Half-year report · HY
192A.TEDINET S100XFDD
Period2025-06-01 → 2025-11-30
Filed2026-01-14
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥622m | 2025-06-01 → 2025-11-30 | Standalone | Net sales |
| Revenue | ¥1.9bn | 2024-06-01 → 2025-05-31 | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.3bn | 2024-06-01 → 2024-11-30 | Standalone | Net sales |
| Operating income | ¥5m | 2025-06-01 → 2025-11-30 | Standalone | Operating income |
| Operating income | ¥531m | 2024-06-01 → 2024-11-30 | Standalone | Operating income |
| Ordinary income | ¥8m | 2025-06-01 → 2025-11-30 | Standalone | Ordinary income |
| Ordinary income | ¥486m | 2024-06-01 → 2025-05-31 | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥518m | 2024-06-01 → 2024-11-30 | Standalone | Ordinary income |
| Profit before tax | ¥8m | 2025-06-01 → 2025-11-30 | Standalone | Income before income taxes |
| Profit before tax | ¥485m | 2024-06-01 → 2024-11-30 | Standalone | Income before income taxes |
| Net income | ¥5m | 2025-06-01 → 2025-11-30 | Standalone | Profit loss |
| Net income | ¥311m | 2024-06-01 → 2025-05-31 | Standalone | Net income loss (5-year summary) |
| Net income | ¥335m | 2024-06-01 → 2024-11-30 | Standalone | Profit loss |
| Total assets | ¥2.1bn | at 2025-11-30 | Standalone | Assets |
| Total assets | ¥2.1bn | at 2025-05-31 | Standalone | Assets |
| Total assets | ¥2.6bn | at 2024-11-30 | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥257m | at 2025-11-30 | Standalone | Liabilities |
| Total liabilities | ¥224m | at 2025-05-31 | Standalone | Liabilities |
| Net assets / equity | ¥1.8bn | at 2025-11-30 | Standalone | Net assets |
| Net assets / equity | ¥1.9bn | at 2025-05-31 | Standalone | Net assets |
| Net assets / equity | ¥1.9bn | at 2024-11-30 | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.8bn | at 2025-11-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.9bn | at 2025-05-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.8bn | at 2025-11-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2025-05-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥2.3bn | at 2024-11-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2024-05-31v | Standalone | Cash and cash equivalents |
| Operating cash flow | ¥17m | 2025-06-01 → 2025-11-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥224m | 2024-06-01 → 2025-05-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥148m | 2024-06-01 → 2024-11-30 | Standalone | Net cash provided by used in operating activities |
| Investing cash flow | −¥7m | 2024-06-01 → 2025-05-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥96m | 2025-06-01 → 2025-11-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥228m | 2024-06-01 → 2025-05-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥212m | 2024-06-01 → 2024-11-30 | Standalone | Net cash provided by used in financing activities |
| EPS (basic) | ¥2.35 | 2025-06-01 → 2025-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥148.55 | 2024-06-01 → 2025-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥161.81 | 2024-06-01 → 2024-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥2.26 | 2025-06-01 → 2025-11-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥141.23 | 2024-06-01 → 2025-05-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥151.79 | 2024-06-01 → 2024-11-30 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥45 | 2024-06-01 → 2025-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Equity ratio | 87.6% | at 2025-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 89.5% | at 2025-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.1% | at 2024-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 2,140,000 | at 2025-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,140,000 | at 2025-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,111,000 | at 2024-11-30 | Standalone | Total number of issued shares (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.
All source rows · 336
| Item | Context | Value | Unit |
|---|---|---|---|
| Selling general and administrative expenses | InterimDuration_NonConsolidatedMember | 272232000 | JPY |
| Operating income | Prior1InterimDuration_NonConsolidatedMember | 530668000 | JPY |
| Operating income | InterimDuration_NonConsolidatedMember | 4760000 | JPY |
| Interest income noi | Prior1InterimDuration_NonConsolidatedMember | 162000 | JPY |
| Interest income noi | InterimDuration_NonConsolidatedMember | 2624000 | JPY |
| Royalty noi | Prior1InterimDuration_NonConsolidatedMember | 62000 | JPY |
| Royalty noi | InterimDuration_NonConsolidatedMember | 35000 | JPY |
| Other noi | Prior1InterimDuration_NonConsolidatedMember | － | JPY |
| Other noi | InterimDuration_NonConsolidatedMember | 393000 | JPY |
| Non operating income | Prior1InterimDuration_NonConsolidatedMember | 224000 | JPY |
| Non operating income | InterimDuration_NonConsolidatedMember | 3054000 | JPY |
| Listing expenses noe | Prior1InterimDuration_NonConsolidatedMember | 12445000 | JPY |
| Listing expenses noe | InterimDuration_NonConsolidatedMember | － | JPY |
| Miscellaneous loss noe | Prior1InterimDuration_NonConsolidatedMember | 1000 | JPY |
| Miscellaneous loss noe | InterimDuration_NonConsolidatedMember | 113000 | JPY |
| Non operating expenses | Prior1InterimDuration_NonConsolidatedMember | 12447000 | JPY |
| Non operating expenses | InterimDuration_NonConsolidatedMember | 113000 | JPY |
| Ordinary income | Prior1InterimDuration_NonConsolidatedMember | 518445000 | JPY |
| Ordinary income | InterimDuration_NonConsolidatedMember | 7701000 | JPY |
| Settlement money el | Prior1InterimDuration_NonConsolidatedMember | 33000000 | JPY |
| Settlement money el | InterimDuration_NonConsolidatedMember | － | JPY |
| Extraordinary loss | Prior1InterimDuration_NonConsolidatedMember | 33000000 | JPY |
| Extraordinary loss | InterimDuration_NonConsolidatedMember | － | JPY |
| Income before income taxes | Prior1InterimDuration_NonConsolidatedMember | 485445000 | JPY |
| Income before income taxes | InterimDuration_NonConsolidatedMember | 7701000 | JPY |
| Income taxes current | Prior1InterimDuration_NonConsolidatedMember | 229721000 | JPY |
| Income taxes current | InterimDuration_NonConsolidatedMember | 39248000 | JPY |
| Income taxes deferred | Prior1InterimDuration_NonConsolidatedMember | -79275000 | JPY |
| Income taxes deferred | InterimDuration_NonConsolidatedMember | -36572000 | JPY |
| Income taxes | Prior1InterimDuration_NonConsolidatedMember | 150445000 | JPY |
| Income taxes | InterimDuration_NonConsolidatedMember | 2675000 | JPY |
| Profit loss | Prior1InterimDuration_NonConsolidatedMember | 334999000 | JPY |
| Profit loss | InterimDuration_NonConsolidatedMember | 5025000 | JPY |
| Income before income taxes | Prior1InterimDuration_NonConsolidatedMember | 485445000 | JPY |
| Income before income taxes | InterimDuration_NonConsolidatedMember | 7701000 | JPY |
| Depreciation and amortization ope cf | Prior1InterimDuration_NonConsolidatedMember | 3255000 | JPY |
| Depreciation and amortization ope cf | InterimDuration_NonConsolidatedMember | 3542000 | JPY |
| Lease deposits depreciation noe | Prior1InterimDuration_NonConsolidatedMember | 1228000 | JPY |
| Lease deposits depreciation noe | InterimDuration_NonConsolidatedMember | 1228000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1InterimDuration_NonConsolidatedMember | 12331000 | JPY |
| Increase decrease in provision for bonuses ope cf | InterimDuration_NonConsolidatedMember | 4200000 | JPY |
| Interest income ope cf | Prior1InterimDuration_NonConsolidatedMember | -162000 | JPY |
| Interest income ope cf | InterimDuration_NonConsolidatedMember | -2624000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1InterimDuration_NonConsolidatedMember | -36500000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | InterimDuration_NonConsolidatedMember | － | JPY |
| Decrease increase in consumption taxes refund recievable ope cf | Prior1InterimDuration_NonConsolidatedMember | － | JPY |
| Decrease increase in consumption taxes refund recievable ope cf | InterimDuration_NonConsolidatedMember | 2236000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1InterimDuration_NonConsolidatedMember | -47861000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | InterimDuration_NonConsolidatedMember | 34401000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1InterimDuration_NonConsolidatedMember | -43595000 | 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 · 12 of 12 passed
| balance sheet identity | pass |
| 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 · 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 |