Half-year report · HY
5026.TEDINET S100XYJ5
Period2025-09-01 → 2026-02-28
Filed2026-04-14
StandardIFRS
ConsolidatedYes
Data checks13 of 13 passed
Key figures · 51
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.8bn | 2025-09-01 → 2026-02-28 | Cons. | Revenue IFRS |
| Revenue | ¥5.7bn | 2024-09-01 → 2025-08-31 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥2.7bn | 2024-09-01 → 2025-02-28 | Cons. | Revenue IFRS |
| Operating income | ¥70m | 2025-09-01 → 2026-02-28 | Cons. | Operating profit loss IFRS |
| Operating income | −¥50m | 2024-09-01 → 2025-02-28 | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥55m | 2025-09-01 → 2026-02-28 | Cons. | Profit loss before tax IFRS |
| Profit before tax | −¥546m | 2024-09-01 → 2025-08-31 | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | −¥56m | 2024-09-01 → 2025-02-28 | Cons. | Profit loss before tax IFRS |
| Net income (owners) | ¥36m | 2025-09-01 → 2026-02-28 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | −¥467m | 2024-09-01 → 2025-08-31 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | −¥53m | 2024-09-01 → 2025-02-28 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | ¥36m | 2025-09-01 → 2026-02-28 | Cons. | Profit loss IFRS |
| Net income | −¥53m | 2024-09-01 → 2025-02-28 | Cons. | Profit loss IFRS |
| Total assets | ¥4.8bn | at 2026-02-28 | Cons. | Assets IFRS |
| Total assets | ¥5.3bn | at 2025-08-31 | Cons. | Assets IFRS |
| Total assets | ¥6.4bn | at 2025-02-28 | Cons. | Total assets IFRS (5-year summary) |
| Total assets | ¥5.4bn | at 2024-08-31v | Cons. | Assets IFRS |
| Total liabilities | ¥3.4bn | at 2026-02-28 | Cons. | Liabilities IFRS |
| Total liabilities | ¥4.0bn | at 2025-08-31 | Cons. | Liabilities IFRS |
| Total liabilities | ¥4.8bn | at 2024-08-31v | Cons. | Liabilities IFRS |
| Net assets / equity | ¥1.4bn | at 2026-02-28 | Cons. | Equity IFRS |
| Net assets / equity | ¥1.3bn | at 2025-08-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥1.7bn | at 2025-02-28 | Cons. | Equity IFRS |
| Net assets / equity | ¥626m | at 2024-08-31v | Cons. | Equity IFRS |
| Equity (owners) | ¥1.4bn | at 2026-02-28 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥1.3bn | at 2025-08-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥1.7bn | at 2025-02-28 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Equity (owners) | ¥626m | at 2024-08-31v | Cons. | Equity attributable to owners of parent IFRS |
| Cash & equivalents | ¥1.5bn | at 2026-02-28 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥1.9bn | at 2025-08-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥1.8bn | at 2025-08-31 | Cons. | Cash and cash equivalents IFRS (5-year summary) |
| Cash & equivalents | ¥2.3bn | at 2025-02-28 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥1.6bn | at 2024-08-31v | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | −¥150m | 2025-09-01 → 2026-02-28 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥32m | 2024-09-01 → 2025-08-31 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥59m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | ¥176m | 2025-09-01 → 2026-02-28 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥78m | 2024-09-01 → 2025-08-31 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥85m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥286m | 2025-09-01 → 2026-02-28 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | ¥346m | 2024-09-01 → 2025-08-31 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | ¥874m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥4.32 | 2025-09-01 → 2026-02-28 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥-56.08 | 2024-09-01 → 2025-08-31 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥-6.43 | 2024-09-01 → 2025-02-28 | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥4.28 | 2025-09-01 → 2026-02-28 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥-56.08 | 2024-09-01 → 2025-08-31 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥-6.43 | 2024-09-01 → 2025-02-28 | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 28.6% | at 2026-02-28 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 25.2% | at 2025-08-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 26.9% | at 2025-02-28 | Cons. | Ratio of owners equity to gross assets IFRS (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 · 26
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-09-01 → 2026-02-28 | −¥6m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-09-01 → 2026-02-28 | −¥6m |
| AI Solution Businessreportable segment | revenue | 2025-09-01 → 2026-02-28 | ¥2.4bn |
| AI Solution Businessreportable segment | revenue external | 2025-09-01 → 2026-02-28 | ¥2.4bn |
| AI Solution Businessreportable segment | revenue intersegment | 2025-09-01 → 2026-02-28 | ¥6m |
| AI Solution Businessreportable segment | segment profit | 2025-09-01 → 2026-02-28 | ¥122m |
| GPU Server Businessreportable segment | revenue | 2025-09-01 → 2026-02-28 | ¥388m |
| GPU Server Businessreportable segment | revenue external | 2025-09-01 → 2026-02-28 | ¥388m |
| GPU Server Businessreportable segment | segment profit | 2025-09-01 → 2026-02-28 | −¥52m |
| —segment total | revenue | 2025-09-01 → 2026-02-28 | ¥2.8bn |
| —segment total | revenue external | 2025-09-01 → 2026-02-28 | ¥2.8bn |
| —segment total | revenue intersegment | 2025-09-01 → 2026-02-28 | ¥6m |
| —segment total | segment profit | 2025-09-01 → 2026-02-28 | ¥70m |
| Reconciling Itemsreconciling | revenue | 2024-09-01 → 2025-02-28 | −¥6m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-09-01 → 2025-02-28 | −¥6m |
| AI Solution Businessreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥2.3bn |
| AI Solution Businessreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥2.3bn |
| AI Solution Businessreportable segment | revenue intersegment | 2024-09-01 → 2025-02-28 | ¥6m |
| AI Solution Businessreportable segment | segment profit | 2024-09-01 → 2025-02-28 | ¥105m |
| GPU Server Businessreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥415m |
| GPU Server Businessreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥415m |
| GPU Server Businessreportable segment | segment profit | 2024-09-01 → 2025-02-28 | −¥155m |
| —segment total | revenue | 2024-09-01 → 2025-02-28 | ¥2.7bn |
| —segment total | revenue external | 2024-09-01 → 2025-02-28 | ¥2.7bn |
| —segment total | revenue intersegment | 2024-09-01 → 2025-02-28 | ¥6m |
| —segment total | segment profit | 2024-09-01 → 2025-02-28 | −¥50m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 588
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 consolidated | FilingDateInstant | Original text (Japanese)RSM清和監査法人 | |
| Cpa1 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)中村 直樹 | |
| Cpa2 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)津田 格朗 | |
| Number of submission | FilingDateInstant | 1 | |
| Revenue IFRS (5-year summary) | Prior1InterimDuration | 2737155000 | JPY |
| Revenue IFRS (5-year summary) | InterimDuration | 2809958000 | JPY |
| Revenue IFRS (5-year summary) | Prior1YearDuration | 5665355000 | JPY |
| Profit loss before tax IFRS (5-year summary) | Prior1InterimDuration | -55927000 | JPY |
| Profit loss before tax IFRS (5-year summary) | InterimDuration | 54710000 | JPY |
| Profit loss before tax IFRS (5-year summary) | Prior1YearDuration | -546097000 | JPY |
| Profit loss attributable to owners of parent IFRS (5-year summary) | Prior1InterimDuration | -53196000 | JPY |
| Profit loss attributable to owners of parent IFRS (5-year summary) | InterimDuration | 36201000 | JPY |
| Profit loss attributable to owners of parent IFRS (5-year summary) | Prior1YearDuration | -467109000 | JPY |
| Comprehensive income attributable to owners of parent IFRS (5-year summary) | Prior1InterimDuration | -59231000 | JPY |
| Comprehensive income attributable to owners of parent IFRS (5-year summary) | InterimDuration | 32639000 | JPY |
| Comprehensive income attributable to owners of parent IFRS (5-year summary) | Prior1YearDuration | -445104000 | JPY |
| Equity attributable to owners of parent IFRS (5-year summary) | Prior1InterimInstant | 1714434000 | JPY |
| Equity attributable to owners of parent IFRS (5-year summary) | InterimInstant | 1366776000 | JPY |
| Equity attributable to owners of parent IFRS (5-year summary) | Prior1YearInstant | 1334730000 | JPY |
| Total assets IFRS (5-year summary) | Prior1InterimInstant | 6364853000 | JPY |
| Total assets IFRS (5-year summary) | InterimInstant | 4779296000 | JPY |
| Total assets IFRS (5-year summary) | Prior1YearInstant | 5303097000 | JPY |
| Basic earnings loss per share IFRS (5-year summary) | Prior1InterimDuration | -6.43 | |
| Basic earnings loss per share IFRS (5-year summary) | InterimDuration | 4.32 | |
| Basic earnings loss per share IFRS (5-year summary) | Prior1YearDuration | -56.08 | |
| Diluted earnings loss per share IFRS (5-year summary) | Prior1InterimDuration | -6.43 | |
| Diluted earnings loss per share IFRS (5-year summary) | InterimDuration | 4.28 | |
| Diluted earnings loss per share IFRS (5-year summary) | Prior1YearDuration | -56.08 | |
| Ratio of owners equity to gross assets IFRS (5-year summary) | Prior1InterimInstant | 0.269 | |
| Ratio of owners equity to gross assets IFRS (5-year summary) | InterimInstant | 0.286 | |
| Ratio of owners equity to gross assets IFRS (5-year summary) | Prior1YearInstant | 0.252 | |
| Cash flows from used in operating activities IFRS (5-year summary) | Prior1InterimDuration | 59065000 | JPY |
| Cash flows from used in operating activities IFRS (5-year summary) | InterimDuration | -149788000 | JPY |
| Cash flows from used in operating activities IFRS (5-year summary) | Prior1YearDuration | 32139000 | JPY |
| Cash flows from used in investing activities IFRS (5-year summary) | Prior1InterimDuration | -85309000 | JPY |
| Cash flows from used in investing activities IFRS (5-year summary) | InterimDuration | 175608000 | JPY |
| Cash flows from used in investing activities IFRS (5-year summary) | Prior1YearDuration | -78229000 | JPY |
| Cash flows from used in financing activities IFRS (5-year summary) | Prior1InterimDuration | 873558000 | JPY |
| Cash flows from used in financing activities IFRS (5-year summary) | InterimDuration | -285983000 | JPY |
| Cash flows from used in financing activities IFRS (5-year summary) | Prior1YearDuration | 346312000 | JPY |
| Cash and cash equivalents IFRS (5-year summary) | Prior1InterimInstant | 2301230000 | JPY |
| Cash and cash equivalents IFRS (5-year summary) | InterimInstant | 1493975000 | JPY |
| Cash and cash equivalents IFRS (5-year summary) | Prior1YearInstant | 1754139000 | JPY |
| Number of issued shares as of fiscal year end issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | 8388100 | |
| Number of issued shares as of filing date issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | 8388100 | |
| Number of issued shares as of fiscal year end issued shares total number of shares etc | FilingDateInstant | 8388100 | |
| Number of issued shares as of filing date issued shares total number of shares etc | FilingDateInstant | 8388100 | |
| Number of shares held | InterimInstant_No1MajorShareholdersMember | 2282000 | |
| Shareholding ratio | InterimInstant_No1MajorShareholdersMember | 0.2720 |
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 · 13 of 13 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | 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 |