessreportable segmentcapex2024-01-01 → 2024-12-31¥124m
Interior Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥193m
Interior Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥24.2bn
Interior Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥24.2bn
Interior Businessreportable segmentsegment assetsat 2024-12-31¥15.2bn
Interior Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥119m
Real Estate Investment And Developmentreportable segmentdepreciation2024-01-01 → 2024-12-31¥139,000
Real Estate Investment And Developmentreportable segmentrevenue2024-01-01 → 2024-12-31¥20m
Real Estate Investment And Developmentreportable segmentrevenue external2024-01-01 → 2024-12-31¥20m
Real Estate Investment And Developmentreportable segmentsegment assetsat 2024-12-31¥1.2bn
Real Estate Investment And Developmentreportable segmentsegment profit2024-01-01 → 2024-12-31−¥24m
Space Solution Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥40m
Space Solution Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥9.5bn
Space Solution Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥9.5bn
Space Solution Businessreportable segmentsegment assetsat 2024-12-31¥2.7bn
Space Solution Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥128m
—segment totalcapex2024-01-01 → 2024-12-31¥124m
—segment totaldepreciation2024-01-01 → 2024-12-31¥233m
—segment totalrevenue2024-01-01 → 2024-12-31¥33.8bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥33.8bn
—segment totalsegment assetsat 2024-12-31¥19.1bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥223m

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,309
ItemContextValueUnit
Net sales of goods rev oaCurrentYearDuration_NonConsolidatedMember26316319000JPY
Net sales of completed construction contracts cnsPrior1YearDuration_NonConsolidatedMember8244596000JPY
Net sales of completed construction contracts cnsCurrentYearDuration_NonConsolidatedMember5834528000JPY
Real estate sales rev oaPrior1YearDuration_NonConsolidatedMember19787000JPY
Real estate sales rev oaCurrentYearDuration_NonConsolidatedMember1046892000JPY
Other sales rev oaPrior1YearDuration_NonConsolidatedMember－JPY
Other sales rev oaCurrentYearDuration_NonConsolidatedMember9350000JPY
Net salesPrior1YearDuration_NonConsolidatedMember33803196000JPY
Net salesCurrentYearDuration_NonConsolidatedMember33207091000JPY
Beginning goods cosPrior1YearDuration_NonConsolidatedMember3293953000JPY
Beginning goods cosCurrentYearDuration_NonConsolidatedMember2979009000JPY
Cost of purchased goodsPrior1YearDuration_NonConsolidatedMember16449108000JPY
Cost of purchased goodsCurrentYearDuration_NonConsolidatedMember17194332000JPY
Total beginning and purchase of goodsPrior1YearDuration_NonConsolidatedMember19743061000JPY
Total beginning and purchase of goodsCurrentYearDuration_NonConsolidatedMember20173341000JPY
Transfer to catalog production cosPrior1YearDuration_NonConsolidatedMember295659000JPY
Transfer to catalog production cosCurrentYearDuration_NonConsolidatedMember336279000JPY
Ending goods cosPrior1YearDuration_NonConsolidatedMember2979009000JPY
Ending goods cosCurrentYearDuration_NonConsolidatedMember2976847000JPY
Cost of goods soldPrior1YearDuration_NonConsolidatedMember16468393000JPY
Cost of goods soldCurrentYearDuration_NonConsolidatedMember16860213000JPY
Cost of sales of completed construction contracts cnsPrior1YearDuration_NonConsolidatedMember7104642000JPY
Cost of sales of completed construction contracts cnsCurrentYearDuration_NonConsolidatedMember4328108000JPY
Cost of sales real estate cos exp oaPrior1YearDuration_NonConsolidatedMember9841000JPY
Cost of sales real estate cos exp oaCurrentYearDuration_NonConsolidatedMember891242000JPY
Other cost of sales cosPrior1YearDuration_NonConsolidatedMember－JPY
Other cost of sales cosCurrentYearDuration_NonConsolidatedMember7718000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember23582877000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember22087284000JPY
Gross profit merchandise gpPrior1YearDuration_NonConsolidatedMember9070418000JPY
Gross profit merchandise gpCurrentYearDuration_NonConsolidatedMember9456106000JPY
Gross profit on completed construction contracts cnsPrior1YearDuration_NonConsolidatedMember1139954000JPY
Gross profit on completed construction contracts cnsCurrentYearDuration_NonConsolidatedMember1506419000JPY
Gross profit real estate sales gpPrior1YearDuration_NonConsolidatedMember9945000JPY
Gross profit real estate sales gpCurrentYearDuration_NonConsolidatedMember155650000JPY
Gross profit other gpPrior1YearDuration_NonConsolidatedMember－JPY
Gross profit other gpCurrentYearDuration_NonConsolidatedMember1631000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember10220318000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember11119807000JPY
Packing and transportation expenses sgaPrior1YearDuration_NonConsolidatedMember1558078000JPY
Packing and transportation expenses sgaCurrentYearDuration_NonConsolidatedMember1591009000JPY
Advertising expenses sgaPrior1YearDuration_NonConsolidatedMember264259000JPY
Advertising expenses sgaCurrentYearDuration_NonConsolidatedMember266788000JPY
Catalog expenses sgaPrior1YearDuration_NonConsolidatedMember792640000JPY
Catalog expenses sgaCurrentYearDuration_NonConsolidatedMember721117000JPY
Provision of allowance for doubtful accounts sgaPrior1YearDuration_NonConsolidatedMember-444000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration_NonConsolidatedMember1569000JPY
Directors compensations sgaPrior1YearDuration_NonConsolidatedMember128919000JPY
Directors compensations sgaCurrentYearDuration_NonConsolidatedMember102397000JPY
Salaries and allowances sgaPrior1YearDuration_NonConsolidatedMember2571245000JPY

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 2024-12-31pass rounding
balance sheet identitynon_consolidated 2025-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · operating cash flownon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flownon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass