Half-year report · Q2
2449.TEDINET S100VLRN
Period2024-09-01 → 2025-02-28
Filed2025-04-11
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.6bn | 2024-09-01 → 2025-02-28 | Cons. | Net sales |
| Revenue | ¥6.9bn | 2023-09-01 → 2024-08-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.4bn | 2023-09-01 → 2024-02-29 | Cons. | Net sales |
| Operating income | ¥307m | 2024-09-01 → 2025-02-28 | Cons. | Operating income |
| Operating income | ¥242m | 2023-09-01 → 2024-02-29 | Cons. | Operating income |
| Ordinary income | ¥313m | 2024-09-01 → 2025-02-28 | Cons. | Ordinary income |
| Ordinary income | ¥577m | 2023-09-01 → 2024-08-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥247m | 2023-09-01 → 2024-02-29 | Cons. | Ordinary income |
| Profit before tax | ¥313m | 2024-09-01 → 2025-02-28 | Cons. | Income before income taxes |
| Profit before tax | ¥247m | 2023-09-01 → 2024-02-29 | Cons. | Income before income taxes |
| Net income (owners) | ¥158m | 2024-09-01 → 2025-02-28 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥226m | 2023-09-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥109m | 2023-09-01 → 2024-02-29 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥195m | 2024-09-01 → 2025-02-28 | Cons. | Profit loss |
| Net income | ¥123m | 2023-09-01 → 2024-02-29 | Cons. | Profit loss |
| Total assets | ¥6.8bn | at 2025-02-28 | Cons. | Assets |
| Total assets | ¥7.0bn | at 2024-08-31 | Cons. | Assets |
| Total assets | ¥6.9bn | at 2024-02-29 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.5bn | at 2025-02-28 | Cons. | Liabilities |
| Total liabilities | ¥1.6bn | at 2024-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥5.3bn | at 2025-02-28 | Cons. | Net assets |
| Net assets / equity | ¥5.4bn | at 2024-08-31 | Cons. | Net assets |
| Net assets / equity | ¥5.2bn | at 2024-02-29 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥4.1bn | at 2025-02-28 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.4bn | at 2024-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥4.1bn | at 2025-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.4bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.1bn | at 2024-02-29 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.1bn | at 2023-08-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥238m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥491m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥112m | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥172m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥10m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥7m | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥356m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥260m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥185m | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥35.8 | 2024-09-01 → 2025-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥51.43 | 2023-09-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.97 | 2023-09-01 → 2024-02-29 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 74.2% | at 2025-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.8% | at 2024-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.3% | at 2024-02-29 | 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 · 38
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-09-01 → 2025-02-28 | −¥342m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-09-01 → 2025-02-28 | −¥342m |
| Reconciling Itemsreconciling | segment profit | 2024-09-01 → 2025-02-28 | ¥12m |
| jpcrp040300-q2r_E05498-000Communication Service Businessreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥2.3bn |
| jpcrp040300-q2r_E05498-000Communication Service Businessreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥2.2bn |
| jpcrp040300-q2r_E05498-000Communication Service Businessreportable segment | revenue intersegment | 2024-09-01 → 2025-02-28 | ¥102m |
| jpcrp040300-q2r_E05498-000Communication Service Businessreportable segment | segment profit | 2024-09-01 → 2025-02-28 | ¥260m |
| jpcrp040300-q2r_E05498-000Digital Solution Businessreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥552m |
| jpcrp040300-q2r_E05498-000Digital Solution Businessreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥383m |
| jpcrp040300-q2r_E05498-000Digital Solution Businessreportable segment | revenue intersegment | 2024-09-01 → 2025-02-28 | ¥168m |
| jpcrp040300-q2r_E05498-000Digital Solution Businessreportable segment | segment profit | 2024-09-01 → 2025-02-28 | −¥13m |
| jpcrp040300-q2r_E05498-000Overseas Businessreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥1.1bn |
| jpcrp040300-q2r_E05498-000Overseas Businessreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥1.0bn |
| jpcrp040300-q2r_E05498-000Overseas Businessreportable segment | revenue intersegment | 2024-09-01 → 2025-02-28 | ¥71m |
| jpcrp040300-q2r_E05498-000Overseas Businessreportable segment | segment profit | 2024-09-01 → 2025-02-28 | ¥48m |
| —segment total | revenue | 2024-09-01 → 2025-02-28 | ¥3.9bn |
| —segment total | revenue external | 2024-09-01 → 2025-02-28 | ¥3.6bn |
| —segment total | revenue intersegment | 2024-09-01 → 2025-02-28 | ¥342m |
| —segment total | segment profit | 2024-09-01 → 2025-02-28 | ¥294m |
| Reconciling Itemsreconciling | revenue | 2023-09-01 → 2024-02-29 | −¥160m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-09-01 → 2024-02-29 | −¥160m |
| Reconciling Itemsreconciling | segment profit | 2023-09-01 → 2024-02-29 | ¥11m |
| jpcrp040300-q2r_E05498-000Communication Service Businessreportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥2.0bn |
| jpcrp040300-q2r_E05498-000Communication Service Businessreportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥2.0bn |
| jpcrp040300-q2r_E05498-000Communication Service Businessreportable segment | revenue intersegment | 2023-09-01 → 2024-02-29 | ¥7m |
| jpcrp040300-q2r_E05498-000Communication Service Businessreportable segment | segment profit | 2023-09-01 → 2024-02-29 | ¥211m |
| jpcrp040300-q2r_E05498-000Digital Solution Businessreportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥424m |
| jpcrp040300-q2r_E05498-000Digital Solution Businessreportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥321m |
| jpcrp040300-q2r_E05498-000Digital Solution Businessreportable segment | revenue intersegment | 2023-09-01 → 2024-02-29 | ¥103m |
| jpcrp040300-q2r_E05498-000Digital Solution Businessreportable segment | segment profit | 2023-09-01 → 2024-02-29 | −¥14m |
| jpcrp040300-q2r_E05498-000Overseas Businessreportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥1.1bn |
| jpcrp040300-q2r_E05498-000Overseas Businessreportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥1.1bn |
| jpcrp040300-q2r_E05498-000Overseas Businessreportable segment | revenue intersegment | 2023-09-01 → 2024-02-29 | ¥48m |
| jpcrp040300-q2r_E05498-000Overseas Businessreportable segment | segment profit | 2023-09-01 → 2024-02-29 | ¥33m |
| —segment total | revenue | 2023-09-01 → 2024-02-29 | ¥3.5bn |
| —segment total | revenue external | 2023-09-01 → 2024-02-29 | ¥3.4bn |
| —segment total | revenue intersegment | 2023-09-01 → 2024-02-29 | ¥160m |
| —segment total | segment profit | 2023-09-01 → 2024-02-29 | ¥230m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 487
| Item | Context | Value | Unit |
|---|---|---|---|
| Effect of exchange rate change on cash and cash equivalents | Prior1YTDDuration | 1000000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | CurrentYTDDuration | -22000000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YTDDuration | -65000000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYTDDuration | -312000000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 4130000000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 4415000000 | JPY |
| Cash and cash equivalents | Prior1QuarterInstant | 4065000000 | JPY |
| Cash and cash equivalents | CurrentQuarterInstant | 4102000000 | JPY |
| Costs on uncompleted services | Prior1YearInstant | 253000000 | JPY |
| Costs on uncompleted services | CurrentQuarterInstant | 185000000 | JPY |
| Supplies | Prior1YearInstant | 0 | JPY |
| Supplies | CurrentQuarterInstant | 0 | JPY |
| Inventories | Prior1YearInstant | 253000000 | JPY |
| Inventories | CurrentQuarterInstant | 185000000 | JPY |
| Directors compensations sga | Prior1YTDDuration | 125000000 | JPY |
| Directors compensations sga | CurrentYTDDuration | 119000000 | JPY |
| Salaries and allowances oecna | Prior1YTDDuration | 377000000 | JPY |
| Salaries and allowances oecna | CurrentYTDDuration | 417000000 | JPY |
| Provision of allowance for doubtful accounts sga | Prior1YTDDuration | -0 | JPY |
| Provision of allowance for doubtful accounts sga | CurrentYTDDuration | 0 | JPY |
| Provision for bonuses sga | Prior1YTDDuration | 12000000 | JPY |
| Provision for bonuses sga | CurrentYTDDuration | 8000000 | JPY |
| Retirement benefit expenses sga | Prior1YTDDuration | 3000000 | JPY |
| Retirement benefit expenses sga | CurrentYTDDuration | 4000000 | JPY |
| Depreciation sga | Prior1YTDDuration | 28000000 | JPY |
| Depreciation sga | CurrentYTDDuration | 29000000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E05498-000CommunicationServiceBusinessReportableSegmentMember | 2012000000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E05498-000DigitalSolutionBusinessReportableSegmentMember | 321000000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E05498-000OverseasBusinessReportableSegmentMember | 1050000000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReportableSegmentsMember | 3383000000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReconcilingItemsMember | － | JPY |
| Revenues from external customers | Prior1YTDDuration | 3383000000 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E05498-000CommunicationServiceBusinessReportableSegmentMember | 7000000 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E05498-000DigitalSolutionBusinessReportableSegmentMember | 103000000 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E05498-000OverseasBusinessReportableSegmentMember | 48000000 | JPY |
| Transactions with other segments | Prior1YTDDuration_ReportableSegmentsMember | 160000000 | JPY |
| Transactions with other segments | Prior1YTDDuration_ReconcilingItemsMember | -160000000 | JPY |
| Transactions with other segments | Prior1YTDDuration | － | JPY |
| Net sales | Prior1YTDDuration_jpcrp040300-q2r_E05498-000CommunicationServiceBusinessReportableSegmentMember | 2020000000 | JPY |
| Net sales | Prior1YTDDuration_jpcrp040300-q2r_E05498-000DigitalSolutionBusinessReportableSegmentMember | 424000000 | JPY |
| Net sales | Prior1YTDDuration_jpcrp040300-q2r_E05498-000OverseasBusinessReportableSegmentMember | 1099000000 | JPY |
| Net sales | Prior1YTDDuration_ReportableSegmentsMember | 3544000000 | JPY |
| Net sales | Prior1YTDDuration_ReconcilingItemsMember | -160000000 | JPY |
| Net sales | Prior1YTDDuration | 3383000000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q2r_E05498-000CommunicationServiceBusinessReportableSegmentMember | 211000000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q2r_E05498-000DigitalSolutionBusinessReportableSegmentMember | -14000000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q2r_E05498-000OverseasBusinessReportableSegmentMember | 33000000 | JPY |
| Operating income | Prior1YTDDuration_ReportableSegmentsMember | 230000000 | JPY |
| Operating income | Prior1YTDDuration_ReconcilingItemsMember | 11000000 | JPY |
| Operating income | Prior1YTDDuration | 242000000 | 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 |
| 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 |