Half-year report · Q2
3965.TEDINET S100VRBT
Period2024-10-01 → 2025-03-31
Filed2025-05-15
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 45
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.7bn | 2024-10-01 → 2025-03-31 | Cons. | Net sales |
| Revenue | ¥8.2bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.3bn | 2023-10-01 → 2024-03-31 | Cons. | Net sales |
| Operating income | ¥384m | 2024-10-01 → 2025-03-31 | Cons. | Operating income |
| Operating income | ¥344m | 2023-10-01 → 2024-03-31 | Cons. | Operating income |
| Ordinary income | ¥389m | 2024-10-01 → 2025-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥309m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥348m | 2023-10-01 → 2024-03-31 | Cons. | Ordinary income |
| Profit before tax | ¥398m | 2024-10-01 → 2025-03-31 | Cons. | Income before income taxes |
| Profit before tax | ¥277m | 2023-10-01 → 2024-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥267m | 2024-10-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥157m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥186m | 2023-10-01 → 2024-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥267m | 2024-10-01 → 2025-03-31 | Cons. | Profit loss |
| Net income | ¥186m | 2023-10-01 → 2024-03-31 | Cons. | Profit loss |
| Total assets | ¥6.1bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥5.7bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥5.8bn | at 2024-03-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.4bn | at 2025-03-31 | Cons. | Liabilities |
| Total liabilities | ¥2.4bn | at 2024-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥3.7bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥3.3bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥3.4bn | at 2024-03-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.6bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.4bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.6bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2024-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2023-09-30d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥529m | 2024-10-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥283m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥174m | 2023-10-01 → 2024-03-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥64m | 2024-10-01 → 2025-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥178m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥94m | 2023-10-01 → 2024-03-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥315m | 2024-10-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥11m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥26m | 2023-10-01 → 2024-03-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥46.54 | 2024-10-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.35 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥32.42 | 2023-10-01 → 2024-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥27.35 | 2023-10-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 59.0% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.9% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.9% | at 2024-03-31 | 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 · 404
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes current | Prior1YTDDuration | 96421000 | JPY |
| Income taxes current | CurrentYTDDuration | 114358000 | JPY |
| Income taxes deferred | Prior1YTDDuration | -4675000 | JPY |
| Income taxes deferred | CurrentYTDDuration | 16596000 | JPY |
| Income taxes | Prior1YTDDuration | 91745000 | JPY |
| Income taxes | CurrentYTDDuration | 130954000 | JPY |
| Profit loss | Prior1YTDDuration | 185718000 | JPY |
| Profit loss | CurrentYTDDuration | 267096000 | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | 185718000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | 267096000 | JPY |
| Profit loss | Prior1YTDDuration | 185718000 | JPY |
| Profit loss | CurrentYTDDuration | 267096000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YTDDuration | 54041000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYTDDuration | 144420000 | JPY |
| Other comprehensive income | Prior1YTDDuration | 54041000 | JPY |
| Other comprehensive income | CurrentYTDDuration | 144420000 | JPY |
| Comprehensive income | Prior1YTDDuration | 239760000 | JPY |
| Comprehensive income | CurrentYTDDuration | 411516000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 239760000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | 411516000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | － | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | － | JPY |
| Income before income taxes | Prior1YTDDuration | 277464000 | JPY |
| Income before income taxes | CurrentYTDDuration | 398051000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 194560000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 131356000 | JPY |
| Impairment loss ope cf | Prior1YTDDuration | 41772000 | JPY |
| Impairment loss ope cf | CurrentYTDDuration | － | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1YTDDuration | 29362000 | JPY |
| Loss on retirement of noncurrent assets ope cf | CurrentYTDDuration | － | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | 5659000 | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | － | JPY |
| Share based compensation expenses ope cf | Prior1YTDDuration | 2758000 | JPY |
| Share based compensation expenses ope cf | CurrentYTDDuration | 3704000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | -1672000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | -4376000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | 180000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | 45000 | JPY |
| Increase decrease in provision for loss on order received ope cf | Prior1YTDDuration | 4133000 | JPY |
| Increase decrease in provision for loss on order received ope cf | CurrentYTDDuration | 14623000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -10567000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -12481000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | Prior1YTDDuration | -848000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | CurrentYTDDuration | -8877000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 8881000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 10504000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -596776000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | -151797000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | -162000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | 40650000 | 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 |
| 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 |