Half-year report · Q2
4369.TEDINET S100WNNI
Period2025-02-01 → 2025-07-31
Filed2025-09-12
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥12.4bn | 2025-02-01 → 2025-07-31 | Cons. | Net sales |
| Revenue | ¥18.9bn | 2024-02-01 → 2025-01-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥8.0bn | 2024-02-01 → 2024-07-31 | Cons. | Net sales |
| Operating income | ¥3.2bn | 2025-02-01 → 2025-07-31 | Cons. | Operating income |
| Operating income | ¥1.9bn | 2024-02-01 → 2024-07-31 | Cons. | Operating income |
| Ordinary income | ¥3.8bn | 2025-02-01 → 2025-07-31 | Cons. | Ordinary income |
| Ordinary income | ¥6.6bn | 2024-02-01 → 2025-01-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.7bn | 2024-02-01 → 2024-07-31 | Cons. | Ordinary income |
| Profit before tax | ¥3.8bn | 2025-02-01 → 2025-07-31 | Cons. | Income before income taxes |
| Profit before tax | ¥2.7bn | 2024-02-01 → 2024-07-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥2.8bn | 2025-02-01 → 2025-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥5.0bn | 2024-02-01 → 2025-01-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥2.0bn | 2024-02-01 → 2024-07-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥2.8bn | 2025-02-01 → 2025-07-31 | Cons. | Profit loss |
| Net income | ¥2.0bn | 2024-02-01 → 2024-07-31 | Cons. | Profit loss |
| Total assets | ¥41.8bn | at 2025-07-31 | Cons. | Assets |
| Total assets | ¥36.9bn | at 2025-01-31 | Cons. | Assets |
| Total assets | ¥33.5bn | at 2024-07-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥8.5bn | at 2025-07-31 | Cons. | Liabilities |
| Total liabilities | ¥5.4bn | at 2025-01-31 | Cons. | Liabilities |
| Net assets / equity | ¥33.3bn | at 2025-07-31 | Cons. | Net assets |
| Net assets / equity | ¥31.6bn | at 2025-01-31 | Cons. | Net assets |
| Net assets / equity | ¥28.8bn | at 2024-07-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥7.1bn | at 2025-07-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥9.4bn | at 2025-01-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥7.1bn | at 2025-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥9.4bn | at 2025-01-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥9.5bn | at 2024-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥10.5bn | at 2024-01-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥2.7bn | 2025-02-01 → 2025-07-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥3.7bn | 2024-02-01 → 2025-01-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.7bn | 2024-02-01 → 2024-07-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥3.5bn | 2025-02-01 → 2025-07-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥3.1bn | 2024-02-01 → 2025-01-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.5bn | 2024-02-01 → 2024-07-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥1.5bn | 2025-02-01 → 2025-07-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥1.6bn | 2024-02-01 → 2025-01-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.2bn | 2024-02-01 → 2024-07-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥85.45 | 2025-02-01 → 2025-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥152.69 | 2024-02-01 → 2025-01-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥62.51 | 2024-02-01 → 2024-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 79.7% | at 2025-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 85.5% | at 2025-01-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 85.8% | at 2024-07-31 | 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 · 433
| Item | Context | Value | Unit |
|---|---|---|---|
| Depreciation and amortization ope cf | Prior1YTDDuration | 675738000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 856475000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | 69362000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | 36797000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -643000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -5091000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 11655000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 12618000 | JPY |
| Equity in earnings losses of affiliates ope cf | Prior1YTDDuration | -768250000 | JPY |
| Equity in earnings losses of affiliates ope cf | CurrentYTDDuration | -619156000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -1243793000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | -552460000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | -421325000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -1074088000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | 233296000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | 1455748000 | JPY |
| Decrease increase in consumption taxes receivable payable ope cf | Prior1YTDDuration | 33282000 | JPY |
| Decrease increase in consumption taxes receivable payable ope cf | CurrentYTDDuration | -323174000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YTDDuration | 50097000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYTDDuration | 428002000 | JPY |
| Decrease increase in other current assets ope cf | Prior1YTDDuration | -7879000 | JPY |
| Decrease increase in other current assets ope cf | CurrentYTDDuration | -40561000 | JPY |
| Increase decrease in other current liabilities ope cf | Prior1YTDDuration | 62840000 | JPY |
| Increase decrease in other current liabilities ope cf | CurrentYTDDuration | 133836000 | JPY |
| Increase decrease in other noncurrent liabilities ope cf | Prior1YTDDuration | 6958000 | JPY |
| Increase decrease in other noncurrent liabilities ope cf | CurrentYTDDuration | 3812000 | JPY |
| Other net ope cf | Prior1YTDDuration | 162568000 | JPY |
| Other net ope cf | CurrentYTDDuration | -130717000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | 1544392000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 3982264000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 391355000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 5091000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -11765000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -12642000 | JPY |
| Income taxes paid ope cf | Prior1YTDDuration | -223607000 | JPY |
| Income taxes paid ope cf | CurrentYTDDuration | -1246498000 | JPY |
| Income taxes refund ope cf | Prior1YTDDuration | － | JPY |
| Income taxes refund ope cf | CurrentYTDDuration | 13000 | JPY |
| Net cash provided by used in operating activities | Prior1YTDDuration | 1700375000 | JPY |
| Net cash provided by used in operating activities | CurrentYTDDuration | 2728229000 | JPY |
| Purchase of investment securities inv cf | Prior1YTDDuration | -599000 | JPY |
| Purchase of investment securities inv cf | CurrentYTDDuration | -600000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YTDDuration | -1438803000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYTDDuration | -3512279000 | JPY |
| Purchase of intangible assets inv cf | Prior1YTDDuration | -13642000 | JPY |
| Purchase of intangible assets inv cf | CurrentYTDDuration | -36370000 | JPY |
| Net cash provided by used in investment activities | Prior1YTDDuration | -1453044000 | JPY |
| Net cash provided by used in investment activities | CurrentYTDDuration | -3549250000 | JPY |
| Proceeds from long term loans payable fin cf | Prior1YTDDuration | 200000000 | JPY |
| Proceeds from long term loans payable fin cf | CurrentYTDDuration | － | 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 |