Half-year report · Q2
5026.TEDINET S100VM64
Period2024-09-01 → 2025-02-28
Filed2025-04-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.8bn | 2024-09-01 → 2025-02-28 | Cons. | Net sales |
| Revenue | ¥4.4bn | 2023-09-01 → 2024-08-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2023-09-01 → 2024-02-29 | Cons. | Net sales |
| Operating income | −¥22m | 2024-09-01 → 2025-02-28 | Cons. | Operating income |
| Operating income | −¥11m | 2023-09-01 → 2024-02-29 | Cons. | Operating income |
| Ordinary income | ¥83m | 2024-09-01 → 2025-02-28 | Cons. | Ordinary income |
| Ordinary income | ¥47m | 2023-09-01 → 2024-08-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥34m | 2023-09-01 → 2024-02-29 | Cons. | Ordinary income |
| Profit before tax | ¥75m | 2024-09-01 → 2025-02-28 | Cons. | Income before income taxes |
| Profit before tax | ¥29m | 2023-09-01 → 2024-02-29 | Cons. | Income before income taxes |
| Net income (owners) | ¥38m | 2024-09-01 → 2025-02-28 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥76m | 2023-09-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥30m | 2023-09-01 → 2024-02-29 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥38m | 2024-09-01 → 2025-02-28 | Cons. | Profit loss |
| Net income | ¥30m | 2023-09-01 → 2024-02-29 | Cons. | Profit loss |
| Total assets | ¥5.8bn | at 2025-02-28 | Cons. | Assets |
| Total assets | ¥4.9bn | at 2024-08-31 | Cons. | Assets |
| Total assets | ¥4.1bn | at 2024-02-29 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.7bn | at 2025-02-28 | Cons. | Liabilities |
| Total liabilities | ¥4.1bn | at 2024-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.0bn | at 2025-02-28 | Cons. | Net assets |
| Net assets / equity | ¥850m | at 2024-08-31 | Cons. | Net assets |
| Net assets / equity | ¥662m | at 2024-02-29 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.5bn | at 2025-02-28 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2024-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.3bn | at 2025-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2024-02-29 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.8bn | at 2023-08-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥27m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥3m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥273m | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥85m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.1bn | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥894m | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥906m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥772m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥401m | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥4.59 | 2024-09-01 → 2025-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥10.35 | 2023-09-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥4.05 | 2023-09-01 → 2024-02-29 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥4.51 | 2024-09-01 → 2025-02-28 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥10.18 | 2023-09-01 → 2024-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥3.97 | 2023-09-01 → 2024-02-29 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 34.9% | at 2025-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 17.3% | at 2024-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 16.3% | at 2024-02-29 | 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 · 27
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-09-01 → 2025-02-28 | −¥6m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-09-01 → 2025-02-28 | −¥6m |
| jpcrp040300-q2r_E37458-000AI Solution Businessreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥2.3bn |
| jpcrp040300-q2r_E37458-000AI Solution Businessreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥2.3bn |
| jpcrp040300-q2r_E37458-000AI Solution Businessreportable segment | revenue intersegment | 2024-09-01 → 2025-02-28 | ¥6m |
| jpcrp040300-q2r_E37458-000AI Solution Businessreportable segment | segment ordinary income | 2024-09-01 → 2025-02-28 | ¥92m |
| jpcrp040300-q2r_E37458-000GPU Server Businessreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥440m |
| jpcrp040300-q2r_E37458-000GPU Server Businessreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥440m |
| jpcrp040300-q2r_E37458-000GPU Server Businessreportable segment | segment ordinary income | 2024-09-01 → 2025-02-28 | −¥9m |
| —segment total | revenue | 2024-09-01 → 2025-02-28 | ¥2.8bn |
| —segment total | revenue external | 2024-09-01 → 2025-02-28 | ¥2.8bn |
| —segment total | revenue intersegment | 2024-09-01 → 2025-02-28 | ¥6m |
| —segment total | segment ordinary income | 2024-09-01 → 2025-02-28 | ¥83m |
| Reconciling Itemsreconciling | revenue | 2023-09-01 → 2024-02-29 | −¥27m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-09-01 → 2024-02-29 | −¥27m |
| Reconciling Itemsreconciling | segment ordinary income | 2023-09-01 → 2024-02-29 | −¥2,000 |
| jpcrp040300-q2r_E37458-000AI Solution Businessreportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥1.4bn |
| jpcrp040300-q2r_E37458-000AI Solution Businessreportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥1.3bn |
| jpcrp040300-q2r_E37458-000AI Solution Businessreportable segment | revenue intersegment | 2023-09-01 → 2024-02-29 | ¥27m |
| jpcrp040300-q2r_E37458-000AI Solution Businessreportable segment | segment ordinary income | 2023-09-01 → 2024-02-29 | ¥33m |
| jpcrp040300-q2r_E37458-000GPU Server Businessreportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥697m |
| jpcrp040300-q2r_E37458-000GPU Server Businessreportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥697m |
| jpcrp040300-q2r_E37458-000GPU Server Businessreportable segment | segment ordinary income | 2023-09-01 → 2024-02-29 | ¥691,000 |
| —segment total | revenue | 2023-09-01 → 2024-02-29 | ¥2.1bn |
| —segment total | revenue external | 2023-09-01 → 2024-02-29 | ¥2.0bn |
| —segment total | revenue intersegment | 2023-09-01 → 2024-02-29 | ¥27m |
| —segment total | segment ordinary income | 2023-09-01 → 2024-02-29 | ¥34m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 552
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes current | Prior1YTDDuration | 18405000 | JPY |
| Income taxes current | CurrentYTDDuration | 16937000 | JPY |
| Income taxes deferred | Prior1YTDDuration | -17811000 | JPY |
| Income taxes deferred | CurrentYTDDuration | 19860000 | JPY |
| Income taxes for prior periods income taxes | Prior1YTDDuration | -1483000 | JPY |
| Income taxes for prior periods income taxes | CurrentYTDDuration | － | JPY |
| Income taxes | Prior1YTDDuration | -889000 | JPY |
| Income taxes | CurrentYTDDuration | 36797000 | JPY |
| Profit loss | Prior1YTDDuration | 29623000 | JPY |
| Profit loss | CurrentYTDDuration | 37952000 | JPY |
| Profit loss attributable to non controlling interests | Prior1YTDDuration | － | JPY |
| Profit loss attributable to non controlling interests | CurrentYTDDuration | － | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | 29623000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | 37952000 | JPY |
| Profit loss | Prior1YTDDuration | 29623000 | JPY |
| Profit loss | CurrentYTDDuration | 37952000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YTDDuration | － | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYTDDuration | 393000 | JPY |
| Other comprehensive income | Prior1YTDDuration | － | JPY |
| Other comprehensive income | CurrentYTDDuration | 393000 | JPY |
| Comprehensive income | Prior1YTDDuration | 29623000 | JPY |
| Comprehensive income | CurrentYTDDuration | 38345000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 29623000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | 38345000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | － | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | － | JPY |
| Income before income taxes | Prior1YTDDuration | 28733000 | JPY |
| Income before income taxes | CurrentYTDDuration | 74749000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 25276000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 48389000 | JPY |
| Impairment loss ope cf | Prior1YTDDuration | － | JPY |
| Impairment loss ope cf | CurrentYTDDuration | 129000 | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | 46324000 | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | 55947000 | JPY |
| Gain on sales of non current assets ope cf | Prior1YTDDuration | -1175000 | JPY |
| Gain on sales of non current assets ope cf | CurrentYTDDuration | -1295000 | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1YTDDuration | 6040000 | JPY |
| Loss on retirement of noncurrent assets ope cf | CurrentYTDDuration | 2000 | JPY |
| Surrender value of insurance ope cf | Prior1YTDDuration | － | JPY |
| Surrender value of insurance ope cf | CurrentYTDDuration | -56836000 | JPY |
| Loss gain on valuation of investment securities ope cf | Prior1YTDDuration | － | JPY |
| Loss gain on valuation of investment securities ope cf | CurrentYTDDuration | 9847000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | 303000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | 2225000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | -12247000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | -33717000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1YTDDuration | － | JPY |
| Increase decrease in net defined benefit liability ope cf | CurrentYTDDuration | 6872000 | JPY |
| Increase decrease in provision for loss on order received ope cf | Prior1YTDDuration | － | JPY |
| Increase decrease in provision for loss on order received ope cf | CurrentYTDDuration | -12000 | 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 |