Half-year report · Q2
4829.TEDINET S100V2D5
Period2024-06-01 → 2024-11-30
Filed2025-01-10
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.2bn | 2024-06-01 → 2024-11-30 | Cons. | Net sales |
| Revenue | ¥4.7bn | 2023-06-01 → 2024-05-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.2bn | 2023-06-01 → 2023-11-30 | Cons. | Net sales |
| Operating income | ¥12m | 2024-06-01 → 2024-11-30 | Cons. | Operating income |
| Operating income | ¥119m | 2023-06-01 → 2023-11-30 | Cons. | Operating income |
| Ordinary income | ¥27m | 2024-06-01 → 2024-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥279m | 2023-06-01 → 2024-05-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥131m | 2023-06-01 → 2023-11-30 | Cons. | Ordinary income |
| Profit before tax | ¥27m | 2024-06-01 → 2024-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥147m | 2023-06-01 → 2023-11-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥8m | 2024-06-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥209m | 2023-06-01 → 2024-05-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥94m | 2023-06-01 → 2023-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥423,000 | 2024-06-01 → 2024-11-30 | Cons. | Profit loss |
| Net income | ¥103m | 2023-06-01 → 2023-11-30 | Cons. | Profit loss |
| Total assets | ¥5.7bn | at 2024-11-30 | Cons. | Assets |
| Total assets | ¥6.0bn | at 2024-05-31 | Cons. | Assets |
| Total assets | ¥5.8bn | at 2023-11-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥791m | at 2024-11-30 | Cons. | Liabilities |
| Total liabilities | ¥883m | at 2024-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥4.9bn | at 2024-11-30 | Cons. | Net assets |
| Net assets / equity | ¥5.1bn | at 2024-05-31 | Cons. | Net assets |
| Net assets / equity | ¥4.9bn | at 2023-11-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.7bn | at 2024-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.4bn | at 2024-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.7bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.4bn | at 2024-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.2bn | at 2023-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.3bn | at 2023-05-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥4m | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥272m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥155m | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥557m | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥75m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥153m | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥134m | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥109m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥95m | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-0.21 | 2024-06-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.43 | 2023-06-01 → 2024-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.45 | 2023-06-01 → 2023-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 83.5% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 82.6% | at 2024-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 83.1% | at 2023-11-30 | 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 · 29
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-06-01 → 2024-11-30 | −¥6m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-06-01 → 2024-11-30 | −¥6m |
| Reconciling Itemsreconciling | segment profit | 2024-06-01 → 2024-11-30 | −¥297m |
| jpcrp040300-q2r_E05169-000Creation Businessreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥836m |
| jpcrp040300-q2r_E05169-000Creation Businessreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥836m |
| jpcrp040300-q2r_E05169-000Creation Businessreportable segment | segment profit | 2024-06-01 → 2024-11-30 | ¥185m |
| jpcrp040300-q2r_E05169-000Solution Businessreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥1.3bn |
| jpcrp040300-q2r_E05169-000Solution Businessreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥1.3bn |
| jpcrp040300-q2r_E05169-000Solution Businessreportable segment | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥6m |
| jpcrp040300-q2r_E05169-000Solution Businessreportable segment | segment profit | 2024-06-01 → 2024-11-30 | ¥124m |
| —segment total | revenue | 2024-06-01 → 2024-11-30 | ¥2.2bn |
| —segment total | revenue external | 2024-06-01 → 2024-11-30 | ¥2.2bn |
| —segment total | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥6m |
| —segment total | segment profit | 2024-06-01 → 2024-11-30 | ¥309m |
| Reconciling Itemsreconciling | revenue | 2023-06-01 → 2023-11-30 | −¥5m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-06-01 → 2023-11-30 | −¥5m |
| Reconciling Itemsreconciling | segment profit | 2023-06-01 → 2023-11-30 | −¥268m |
| jpcrp040300-q2r_E05169-000Creation Businessreportable segment | revenue | 2023-06-01 → 2023-11-30 | ¥799m |
| jpcrp040300-q2r_E05169-000Creation Businessreportable segment | revenue external | 2023-06-01 → 2023-11-30 | ¥799m |
| jpcrp040300-q2r_E05169-000Creation Businessreportable segment | revenue intersegment | 2023-06-01 → 2023-11-30 | ¥60,000 |
| jpcrp040300-q2r_E05169-000Creation Businessreportable segment | segment profit | 2023-06-01 → 2023-11-30 | ¥228m |
| jpcrp040300-q2r_E05169-000Solution Businessreportable segment | revenue | 2023-06-01 → 2023-11-30 | ¥1.4bn |
| jpcrp040300-q2r_E05169-000Solution Businessreportable segment | revenue external | 2023-06-01 → 2023-11-30 | ¥1.4bn |
| jpcrp040300-q2r_E05169-000Solution Businessreportable segment | revenue intersegment | 2023-06-01 → 2023-11-30 | ¥5m |
| jpcrp040300-q2r_E05169-000Solution Businessreportable segment | segment profit | 2023-06-01 → 2023-11-30 | ¥158m |
| —segment total | revenue | 2023-06-01 → 2023-11-30 | ¥2.2bn |
| —segment total | revenue external | 2023-06-01 → 2023-11-30 | ¥2.2bn |
| —segment total | revenue intersegment | 2023-06-01 → 2023-11-30 | ¥5m |
| —segment total | segment profit | 2023-06-01 → 2023-11-30 | ¥387m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 499
| Item | Context | Value | Unit |
|---|---|---|---|
| Current liabilities | Prior1YearInstant | 658795000 | JPY |
| Current liabilities | CurrentQuarterInstant | 579849000 | JPY |
| Long term loans payable | Prior1YearInstant | 138369000 | JPY |
| Long term loans payable | CurrentQuarterInstant | 126621000 | JPY |
| Net defined benefit liability | Prior1YearInstant | 53953000 | JPY |
| Net defined benefit liability | CurrentQuarterInstant | 54659000 | JPY |
| Other ncl | Prior1YearInstant | 31856000 | JPY |
| Other ncl | CurrentQuarterInstant | 29373000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 224179000 | JPY |
| Noncurrent liabilities | CurrentQuarterInstant | 210654000 | JPY |
| Liabilities | Prior1YearInstant | 882975000 | JPY |
| Liabilities | CurrentQuarterInstant | 790503000 | JPY |
| Capital stock | Prior1YearInstant | 1108338000 | JPY |
| Capital stock | CurrentQuarterInstant | 1108338000 | JPY |
| Capital surplus | Prior1YearInstant | 984894000 | JPY |
| Capital surplus | CurrentQuarterInstant | 984894000 | JPY |
| Retained earnings | Prior1YearInstant | 2824267000 | JPY |
| Retained earnings | CurrentQuarterInstant | 2700393000 | JPY |
| Shareholders equity | Prior1YearInstant | 4917499000 | JPY |
| Shareholders equity | CurrentQuarterInstant | 4793625000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | － | JPY |
| Valuation difference on available for sale securities | CurrentQuarterInstant | -21562000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | － | JPY |
| Valuation and translation adjustments | CurrentQuarterInstant | -21562000 | JPY |
| Subscription rights to shares | Prior1YearInstant | 2599000 | JPY |
| Subscription rights to shares | CurrentQuarterInstant | 2519000 | JPY |
| Non controlling interests | Prior1YearInstant | 148734000 | JPY |
| Non controlling interests | CurrentQuarterInstant | 150981000 | JPY |
| Net assets | Prior1YearInstant | 5068834000 | JPY |
| Net assets | CurrentQuarterInstant | 4925564000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 5951809000 | JPY |
| Liabilities and net assets | CurrentQuarterInstant | 5716067000 | JPY |
| Net sales | Prior1YTDDuration | 2202841000 | JPY |
| Net sales | CurrentYTDDuration | 2154448000 | JPY |
| Cost of sales | Prior1YTDDuration | 1350303000 | JPY |
| Cost of sales | CurrentYTDDuration | 1385896000 | JPY |
| Gross profit | Prior1YTDDuration | 852538000 | JPY |
| Gross profit | CurrentYTDDuration | 768551000 | JPY |
| Selling general and administrative expenses | Prior1YTDDuration | 733606000 | JPY |
| Selling general and administrative expenses | CurrentYTDDuration | 756058000 | JPY |
| Operating income | Prior1YTDDuration | 118931000 | JPY |
| Operating income | CurrentYTDDuration | 12493000 | JPY |
| Interest income noi | Prior1YTDDuration | 30000 | JPY |
| Interest income noi | CurrentYTDDuration | 436000 | JPY |
| Dividends income noi | Prior1YTDDuration | 5640000 | JPY |
| Dividends income noi | CurrentYTDDuration | 5882000 | JPY |
| Subsidy income noi | Prior1YTDDuration | 6024000 | JPY |
| Subsidy income noi | CurrentYTDDuration | 6653000 | JPY |
| Rent income noi | Prior1YTDDuration | 666000 | JPY |
| Rent income noi | CurrentYTDDuration | 666000 | 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 |