Half-year report · HY
1377.TEDINET S100XFGH
Period2025-06-01 → 2025-11-30
Filed2026-01-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥47.7bn | 2025-06-01 → 2025-11-30 | Cons. | Net sales |
| Revenue | ¥92.9bn | 2024-06-01 → 2025-05-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥42.3bn | 2024-06-01 → 2024-11-30 | Cons. | Net sales |
| Operating income | ¥6.9bn | 2025-06-01 → 2025-11-30 | Cons. | Operating income |
| Operating income | ¥5.7bn | 2024-06-01 → 2024-11-30 | Cons. | Operating income |
| Ordinary income | ¥7.8bn | 2025-06-01 → 2025-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥12.3bn | 2024-06-01 → 2025-05-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥5.7bn | 2024-06-01 → 2024-11-30 | Cons. | Ordinary income |
| Profit before tax | ¥9.9bn | 2025-06-01 → 2025-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥7.4bn | 2024-06-01 → 2024-11-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥7.0bn | 2025-06-01 → 2025-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥9.7bn | 2024-06-01 → 2025-05-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥5.1bn | 2024-06-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥7.0bn | 2025-06-01 → 2025-11-30 | Cons. | Profit loss |
| Net income | ¥5.1bn | 2024-06-01 → 2024-11-30 | Cons. | Profit loss |
| Total assets | ¥204.5bn | at 2025-11-30 | Cons. | Assets |
| Total assets | ¥191.0bn | at 2025-05-31 | Cons. | Assets |
| Total assets | ¥188.6bn | at 2024-11-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥34.0bn | at 2025-11-30 | Cons. | Liabilities |
| Total liabilities | ¥29.2bn | at 2025-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥170.5bn | at 2025-11-30 | Cons. | Net assets |
| Net assets / equity | ¥161.8bn | at 2025-05-31 | Cons. | Net assets |
| Net assets / equity | ¥159.7bn | at 2024-11-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥36.1bn | at 2025-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥29.5bn | at 2025-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥27.1bn | at 2025-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥22.4bn | at 2025-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥26.6bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥20.3bn | at 2024-05-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥6.3bn | 2025-06-01 → 2025-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥5.1bn | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.4bn | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥2.9bn | 2025-06-01 → 2025-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥4.1bn | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥5.2bn | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥524m | 2025-06-01 → 2025-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥6.7bn | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥897m | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥161.62 | 2025-06-01 → 2025-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥222.58 | 2024-06-01 → 2025-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥116.84 | 2024-06-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 83.2% | at 2025-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 84.5% | at 2025-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 84.4% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
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 · 52
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2025-06-01 → 2025-11-30 | ¥2.2bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2025-06-01 → 2025-11-30 | ¥2.1bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2025-06-01 → 2025-11-30 | ¥114m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2025-06-01 → 2025-11-30 | ¥86m |
| Reconciling Itemsreconciling | revenue | 2025-06-01 → 2025-11-30 | −¥1.6bn |
| Reconciling Itemsreconciling | revenue intersegment | 2025-06-01 → 2025-11-30 | −¥1.6bn |
| Reconciling Itemsreconciling | segment profit | 2025-06-01 → 2025-11-30 | −¥5.3bn |
| Domestic Wholesalingreportable segment | revenue | 2025-06-01 → 2025-11-30 | ¥6.9bn |
| Domestic Wholesalingreportable segment | revenue external | 2025-06-01 → 2025-11-30 | ¥6.5bn |
| Domestic Wholesalingreportable segment | revenue intersegment | 2025-06-01 → 2025-11-30 | ¥375m |
| Domestic Wholesalingreportable segment | segment profit | 2025-06-01 → 2025-11-30 | ¥2.4bn |
| Overseas Wholesalingreportable segment | revenue | 2025-06-01 → 2025-11-30 | ¥38.7bn |
| Overseas Wholesalingreportable segment | revenue external | 2025-06-01 → 2025-11-30 | ¥37.6bn |
| Overseas Wholesalingreportable segment | revenue intersegment | 2025-06-01 → 2025-11-30 | ¥1.2bn |
| Overseas Wholesalingreportable segment | segment profit | 2025-06-01 → 2025-11-30 | ¥10.1bn |
| Retailingreportable segment | revenue | 2025-06-01 → 2025-11-30 | ¥1.6bn |
| Retailingreportable segment | revenue external | 2025-06-01 → 2025-11-30 | ¥1.6bn |
| Retailingreportable segment | segment profit | 2025-06-01 → 2025-11-30 | −¥368m |
| —segment total | revenue | 2025-06-01 → 2025-11-30 | ¥47.1bn |
| —segment total | revenue external | 2025-06-01 → 2025-11-30 | ¥45.6bn |
| —segment total | revenue intersegment | 2025-06-01 → 2025-11-30 | ¥1.5bn |
| —segment total | segment profit | 2025-06-01 → 2025-11-30 | ¥12.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-06-01 → 2025-11-30 | ¥49.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-06-01 → 2025-11-30 | ¥47.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-06-01 → 2025-11-30 | ¥1.6bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-06-01 → 2025-11-30 | ¥12.2bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-06-01 → 2024-11-30 | ¥2.1bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-06-01 → 2024-11-30 | ¥1.9bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥116m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-06-01 → 2024-11-30 | ¥117m |
| Reconciling Itemsreconciling | revenue | 2024-06-01 → 2024-11-30 | −¥1.4bn |
| Reconciling Itemsreconciling | revenue intersegment | 2024-06-01 → 2024-11-30 | −¥1.4bn |
| Reconciling Itemsreconciling | segment profit | 2024-06-01 → 2024-11-30 | −¥5.1bn |
| Domestic Wholesalingreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥6.5bn |
| Domestic Wholesalingreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥6.1bn |
| Domestic Wholesalingreportable segment | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥374m |
| Domestic Wholesalingreportable segment | segment profit | 2024-06-01 → 2024-11-30 | ¥2.4bn |
| Overseas Wholesalingreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥33.3bn |
| Overseas Wholesalingreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥32.4bn |
| Overseas Wholesalingreportable segment | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥942m |
| Overseas Wholesalingreportable segment | segment profit | 2024-06-01 → 2024-11-30 | ¥8.6bn |
| Retailingreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥1.9bn |
| Retailingreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥1.9bn |
| Retailingreportable segment | segment profit | 2024-06-01 → 2024-11-30 | −¥247m |
| —segment total | revenue | 2024-06-01 → 2024-11-30 | ¥41.7bn |
| —segment total | revenue external | 2024-06-01 → 2024-11-30 | ¥40.4bn |
| —segment total | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥1.3bn |
| —segment total | segment profit | 2024-06-01 → 2024-11-30 | ¥10.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-06-01 → 2024-11-30 | ¥43.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-06-01 → 2024-11-30 | ¥42.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥1.4bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-06-01 → 2024-11-30 | ¥10.8bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 587
| Item | Context | Value | Unit |
|---|---|---|---|
| Assets | Prior1YearInstant | 190986000000 | JPY |
| Assets | InterimInstant | 204477000000 | JPY |
| Notes and accounts payable trade | Prior1YearInstant | 6930000000 | JPY |
| Notes and accounts payable trade | InterimInstant | 5823000000 | JPY |
| Short term loans payable | Prior1YearInstant | 2281000000 | JPY |
| Short term loans payable | InterimInstant | 5184000000 | JPY |
| Income taxes payable | Prior1YearInstant | 761000000 | JPY |
| Income taxes payable | InterimInstant | 1952000000 | JPY |
| Other cl | Prior1YearInstant | 10063000000 | JPY |
| Other cl | InterimInstant | 10440000000 | JPY |
| Current liabilities | Prior1YearInstant | 20037000000 | JPY |
| Current liabilities | InterimInstant | 23401000000 | JPY |
| Long term loans payable | Prior1YearInstant | 587000000 | JPY |
| Long term loans payable | InterimInstant | 604000000 | JPY |
| Deferred tax liabilities | Prior1YearInstant | 3687000000 | JPY |
| Deferred tax liabilities | InterimInstant | 4644000000 | JPY |
| Net defined benefit liability | Prior1YearInstant | 1238000000 | JPY |
| Net defined benefit liability | InterimInstant | 1198000000 | JPY |
| Provision for directors retirement benefits | Prior1YearInstant | 174000000 | JPY |
| Provision for directors retirement benefits | InterimInstant | 226000000 | JPY |
| Provision for share based remuneration for directors and other officers ncl | Prior1YearInstant | 216000000 | JPY |
| Provision for share based remuneration for directors and other officers ncl | InterimInstant | 181000000 | JPY |
| Other ncl | Prior1YearInstant | 3276000000 | JPY |
| Other ncl | InterimInstant | 3699000000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 9180000000 | JPY |
| Noncurrent liabilities | InterimInstant | 10555000000 | JPY |
| Liabilities | Prior1YearInstant | 29217000000 | JPY |
| Liabilities | InterimInstant | 33956000000 | JPY |
| Capital stock | Prior1YearInstant | 13500000000 | JPY |
| Capital stock | InterimInstant | 13500000000 | JPY |
| Capital surplus | Prior1YearInstant | 10793000000 | JPY |
| Capital surplus | InterimInstant | 10793000000 | JPY |
| Retained earnings | Prior1YearInstant | 126607000000 | JPY |
| Retained earnings | InterimInstant | 129381000000 | JPY |
| Treasury stock | Prior1YearInstant | -7366000000 | JPY |
| Treasury stock | InterimInstant | -5060000000 | JPY |
| Shareholders equity | Prior1YearInstant | 143534000000 | JPY |
| Shareholders equity | InterimInstant | 148614000000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 8748000000 | JPY |
| Valuation difference on available for sale securities | InterimInstant | 9815000000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | 8907000000 | JPY |
| Foreign currency translation adjustment | InterimInstant | 11477000000 | JPY |
| Remeasurements of defined benefit plans | Prior1YearInstant | 115000000 | JPY |
| Remeasurements of defined benefit plans | InterimInstant | 128000000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 17771000000 | JPY |
| Valuation and translation adjustments | InterimInstant | 21421000000 | JPY |
| Non controlling interests | Prior1YearInstant | 462000000 | JPY |
| Non controlling interests | InterimInstant | 484000000 | JPY |
| Net assets | Prior1YearInstant | 161768000000 | JPY |
| Net assets | InterimInstant | 170520000000 | 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 · 14 of 14 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | 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 · total assets | pass |
| statement vs summary · total assets | pass |