Half-year report · Q2
3193.TEDINET S100VDGR
Period2024-08-01 → 2025-01-31
Filed2025-03-11
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥22.2bn | 2024-08-01 → 2025-01-31 | Cons. | Net sales |
| Revenue | ¥41.9bn | 2023-08-01 → 2024-07-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥20.0bn | 2023-08-01 → 2024-01-31 | Cons. | Net sales |
| Operating income | ¥1.3bn | 2024-08-01 → 2025-01-31 | Cons. | Operating income |
| Operating income | ¥1.7bn | 2023-08-01 → 2024-01-31 | Cons. | Operating income |
| Ordinary income | ¥1.3bn | 2024-08-01 → 2025-01-31 | Cons. | Ordinary income |
| Ordinary income | ¥3.3bn | 2023-08-01 → 2024-07-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.7bn | 2023-08-01 → 2024-01-31 | Cons. | Ordinary income |
| Profit before tax | ¥1.3bn | 2024-08-01 → 2025-01-31 | Cons. | Income before income taxes |
| Profit before tax | ¥1.7bn | 2023-08-01 → 2024-01-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥755m | 2024-08-01 → 2025-01-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥2.1bn | 2023-08-01 → 2024-07-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.1bn | 2023-08-01 → 2024-01-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥755m | 2024-08-01 → 2025-01-31 | Cons. | Profit loss |
| Net income | ¥1.1bn | 2023-08-01 → 2024-01-31 | Cons. | Profit loss |
| Total assets | ¥19.9bn | at 2025-01-31 | Cons. | Assets |
| Total assets | ¥20.7bn | at 2024-07-31 | Cons. | Assets |
| Total assets | ¥20.3bn | at 2024-01-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥10.8bn | at 2025-01-31 | Cons. | Liabilities |
| Total liabilities | ¥12.0bn | at 2024-07-31 | Cons. | Liabilities |
| Net assets / equity | ¥9.2bn | at 2025-01-31 | Cons. | Net assets |
| Net assets / equity | ¥8.7bn | at 2024-07-31 | Cons. | Net assets |
| Net assets / equity | ¥7.9bn | at 2024-01-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥6.7bn | at 2025-01-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥8.4bn | at 2024-07-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥6.8bn | at 2025-01-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥8.4bn | at 2024-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥9.4bn | at 2024-01-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥8.7bn | at 2023-07-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥857m | 2024-08-01 → 2025-01-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥4.4bn | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.9bn | 2023-08-01 → 2024-01-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥1.7bn | 2024-08-01 → 2025-01-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥2.0bn | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥763m | 2023-08-01 → 2024-01-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥805m | 2024-08-01 → 2025-01-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥2.7bn | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥497m | 2023-08-01 → 2024-01-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥65.5 | 2024-08-01 → 2025-01-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥183.67 | 2023-08-01 → 2024-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥91.56 | 2023-08-01 → 2024-01-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 46.1% | at 2025-01-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.1% | at 2024-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.8% | at 2024-01-31 | 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 · 474
| Item | Context | Value | Unit |
|---|---|---|---|
| Depreciation and amortization ope cf | Prior1YTDDuration | 413015000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 535001000 | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | 13596000 | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | 13596000 | JPY |
| Impairment loss ope cf | Prior1YTDDuration | 8036000 | JPY |
| Impairment loss ope cf | CurrentYTDDuration | 11040000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | -1089000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | -489000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | -74049000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | -267247000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | Prior1YTDDuration | -49661000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | CurrentYTDDuration | -54157000 | JPY |
| Increase decrease in provision for shareholder benefit program ope cf | Prior1YTDDuration | -7973000 | JPY |
| Increase decrease in provision for shareholder benefit program ope cf | CurrentYTDDuration | 6846000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1YTDDuration | -6723000 | JPY |
| Increase decrease in net defined benefit liability ope cf | CurrentYTDDuration | 7112000 | JPY |
| Increase decrease in provision for share based remuneration for directors and other officers ope cf | Prior1YTDDuration | 8697000 | JPY |
| Increase decrease in provision for share based remuneration for directors and other officers ope cf | CurrentYTDDuration | 13760000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -47000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -635000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 8131000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 10884000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YTDDuration | -1963000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYTDDuration | 6500000 | JPY |
| Loss gain on sales of noncurrent assets ope cf | Prior1YTDDuration | － | JPY |
| Loss gain on sales of noncurrent assets ope cf | CurrentYTDDuration | 928000 | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1YTDDuration | 1600000 | JPY |
| Loss on retirement of noncurrent assets ope cf | CurrentYTDDuration | 1967000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -60945000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | -132620000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | -26875000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -15794000 | JPY |
| Decrease increase in accounts receivable other ope cf | Prior1YTDDuration | -81128000 | JPY |
| Decrease increase in accounts receivable other ope cf | CurrentYTDDuration | -68114000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | 166606000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | 159305000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YTDDuration | 97414000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYTDDuration | 78947000 | JPY |
| Increase decrease in unearned revenue ope cf | Prior1YTDDuration | 18698000 | JPY |
| Increase decrease in unearned revenue ope cf | CurrentYTDDuration | 142351000 | JPY |
| Other net ope cf | Prior1YTDDuration | -136399000 | JPY |
| Other net ope cf | CurrentYTDDuration | 78725000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | 1955650000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 1828365000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 47000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 635000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -8054000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -11052000 | JPY |
| Income taxes paid ope cf | Prior1YTDDuration | -145515000 | JPY |
| Income taxes paid ope cf | CurrentYTDDuration | -960863000 | 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 |