Half-year report · Q2
242A.TEDINET S100VRFV
Period2024-10-01 → 2025-03-31
Filed2025-05-15
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 46
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.3bn | 2024-10-01 → 2025-03-31 | Cons. | Net sales |
| Revenue | ¥2.7bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.4bn | 2023-10-01 → 2024-03-31 | Cons. | Net sales |
| Operating income | ¥136m | 2024-10-01 → 2025-03-31 | Cons. | Operating income |
| Operating income | ¥140m | 2023-10-01 → 2024-03-31 | Cons. | Operating income |
| Ordinary income | ¥147m | 2024-10-01 → 2025-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥319m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥153m | 2023-10-01 → 2024-03-31 | Cons. | Ordinary income |
| Profit before tax | ¥147m | 2024-10-01 → 2025-03-31 | Cons. | Income before income taxes |
| Profit before tax | ¥153m | 2023-10-01 → 2024-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥102m | 2024-10-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥214m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥100m | 2023-10-01 → 2024-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥102m | 2024-10-01 → 2025-03-31 | Cons. | Profit loss |
| Net income | ¥100m | 2023-10-01 → 2024-03-31 | Cons. | Profit loss |
| Total assets | ¥1.6bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥1.6bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥1.2bn | at 2024-03-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥508m | at 2025-03-31 | Cons. | Liabilities |
| Total liabilities | ¥556m | at 2024-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥1.1bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥1.1bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥640m | at 2024-03-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.3bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.3bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥757m | at 2024-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥687m | at 2023-09-30d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥96m | 2024-10-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥259m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥100m | 2023-10-01 → 2024-03-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥501,000 | 2024-10-01 → 2025-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥585,000 | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1m | 2023-10-01 → 2024-03-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥66m | 2024-10-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥324m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥29m | 2023-10-01 → 2024-03-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥91.24 | 2024-10-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥243.92 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥114.19 | 2023-10-01 → 2024-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥90.44 | 2024-10-01 → 2025-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥237.35 | 2023-10-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 69.2% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.2% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.3% | at 2024-03-31 | 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 · 26
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-10-01 → 2025-03-31 | −¥82m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-10-01 → 2025-03-31 | −¥82m |
| jpcrp040300-q2r_E39920-000Catalog And Internet Salesreportable segment | revenue | 2024-10-01 → 2025-03-31 | ¥352m |
| jpcrp040300-q2r_E39920-000Catalog And Internet Salesreportable segment | revenue external | 2024-10-01 → 2025-03-31 | ¥352m |
| jpcrp040300-q2r_E39920-000Catalog And Internet Salesreportable segment | segment profit | 2024-10-01 → 2025-03-31 | −¥19m |
| jpcrp040300-q2r_E39920-000Catalog And Internet Sales Supportreportable segment | revenue | 2024-10-01 → 2025-03-31 | ¥1.1bn |
| jpcrp040300-q2r_E39920-000Catalog And Internet Sales Supportreportable segment | revenue external | 2024-10-01 → 2025-03-31 | ¥984m |
| jpcrp040300-q2r_E39920-000Catalog And Internet Sales Supportreportable segment | revenue intersegment | 2024-10-01 → 2025-03-31 | ¥82m |
| jpcrp040300-q2r_E39920-000Catalog And Internet Sales Supportreportable segment | segment profit | 2024-10-01 → 2025-03-31 | ¥154m |
| —segment total | revenue | 2024-10-01 → 2025-03-31 | ¥1.4bn |
| —segment total | revenue external | 2024-10-01 → 2025-03-31 | ¥1.3bn |
| —segment total | revenue intersegment | 2024-10-01 → 2025-03-31 | ¥82m |
| —segment total | segment profit | 2024-10-01 → 2025-03-31 | ¥136m |
| Reconciling Itemsreconciling | revenue | 2023-10-01 → 2024-03-31 | −¥73m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-10-01 → 2024-03-31 | −¥73m |
| jpcrp040300-q2r_E39920-000Catalog And Internet Salesreportable segment | revenue | 2023-10-01 → 2024-03-31 | ¥348m |
| jpcrp040300-q2r_E39920-000Catalog And Internet Salesreportable segment | revenue external | 2023-10-01 → 2024-03-31 | ¥348m |
| jpcrp040300-q2r_E39920-000Catalog And Internet Salesreportable segment | segment profit | 2023-10-01 → 2024-03-31 | −¥6m |
| jpcrp040300-q2r_E39920-000Catalog And Internet Sales Supportreportable segment | revenue | 2023-10-01 → 2024-03-31 | ¥1.1bn |
| jpcrp040300-q2r_E39920-000Catalog And Internet Sales Supportreportable segment | revenue external | 2023-10-01 → 2024-03-31 | ¥1.0bn |
| jpcrp040300-q2r_E39920-000Catalog And Internet Sales Supportreportable segment | revenue intersegment | 2023-10-01 → 2024-03-31 | ¥73m |
| jpcrp040300-q2r_E39920-000Catalog And Internet Sales Supportreportable segment | segment profit | 2023-10-01 → 2024-03-31 | ¥146m |
| —segment total | revenue | 2023-10-01 → 2024-03-31 | ¥1.5bn |
| —segment total | revenue external | 2023-10-01 → 2024-03-31 | ¥1.4bn |
| —segment total | revenue intersegment | 2023-10-01 → 2024-03-31 | ¥73m |
| —segment total | segment profit | 2023-10-01 → 2024-03-31 | ¥140m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 407
| Item | Context | Value | Unit |
|---|---|---|---|
| Depreciation and amortization ope cf | CurrentYTDDuration | 2063000 | JPY |
| The repayment of the deposit ope cf | Prior1YTDDuration | 737000 | JPY |
| The repayment of the deposit ope cf | CurrentYTDDuration | 133000 | JPY |
| Interest income ope cf | Prior1YTDDuration | -3000 | JPY |
| Interest income ope cf | CurrentYTDDuration | -563000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 141000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 657000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -7021000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | 8489000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | -4986000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | 7705000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | -60000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | 3452000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YTDDuration | 9355000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYTDDuration | 17963000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1YTDDuration | -13747000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | CurrentYTDDuration | -13079000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | -2242000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | -1457000 | JPY |
| Subsidy income2 ope cf | Prior1YTDDuration | -12531000 | JPY |
| Subsidy income2 ope cf | CurrentYTDDuration | -11123000 | JPY |
| Decrease increase in other assets ope cf | Prior1YTDDuration | 2841000 | JPY |
| Decrease increase in other assets ope cf | CurrentYTDDuration | 4183000 | JPY |
| Increase decrease in other liabilities ope cf | Prior1YTDDuration | 2893000 | JPY |
| Increase decrease in other liabilities ope cf | CurrentYTDDuration | -5330000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | 132203000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 159923000 | JPY |
| Interest income received ope cf | Prior1YTDDuration | 3000 | JPY |
| Interest income received ope cf | CurrentYTDDuration | 563000 | JPY |
| Proceeds from subsidy income2 ope cf | Prior1YTDDuration | 12531000 | JPY |
| Proceeds from subsidy income2 ope cf | CurrentYTDDuration | 11123000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -141000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -657000 | JPY |
| Income taxes paid refund ope cf | Prior1YTDDuration | -44139000 | JPY |
| Income taxes paid refund ope cf | CurrentYTDDuration | -74624000 | JPY |
| Net cash provided by used in operating activities | Prior1YTDDuration | 100457000 | JPY |
| Net cash provided by used in operating activities | CurrentYTDDuration | 96327000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YTDDuration | -1107000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYTDDuration | -501000 | JPY |
| Net cash provided by used in investment activities | Prior1YTDDuration | -1107000 | JPY |
| Net cash provided by used in investment activities | CurrentYTDDuration | -501000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YTDDuration | -8998000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYTDDuration | -14994000 | JPY |
| Cash dividends paid fin cf | Prior1YTDDuration | -19957000 | JPY |
| Cash dividends paid fin cf | CurrentYTDDuration | -50640000 | JPY |
| Net cash provided by used in financing activities | Prior1YTDDuration | -28955000 | JPY |
| Net cash provided by used in financing activities | CurrentYTDDuration | -65634000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YTDDuration | 70394000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYTDDuration | 30191000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 686870000 | 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 |
| 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 |