Half-year report · Q2
2830.TEDINET S100WC64
Period2024-12-01 → 2025-05-31
Filed2025-07-11
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥10.3bn | 2024-12-01 → 2025-05-31 | Cons. | Net sales |
| Revenue | ¥20.5bn | 2023-12-01 → 2024-11-30 | Cons. | Net sales (5-year summary) |
| Revenue | ¥10.5bn | 2023-12-01 → 2024-05-31 | Cons. | Net sales |
| Operating income | ¥205m | 2024-12-01 → 2025-05-31 | Cons. | Operating income |
| Operating income | ¥109m | 2023-12-01 → 2024-05-31 | Cons. | Operating income |
| Ordinary income | ¥213m | 2024-12-01 → 2025-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥400m | 2023-12-01 → 2024-11-30 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥109m | 2023-12-01 → 2024-05-31 | Cons. | Ordinary income |
| Profit before tax | ¥213m | 2024-12-01 → 2025-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥146m | 2023-12-01 → 2024-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥151m | 2024-12-01 → 2025-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥290m | 2023-12-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥46m | 2023-12-01 → 2024-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥151m | 2024-12-01 → 2025-05-31 | Cons. | Profit loss |
| Net income | ¥46m | 2023-12-01 → 2024-05-31 | Cons. | Profit loss |
| Total assets | ¥17.7bn | at 2025-05-31 | Cons. | Assets |
| Total assets | ¥17.2bn | at 2024-11-30 | Cons. | Assets |
| Total assets | ¥17.5bn | at 2024-05-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥4.1bn | at 2025-05-31 | Cons. | Liabilities |
| Total liabilities | ¥3.6bn | at 2024-11-30 | Cons. | Liabilities |
| Net assets / equity | ¥13.6bn | at 2025-05-31 | Cons. | Net assets |
| Net assets / equity | ¥13.6bn | at 2024-11-30 | Cons. | Net assets |
| Net assets / equity | ¥13.3bn | at 2024-05-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥865m | at 2025-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.6bn | at 2024-11-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥865m | at 2025-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.6bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.8bn | at 2024-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2023-11-30v | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥594m | 2024-12-01 → 2025-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.7bn | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥705m | 2023-12-01 → 2024-05-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥864m | 2024-12-01 → 2025-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥35m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥23m | 2023-12-01 → 2024-05-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥226m | 2024-12-01 → 2025-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥451m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥225m | 2023-12-01 → 2024-05-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥18.28 | 2024-12-01 → 2025-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥35.14 | 2023-12-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.59 | 2023-12-01 → 2024-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 77.0% | at 2025-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 79.2% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.2% | at 2024-05-31 | 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.
All source rows · 452
| Item | Context | Value | Unit |
|---|---|---|---|
| Non operating income | Prior1YTDDuration | 32693000 | JPY |
| Non operating income | CurrentYTDDuration | 66071000 | JPY |
| Interest expenses noe | Prior1YTDDuration | 1573000 | JPY |
| Interest expenses noe | CurrentYTDDuration | 979000 | JPY |
| Rent expenses noe | Prior1YTDDuration | 5472000 | JPY |
| Rent expenses noe | CurrentYTDDuration | 5770000 | JPY |
| Loss on retirement of noncurrent assets noe | Prior1YTDDuration | 10530000 | JPY |
| Loss on retirement of noncurrent assets noe | CurrentYTDDuration | 1255000 | JPY |
| Foreign exchange losses noe | Prior1YTDDuration | 12719000 | JPY |
| Foreign exchange losses noe | CurrentYTDDuration | － | JPY |
| Share exchange related expenses noe | Prior1YTDDuration | － | JPY |
| Share exchange related expenses noe | CurrentYTDDuration | 44531000 | JPY |
| Other noe | Prior1YTDDuration | 2415000 | JPY |
| Other noe | CurrentYTDDuration | 5287000 | JPY |
| Non operating expenses | Prior1YTDDuration | 32711000 | JPY |
| Non operating expenses | CurrentYTDDuration | 57825000 | JPY |
| Ordinary income | Prior1YTDDuration | 108662000 | JPY |
| Ordinary income | CurrentYTDDuration | 212747000 | JPY |
| Gain on sales of noncurrent assets ei | Prior1YTDDuration | 37116000 | JPY |
| Gain on sales of noncurrent assets ei | CurrentYTDDuration | － | JPY |
| Extraordinary income | Prior1YTDDuration | 37116000 | JPY |
| Extraordinary income | CurrentYTDDuration | － | JPY |
| Income before income taxes | Prior1YTDDuration | 145778000 | JPY |
| Income before income taxes | CurrentYTDDuration | 212747000 | JPY |
| Income taxes current | Prior1YTDDuration | 125939000 | JPY |
| Income taxes current | CurrentYTDDuration | 83174000 | JPY |
| Income taxes deferred | Prior1YTDDuration | -26268000 | JPY |
| Income taxes deferred | CurrentYTDDuration | -21399000 | JPY |
| Income taxes | Prior1YTDDuration | 99671000 | JPY |
| Income taxes | CurrentYTDDuration | 61775000 | JPY |
| Profit loss | Prior1YTDDuration | 46107000 | JPY |
| Profit loss | CurrentYTDDuration | 150971000 | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | 46107000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | 150971000 | JPY |
| Profit loss | Prior1YTDDuration | 46107000 | JPY |
| Profit loss | CurrentYTDDuration | 150971000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YTDDuration | 5821000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYTDDuration | 2421000 | JPY |
| Deferred gains or losses on hedges net of tax oci | Prior1YTDDuration | 1697000 | JPY |
| Deferred gains or losses on hedges net of tax oci | CurrentYTDDuration | -42199000 | JPY |
| Foreign currency translation adjustment net of tax oci | Prior1YTDDuration | -40747000 | JPY |
| Foreign currency translation adjustment net of tax oci | CurrentYTDDuration | -3128000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | Prior1YTDDuration | -23032000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | CurrentYTDDuration | -25277000 | JPY |
| Other comprehensive income | Prior1YTDDuration | -56261000 | JPY |
| Other comprehensive income | CurrentYTDDuration | -68184000 | JPY |
| Comprehensive income | Prior1YTDDuration | -10154000 | JPY |
| Comprehensive income | CurrentYTDDuration | 82787000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | -10154000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | 82787000 | 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 |