Half-year report · Q2
3441.TEDINET S100VEPX
Period2024-08-01 → 2025-01-31
Filed2025-03-17
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥5.0bn | 2024-08-01 → 2025-01-31 | Cons. | Net sales |
| Revenue | ¥8.8bn | 2023-08-01 → 2024-07-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.3bn | 2023-08-01 → 2024-01-31 | Cons. | Net sales |
| Operating income | ¥563m | 2024-08-01 → 2025-01-31 | Cons. | Operating income |
| Operating income | ¥349m | 2023-08-01 → 2024-01-31 | Cons. | Operating income |
| Ordinary income | ¥580m | 2024-08-01 → 2025-01-31 | Cons. | Ordinary income |
| Ordinary income | ¥363m | 2023-08-01 → 2024-07-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥446m | 2023-08-01 → 2024-01-31 | Cons. | Ordinary income |
| Profit before tax | ¥580m | 2024-08-01 → 2025-01-31 | Cons. | Income before income taxes |
| Profit before tax | ¥446m | 2023-08-01 → 2024-01-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥472m | 2024-08-01 → 2025-01-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥313m | 2023-08-01 → 2024-07-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥398m | 2023-08-01 → 2024-01-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥472m | 2024-08-01 → 2025-01-31 | Cons. | Profit loss |
| Net income | ¥398m | 2023-08-01 → 2024-01-31 | Cons. | Profit loss |
| Total assets | ¥11.8bn | at 2025-01-31 | Cons. | Assets |
| Total assets | ¥12.1bn | at 2024-07-31 | Cons. | Assets |
| Total assets | ¥11.4bn | at 2024-01-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥5.1bn | at 2025-01-31 | Cons. | Liabilities |
| Total liabilities | ¥5.6bn | at 2024-07-31 | Cons. | Liabilities |
| Net assets / equity | ¥6.7bn | at 2025-01-31 | Cons. | Net assets |
| Net assets / equity | ¥6.4bn | at 2024-07-31 | Cons. | Net assets |
| Net assets / equity | ¥6.4bn | at 2024-01-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.6bn | at 2025-01-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.9bn | at 2024-07-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.6bn | at 2025-01-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.6bn | at 2024-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.3bn | at 2024-01-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.2bn | at 2023-07-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥351m | 2024-08-01 → 2025-01-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.1bn | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥826m | 2023-08-01 → 2024-01-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | ¥1.1bn | 2024-08-01 → 2025-01-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥283m | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥196m | 2023-08-01 → 2024-01-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥408m | 2024-08-01 → 2025-01-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥496m | 2023-08-01 → 2024-07-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥538m | 2023-08-01 → 2024-01-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥105.6 | 2024-08-01 → 2025-01-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥68.41 | 2023-08-01 → 2024-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥86.2 | 2023-08-01 → 2024-01-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 57.2% | at 2025-01-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 53.3% | at 2024-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.2% | 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.
Segments · 24
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-08-01 → 2025-01-31 | −¥32m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-08-01 → 2025-01-31 | −¥32m |
| Reconciling Itemsreconciling | segment profit | 2024-08-01 → 2025-01-31 | ¥10m |
| jpcrp040300-q2r_E02121-000Japanreportable segment | revenue | 2024-08-01 → 2025-01-31 | ¥3.5bn |
| jpcrp040300-q2r_E02121-000Japanreportable segment | revenue external | 2024-08-01 → 2025-01-31 | ¥3.5bn |
| jpcrp040300-q2r_E02121-000Japanreportable segment | revenue intersegment | 2024-08-01 → 2025-01-31 | ¥32m |
| jpcrp040300-q2r_E02121-000Japanreportable segment | segment profit | 2024-08-01 → 2025-01-31 | ¥434m |
| jpcrp040300-q2r_E02121-000Philippinesreportable segment | revenue | 2024-08-01 → 2025-01-31 | ¥1.6bn |
| jpcrp040300-q2r_E02121-000Philippinesreportable segment | revenue external | 2024-08-01 → 2025-01-31 | ¥1.6bn |
| jpcrp040300-q2r_E02121-000Philippinesreportable segment | segment profit | 2024-08-01 → 2025-01-31 | ¥119m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-08-01 → 2025-01-31 | ¥5.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-08-01 → 2025-01-31 | ¥5.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-08-01 → 2025-01-31 | ¥32m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-08-01 → 2025-01-31 | ¥553m |
| Reconciling Itemsreconciling | segment profit | 2023-08-01 → 2024-01-31 | ¥38m |
| jpcrp040300-q2r_E02121-000Japanreportable segment | revenue | 2023-08-01 → 2024-01-31 | ¥2.9bn |
| jpcrp040300-q2r_E02121-000Japanreportable segment | revenue external | 2023-08-01 → 2024-01-31 | ¥2.9bn |
| jpcrp040300-q2r_E02121-000Japanreportable segment | segment profit | 2023-08-01 → 2024-01-31 | ¥100m |
| jpcrp040300-q2r_E02121-000Philippinesreportable segment | revenue | 2023-08-01 → 2024-01-31 | ¥1.4bn |
| jpcrp040300-q2r_E02121-000Philippinesreportable segment | revenue external | 2023-08-01 → 2024-01-31 | ¥1.4bn |
| jpcrp040300-q2r_E02121-000Philippinesreportable segment | segment profit | 2023-08-01 → 2024-01-31 | ¥211m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-08-01 → 2024-01-31 | ¥4.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-08-01 → 2024-01-31 | ¥4.3bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-08-01 → 2024-01-31 | ¥311m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 483
| Item | Context | Value | Unit |
|---|---|---|---|
| Loss gain on sales of property plant and equipment ope cf | Prior1YTDDuration | -314000 | JPY |
| Loss gain on sales of property plant and equipment ope cf | CurrentYTDDuration | -620000 | JPY |
| Other proceeds ope cf | Prior1YTDDuration | -99178000 | JPY |
| Other proceeds ope cf | CurrentYTDDuration | -8710000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -19802000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -25696000 | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | － | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | 4330000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 21124000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 27525000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YTDDuration | -1337000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYTDDuration | -950000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1YTDDuration | -5912000 | JPY |
| Increase decrease in net defined benefit liability ope cf | CurrentYTDDuration | -3676000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | 14068000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | 68850000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | 185268000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -121663000 | JPY |
| Decrease increase in accounts receivable other ope cf | Prior1YTDDuration | 25816000 | JPY |
| Decrease increase in accounts receivable other ope cf | CurrentYTDDuration | 44302000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | 24492000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | 42571000 | JPY |
| Decrease increase in consumption taxes receivable payable ope cf | Prior1YTDDuration | 117523000 | JPY |
| Decrease increase in consumption taxes receivable payable ope cf | CurrentYTDDuration | -58112000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YTDDuration | -136333000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYTDDuration | -257623000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YTDDuration | -61409000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYTDDuration | -141952000 | JPY |
| Other net ope cf | Prior1YTDDuration | -31531000 | JPY |
| Other net ope cf | CurrentYTDDuration | 12012000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | 705631000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 370900000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 31630000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 52147000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -21124000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -27525000 | JPY |
| Proceeds from subsidy ope cf | Prior1YTDDuration | 99178000 | JPY |
| Proceeds from subsidy ope cf | CurrentYTDDuration | 8710000 | JPY |
| Income taxes paid refund ope cf | Prior1YTDDuration | 10215000 | JPY |
| Income taxes paid refund ope cf | CurrentYTDDuration | -53407000 | JPY |
| Net cash provided by used in operating activities | Prior1YTDDuration | 825529000 | JPY |
| Net cash provided by used in operating activities | CurrentYTDDuration | 350825000 | JPY |
| Payments into time deposits inv cf | Prior1YTDDuration | -1260513000 | JPY |
| Payments into time deposits inv cf | CurrentYTDDuration | -47984000 | JPY |
| Proceeds from withdrawal of time deposits inv cf | Prior1YTDDuration | 1231477000 | JPY |
| Proceeds from withdrawal of time deposits inv cf | CurrentYTDDuration | 1355546000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YTDDuration | -159014000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYTDDuration | -224634000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | Prior1YTDDuration | 314000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | CurrentYTDDuration | 620000 | 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 |