Half-year report · Q2
3094.TEDINET S100WV93
Period2025-03-01 → 2025-08-31
Filed2025-10-15
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed
Key figures · 48
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥30.7bn | 2025-03-01 → 2025-08-31 | Standalone | Net sales |
| Revenue | ¥695m | 2025-03-01 → 2025-08-31 | Standalone | Operating revenue2 |
| Revenue | ¥65.8bn | 2024-03-01 → 2025-02-28 | Standalone | Net sales (5-year summary) |
| Revenue | ¥35.1bn | 2024-03-01 → 2024-08-31 | Standalone | Net sales |
| Revenue | ¥251m | 2024-03-01 → 2024-08-31 | Standalone | Operating revenue2 |
| Operating income | ¥196m | 2025-03-01 → 2025-08-31 | Standalone | Operating income |
| Operating income | −¥891m | 2024-03-01 → 2024-08-31 | Standalone | Operating income |
| Ordinary income | ¥216m | 2025-03-01 → 2025-08-31 | Standalone | Ordinary income |
| Ordinary income | −¥2.7bn | 2024-03-01 → 2025-02-28 | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥853m | 2024-03-01 → 2024-08-31 | Standalone | Ordinary income |
| Profit before tax | ¥180m | 2025-03-01 → 2025-08-31 | Standalone | Income before income taxes |
| Profit before tax | −¥872m | 2024-03-01 → 2024-08-31 | Standalone | Income before income taxes |
| Net income | ¥130m | 2025-03-01 → 2025-08-31 | Standalone | Profit loss |
| Net income | −¥2.8bn | 2024-03-01 → 2025-02-28 | Standalone | Net income loss (5-year summary) |
| Net income | −¥909m | 2024-03-01 → 2024-08-31 | Standalone | Profit loss |
| Total assets | ¥18.3bn | at 2025-08-31 | Standalone | Assets |
| Total assets | ¥15.3bn | at 2025-02-28 | Standalone | Assets |
| Total assets | ¥20.8bn | at 2024-08-31 | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥16.6bn | at 2025-08-31 | Standalone | Liabilities |
| Total liabilities | ¥13.7bn | at 2025-02-28 | Standalone | Liabilities |
| Net assets / equity | ¥1.7bn | at 2025-08-31 | Standalone | Net assets |
| Net assets / equity | ¥1.6bn | at 2025-02-28 | Standalone | Net assets |
| Net assets / equity | ¥3.5bn | at 2024-08-31 | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥4.9bn | at 2025-08-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.4bn | at 2025-02-28 | Standalone | Cash and deposits |
| Cash & equivalents | ¥4.9bn | at 2025-08-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2025-02-28 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥6.3bn | at 2024-08-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥2.7bn | at 2024-02-29v | Standalone | Cash and cash equivalents |
| Operating cash flow | ¥3.6bn | 2025-03-01 → 2025-08-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥69m | 2024-03-01 → 2025-02-28 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥4.1bn | 2024-03-01 → 2024-08-31 | Standalone | Net cash provided by used in operating activities |
| Investing cash flow | ¥152m | 2025-03-01 → 2025-08-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥609m | 2024-03-01 → 2025-02-28 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥84m | 2024-03-01 → 2024-08-31 | Standalone | Net cash provided by used in investment activities |
| Financing cash flow | −¥216m | 2025-03-01 → 2025-08-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥580m | 2024-03-01 → 2025-02-28 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥554m | 2024-03-01 → 2024-08-31 | Standalone | Net cash provided by used in financing activities |
| EPS (basic) | ¥10.28 | 2025-03-01 → 2025-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-220.19 | 2024-03-01 → 2025-02-28 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-71.75 | 2024-03-01 → 2024-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥10.07 | 2025-03-01 → 2025-08-31 | Standalone | Diluted earnings per share (5-year summary) |
| Equity ratio | 9.5% | at 2025-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 10.5% | at 2025-02-28 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 16.8% | at 2024-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 12,673,000 | at 2025-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 12,673,000 | at 2025-02-28 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 12,673,000 | at 2024-08-31 | 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 · 424
| Item | Context | Value | Unit |
|---|---|---|---|
| Interest expenses noe | CurrentYTDDuration_NonConsolidatedMember | 29592000 | JPY |
| Other noe | Prior1YTDDuration_NonConsolidatedMember | 3129000 | JPY |
| Other noe | CurrentYTDDuration_NonConsolidatedMember | 2010000 | JPY |
| Non operating expenses | Prior1YTDDuration_NonConsolidatedMember | 27665000 | JPY |
| Non operating expenses | CurrentYTDDuration_NonConsolidatedMember | 31603000 | JPY |
| Ordinary income | Prior1YTDDuration_NonConsolidatedMember | -853223000 | JPY |
| Ordinary income | CurrentYTDDuration_NonConsolidatedMember | 216436000 | JPY |
| Gain on sales of noncurrent assets ei | Prior1YTDDuration_NonConsolidatedMember | 155894000 | JPY |
| Gain on sales of noncurrent assets ei | CurrentYTDDuration_NonConsolidatedMember | 49055000 | JPY |
| Extraordinary income | Prior1YTDDuration_NonConsolidatedMember | 155894000 | JPY |
| Extraordinary income | CurrentYTDDuration_NonConsolidatedMember | 49055000 | JPY |
| Loss on retirement of noncurrent assets el | Prior1YTDDuration_NonConsolidatedMember | 1959000 | JPY |
| Loss on retirement of noncurrent assets el | CurrentYTDDuration_NonConsolidatedMember | 2225000 | JPY |
| Loss on closing of stores el | Prior1YTDDuration_NonConsolidatedMember | 172787000 | JPY |
| Loss on closing of stores el | CurrentYTDDuration_NonConsolidatedMember | 54117000 | JPY |
| Cancellation penalty el | Prior1YTDDuration_NonConsolidatedMember | － | JPY |
| Cancellation penalty el | CurrentYTDDuration_NonConsolidatedMember | 29584000 | JPY |
| Extraordinary loss | Prior1YTDDuration_NonConsolidatedMember | 174746000 | JPY |
| Extraordinary loss | CurrentYTDDuration_NonConsolidatedMember | 85927000 | JPY |
| Income before income taxes | Prior1YTDDuration_NonConsolidatedMember | -872075000 | JPY |
| Income before income taxes | CurrentYTDDuration_NonConsolidatedMember | 179565000 | JPY |
| Income taxes current | Prior1YTDDuration_NonConsolidatedMember | 37314000 | JPY |
| Income taxes current | CurrentYTDDuration_NonConsolidatedMember | 49254000 | JPY |
| Income taxes deferred | Prior1YTDDuration_NonConsolidatedMember | -114000 | JPY |
| Income taxes deferred | CurrentYTDDuration_NonConsolidatedMember | -20000 | JPY |
| Income taxes | Prior1YTDDuration_NonConsolidatedMember | 37199000 | JPY |
| Income taxes | CurrentYTDDuration_NonConsolidatedMember | 49234000 | JPY |
| Profit loss | Prior1YTDDuration_NonConsolidatedMember | -909275000 | JPY |
| Profit loss | CurrentYTDDuration_NonConsolidatedMember | 130331000 | JPY |
| Income before income taxes | Prior1YTDDuration_NonConsolidatedMember | -872075000 | JPY |
| Income before income taxes | CurrentYTDDuration_NonConsolidatedMember | 179565000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration_NonConsolidatedMember | 366083000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration_NonConsolidatedMember | 363995000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration_NonConsolidatedMember | -5400000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration_NonConsolidatedMember | -14000000 | JPY |
| Increase decrease in provision for retirement benefits ope cf | Prior1YTDDuration_NonConsolidatedMember | 240000 | JPY |
| Increase decrease in provision for retirement benefits ope cf | CurrentYTDDuration_NonConsolidatedMember | -6334000 | JPY |
| Decrease increase in prepaid pension costs ope cf | Prior1YTDDuration_NonConsolidatedMember | 375000 | JPY |
| Decrease increase in prepaid pension costs ope cf | CurrentYTDDuration_NonConsolidatedMember | 67000 | JPY |
| Gain on sales of non current assets ope cf | Prior1YTDDuration_NonConsolidatedMember | -155894000 | JPY |
| Gain on sales of non current assets ope cf | CurrentYTDDuration_NonConsolidatedMember | -49055000 | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1YTDDuration_NonConsolidatedMember | 1959000 | JPY |
| Loss on retirement of noncurrent assets ope cf | CurrentYTDDuration_NonConsolidatedMember | 2225000 | JPY |
| Loss on store closings ope cf | Prior1YTDDuration_NonConsolidatedMember | 172787000 | JPY |
| Loss on store closings ope cf | CurrentYTDDuration_NonConsolidatedMember | 54117000 | JPY |
| Cancellation penalty ope cf | Prior1YTDDuration_NonConsolidatedMember | － | JPY |
| Cancellation penalty ope cf | CurrentYTDDuration_NonConsolidatedMember | 29584000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration_NonConsolidatedMember | -6553000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration_NonConsolidatedMember | -4228000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration_NonConsolidatedMember | 24536000 | 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 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 · 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 |