Half-year report · Q2
3082.TEDINET S100V8KK
Period2024-07-01 → 2024-12-31
Filed2025-02-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥7.6bn | 2024-07-01 → 2024-12-31 | Cons. | Net sales |
| Revenue | ¥13.7bn | 2023-07-01 → 2024-06-30 | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.8bn | 2023-07-01 → 2023-12-31 | Cons. | Net sales |
| Operating income | ¥462m | 2024-07-01 → 2024-12-31 | Cons. | Operating income |
| Operating income | ¥460m | 2023-07-01 → 2023-12-31 | Cons. | Operating income |
| Ordinary income | ¥450m | 2024-07-01 → 2024-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥445m | 2023-07-01 → 2024-06-30 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥148m | 2023-07-01 → 2023-12-31 | Cons. | Ordinary income |
| Profit before tax | ¥455m | 2024-07-01 → 2024-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥146m | 2023-07-01 → 2023-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥287m | 2024-07-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥257m | 2023-07-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥175m | 2023-07-01 → 2023-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥285m | 2024-07-01 → 2024-12-31 | Cons. | Profit loss |
| Net income | ¥168m | 2023-07-01 → 2023-12-31 | Cons. | Profit loss |
| Total assets | ¥8.9bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥7.5bn | at 2024-06-30 | Cons. | Assets |
| Total assets | ¥8.0bn | at 2023-12-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥6.8bn | at 2024-12-31 | Cons. | Liabilities |
| Total liabilities | ¥5.7bn | at 2024-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥2.1bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥1.8bn | at 2024-06-30 | Cons. | Net assets |
| Net assets / equity | ¥768m | at 2023-12-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.6bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.0bn | at 2024-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.6bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.0bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.2bn | at 2023-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.5bn | at 2023-06-30d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥355m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥936m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥357m | 2023-07-01 → 2023-12-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥344m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥711m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥207m | 2023-07-01 → 2023-12-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥398m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥296m | 2023-07-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥365m | 2023-07-01 → 2023-12-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥25.32 | 2024-07-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.44 | 2023-07-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥17.26 | 2023-07-01 → 2023-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥24.9 | 2024-07-01 → 2024-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥23.98 | 2023-07-01 → 2024-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥16.93 | 2023-07-01 → 2023-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 22.3% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 23.3% | at 2024-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 8.4% | at 2023-12-31 | 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 | 2024-07-01 → 2024-12-31 | −¥38m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-07-01 → 2024-12-31 | −¥38m |
| jpcrp040300-q2r_E03512-000DX Consulting Businessreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥358m |
| jpcrp040300-q2r_E03512-000DX Consulting Businessreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥320m |
| jpcrp040300-q2r_E03512-000DX Consulting Businessreportable segment | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥38m |
| jpcrp040300-q2r_E03512-000DX Consulting Businessreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥149m |
| jpcrp040300-q2r_E03512-000Food And Beverage Businessreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥7.3bn |
| jpcrp040300-q2r_E03512-000Food And Beverage Businessreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥7.3bn |
| jpcrp040300-q2r_E03512-000Food And Beverage Businessreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥313m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-07-01 → 2024-12-31 | ¥7.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-07-01 → 2024-12-31 | ¥7.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥38m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-07-01 → 2024-12-31 | ¥462m |
| Reconciling Itemsreconciling | revenue | 2023-07-01 → 2023-12-31 | −¥19m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-07-01 → 2023-12-31 | −¥19m |
| jpcrp040300-q2r_E03512-000DX Consulting Businessreportable segment | revenue | 2023-07-01 → 2023-12-31 | ¥290m |
| jpcrp040300-q2r_E03512-000DX Consulting Businessreportable segment | revenue external | 2023-07-01 → 2023-12-31 | ¥272m |
| jpcrp040300-q2r_E03512-000DX Consulting Businessreportable segment | revenue intersegment | 2023-07-01 → 2023-12-31 | ¥19m |
| jpcrp040300-q2r_E03512-000DX Consulting Businessreportable segment | segment profit | 2023-07-01 → 2023-12-31 | ¥143m |
| jpcrp040300-q2r_E03512-000Food And Beverage Businessreportable segment | revenue | 2023-07-01 → 2023-12-31 | ¥6.5bn |
| jpcrp040300-q2r_E03512-000Food And Beverage Businessreportable segment | revenue external | 2023-07-01 → 2023-12-31 | ¥6.5bn |
| jpcrp040300-q2r_E03512-000Food And Beverage Businessreportable segment | segment profit | 2023-07-01 → 2023-12-31 | ¥317m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-07-01 → 2023-12-31 | ¥6.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-07-01 → 2023-12-31 | ¥6.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2023-07-01 → 2023-12-31 | ¥19m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-07-01 → 2023-12-31 | ¥460m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 493
| Item | Context | Value | Unit |
|---|---|---|---|
| Depreciation and amortization ope cf | Prior1YTDDuration | 148902000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 160756000 | JPY |
| Impairment loss ope cf | Prior1YTDDuration | 2139000 | JPY |
| Impairment loss ope cf | CurrentYTDDuration | － | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | 7000000 | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | 6525000 | JPY |
| Amortization of long term prepaid expenses ope cf | Prior1YTDDuration | 868000 | JPY |
| Amortization of long term prepaid expenses ope cf | CurrentYTDDuration | 1000000 | JPY |
| Share based compensation expenses ope cf | Prior1YTDDuration | 956000 | JPY |
| Share based compensation expenses ope cf | CurrentYTDDuration | 956000 | JPY |
| Loss on sale of crypto asset ope cf | Prior1YTDDuration | 153987000 | JPY |
| Loss on sale of crypto asset ope cf | CurrentYTDDuration | － | JPY |
| Loss on valuation of cryptographic assets ope cf | Prior1YTDDuration | 133111000 | JPY |
| Loss on valuation of cryptographic assets ope cf | CurrentYTDDuration | － | JPY |
| Loss gain on liquidation of subsidiaries ope cf | Prior1YTDDuration | － | JPY |
| Loss gain on liquidation of subsidiaries ope cf | CurrentYTDDuration | -1253000 | JPY |
| Loss gain on sales of property plant and equipment ope cf | Prior1YTDDuration | － | JPY |
| Loss gain on sales of property plant and equipment ope cf | CurrentYTDDuration | -4317000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | 12000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | 69000 | JPY |
| Interest income ope cf | Prior1YTDDuration | -273000 | JPY |
| Interest income ope cf | CurrentYTDDuration | -165000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 9161000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 11920000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -268557000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | -301161000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | -23407000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -26195000 | JPY |
| Decrease increase in advances paid ope cf | Prior1YTDDuration | -83202000 | JPY |
| Decrease increase in advances paid ope cf | CurrentYTDDuration | 212565000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | 122921000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | 108661000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YTDDuration | 1131507000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYTDDuration | 1402161000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YTDDuration | 67995000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYTDDuration | 36195000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1YTDDuration | -22709000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | CurrentYTDDuration | -123296000 | JPY |
| Decrease increase in accounts receivable other ope cf | Prior1YTDDuration | -1088250000 | JPY |
| Decrease increase in accounts receivable other ope cf | CurrentYTDDuration | -1405012000 | JPY |
| Change in long term unearned revenue ope cf | Prior1YTDDuration | -31810000 | JPY |
| Change in long term unearned revenue ope cf | CurrentYTDDuration | -19145000 | JPY |
| Decrease increase in deposits paid ope cf | Prior1YTDDuration | -43697000 | JPY |
| Decrease increase in deposits paid ope cf | CurrentYTDDuration | -26356000 | JPY |
| Other net ope cf | Prior1YTDDuration | 39124000 | JPY |
| Other net ope cf | CurrentYTDDuration | -30320000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | 401755000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 458827000 | JPY |
| Interest income received ope cf | Prior1YTDDuration | 273000 | JPY |
| Interest income received ope cf | CurrentYTDDuration | 165000 | 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 |