Half-year report · Q2
3177.TEDINET S100WUXE
Period2025-03-01 → 2025-08-31
Filed2025-10-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥5.5bn | 2025-03-01 → 2025-08-31 | Cons. | Net sales |
| Revenue | ¥10.6bn | 2024-03-01 → 2025-02-28 | Cons. | Net sales (5-year summary) |
| Revenue | ¥5.2bn | 2024-03-01 → 2024-08-31 | Cons. | Net sales |
| Operating income | ¥406m | 2025-03-01 → 2025-08-31 | Cons. | Operating income |
| Operating income | ¥479m | 2024-03-01 → 2024-08-31 | Cons. | Operating income |
| Ordinary income | ¥448m | 2025-03-01 → 2025-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥954m | 2024-03-01 → 2025-02-28 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥509m | 2024-03-01 → 2024-08-31 | Cons. | Ordinary income |
| Profit before tax | ¥431m | 2025-03-01 → 2025-08-31 | Cons. | Income before income taxes |
| Profit before tax | ¥508m | 2024-03-01 → 2024-08-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥272m | 2025-03-01 → 2025-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥504m | 2024-03-01 → 2025-02-28 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥322m | 2024-03-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥312m | 2025-03-01 → 2025-08-31 | Cons. | Profit loss |
| Net income | ¥365m | 2024-03-01 → 2024-08-31 | Cons. | Profit loss |
| Total assets | ¥6.3bn | at 2025-08-31 | Cons. | Assets |
| Total assets | ¥6.2bn | at 2025-02-28 | Cons. | Assets |
| Total assets | ¥6.2bn | at 2024-08-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.9bn | at 2025-08-31 | Cons. | Liabilities |
| Total liabilities | ¥3.0bn | at 2025-02-28 | Cons. | Liabilities |
| Net assets / equity | ¥3.4bn | at 2025-08-31 | Cons. | Net assets |
| Net assets / equity | ¥3.3bn | at 2025-02-28 | Cons. | Net assets |
| Net assets / equity | ¥3.0bn | at 2024-08-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.5bn | at 2025-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2025-02-28 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.4bn | at 2025-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2025-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.8bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.0bn | at 2024-02-29v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥431m | 2025-03-01 → 2025-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥858m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥492m | 2024-03-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥33m | 2025-03-01 → 2025-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥620m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥140m | 2024-03-01 → 2024-08-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥386m | 2025-03-01 → 2025-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥125m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥361m | 2024-03-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥294.32 | 2025-03-01 → 2025-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥545.82 | 2024-03-01 → 2025-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥349.16 | 2024-03-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 49.5% | at 2025-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 48.3% | at 2025-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.5% | at 2024-08-31 | 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 | segment profit | 2025-03-01 → 2025-08-31 | −¥218m |
| jpcrp040300-q2r_E26821-000Food Servicereportable segment | revenue | 2025-03-01 → 2025-08-31 | ¥1.2bn |
| jpcrp040300-q2r_E26821-000Food Servicereportable segment | revenue external | 2025-03-01 → 2025-08-31 | ¥1.2bn |
| jpcrp040300-q2r_E26821-000Food Servicereportable segment | segment profit | 2025-03-01 → 2025-08-31 | ¥115m |
| jpcrp040300-q2r_E26821-000Regional Revitalization Segmentreportable segment | revenue | 2025-03-01 → 2025-08-31 | ¥190m |
| jpcrp040300-q2r_E26821-000Regional Revitalization Segmentreportable segment | revenue external | 2025-03-01 → 2025-08-31 | ¥190m |
| jpcrp040300-q2r_E26821-000Regional Revitalization Segmentreportable segment | segment profit | 2025-03-01 → 2025-08-31 | −¥101m |
| jpcrp040300-q2r_E26821-000Reusereportable segment | revenue | 2025-03-01 → 2025-08-31 | ¥4.1bn |
| jpcrp040300-q2r_E26821-000Reusereportable segment | revenue external | 2025-03-01 → 2025-08-31 | ¥4.1bn |
| jpcrp040300-q2r_E26821-000Reusereportable segment | segment profit | 2025-03-01 → 2025-08-31 | ¥611m |
| —segment total | revenue | 2025-03-01 → 2025-08-31 | ¥5.5bn |
| —segment total | revenue external | 2025-03-01 → 2025-08-31 | ¥5.5bn |
| —segment total | segment profit | 2025-03-01 → 2025-08-31 | ¥624m |
| Reconciling Itemsreconciling | segment profit | 2024-03-01 → 2024-08-31 | −¥200m |
| jpcrp040300-q2r_E26821-000Food Servicereportable segment | revenue | 2024-03-01 → 2024-08-31 | ¥1.2bn |
| jpcrp040300-q2r_E26821-000Food Servicereportable segment | revenue external | 2024-03-01 → 2024-08-31 | ¥1.2bn |
| jpcrp040300-q2r_E26821-000Food Servicereportable segment | segment profit | 2024-03-01 → 2024-08-31 | ¥92m |
| jpcrp040300-q2r_E26821-000Regional Revitalization Segmentreportable segment | revenue | 2024-03-01 → 2024-08-31 | ¥166m |
| jpcrp040300-q2r_E26821-000Regional Revitalization Segmentreportable segment | revenue external | 2024-03-01 → 2024-08-31 | ¥166m |
| jpcrp040300-q2r_E26821-000Regional Revitalization Segmentreportable segment | segment profit | 2024-03-01 → 2024-08-31 | −¥86m |
| jpcrp040300-q2r_E26821-000Reusereportable segment | revenue | 2024-03-01 → 2024-08-31 | ¥3.9bn |
| jpcrp040300-q2r_E26821-000Reusereportable segment | revenue external | 2024-03-01 → 2024-08-31 | ¥3.9bn |
| jpcrp040300-q2r_E26821-000Reusereportable segment | segment profit | 2024-03-01 → 2024-08-31 | ¥673m |
| —segment total | revenue | 2024-03-01 → 2024-08-31 | ¥5.2bn |
| —segment total | revenue external | 2024-03-01 → 2024-08-31 | ¥5.2bn |
| —segment total | segment profit | 2024-03-01 → 2024-08-31 | ¥679m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 495
| Item | Context | Value | Unit |
|---|---|---|---|
| Proceeds from collection of guarantee deposits inv cf | Prior1YTDDuration | 10166000 | JPY |
| Proceeds from collection of guarantee deposits inv cf | CurrentYTDDuration | 8622000 | JPY |
| Payments for investments in real estates inv cf | Prior1YTDDuration | － | JPY |
| Payments for investments in real estates inv cf | CurrentYTDDuration | -1500000 | JPY |
| Collection of loans receivable inv cf | Prior1YTDDuration | 4037000 | JPY |
| Collection of loans receivable inv cf | CurrentYTDDuration | 3699000 | JPY |
| Net cash provided by used in investment activities | Prior1YTDDuration | -140238000 | JPY |
| Net cash provided by used in investment activities | CurrentYTDDuration | -32532000 | JPY |
| Proceeds from long term loans payable fin cf | Prior1YTDDuration | 670000000 | JPY |
| Proceeds from long term loans payable fin cf | CurrentYTDDuration | 220000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YTDDuration | -160671000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYTDDuration | -444132000 | JPY |
| Repayments of lease obligations fin cf | Prior1YTDDuration | -31342000 | JPY |
| Repayments of lease obligations fin cf | CurrentYTDDuration | -36630000 | JPY |
| Cash dividends paid fin cf | Prior1YTDDuration | -115354000 | JPY |
| Cash dividends paid fin cf | CurrentYTDDuration | -123964000 | JPY |
| Dividends paid to non controlling interests fin cf | Prior1YTDDuration | -1680000 | JPY |
| Dividends paid to non controlling interests fin cf | CurrentYTDDuration | -1717000 | JPY |
| Net cash provided by used in financing activities | Prior1YTDDuration | 360950000 | JPY |
| Net cash provided by used in financing activities | CurrentYTDDuration | -386444000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1YTDDuration | 32481000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | CurrentYTDDuration | -32268000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YTDDuration | 744785000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYTDDuration | -20663000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 1011645000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 1434160000 | JPY |
| Cash and cash equivalents | Prior1QuarterInstant | 1756431000 | JPY |
| Cash and cash equivalents | CurrentQuarterInstant | 1413497000 | JPY |
| Payroll and allowances sga | Prior1YTDDuration | 402079000 | JPY |
| Payroll and allowances sga | CurrentYTDDuration | 418420000 | JPY |
| Other salaries sga | Prior1YTDDuration | 842675000 | JPY |
| Other salaries sga | CurrentYTDDuration | 899270000 | JPY |
| Retirement benefit expenses sga | Prior1YTDDuration | 3739000 | JPY |
| Retirement benefit expenses sga | CurrentYTDDuration | 2230000 | JPY |
| Provision for directors retirement benefits sga | Prior1YTDDuration | 4070000 | JPY |
| Provision for directors retirement benefits sga | CurrentYTDDuration | 4437000 | JPY |
| Rent sga | Prior1YTDDuration | 533854000 | JPY |
| Rent sga | CurrentYTDDuration | 560908000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E26821-000ReuseReportableSegmentsMember | 3859122000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E26821-000FoodServiceReportableSegmentsMember | 1217031000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E26821-000RegionalRevitalizationSegmentReportableSegmentsMember | 166117000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReportableSegmentsMember | 5242271000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReconcilingItemsMember | － | JPY |
| Revenues from external customers | Prior1YTDDuration | 5242271000 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E26821-000ReuseReportableSegmentsMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E26821-000FoodServiceReportableSegmentsMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E26821-000RegionalRevitalizationSegmentReportableSegmentsMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_ReportableSegmentsMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_ReconcilingItemsMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration | － | 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 |