Half-year report · Q2
6664.TEDINET S100WCCD
Period2024-12-01 → 2025-05-31
Filed2025-07-11
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.3bn | 2024-12-01 → 2025-05-31 | Cons. | Net sales |
| Revenue | ¥6.3bn | 2023-12-01 → 2024-11-30 | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.1bn | 2023-12-01 → 2024-05-31 | Cons. | Net sales |
| Operating income | −¥89m | 2024-12-01 → 2025-05-31 | Cons. | Operating income |
| Operating income | −¥221m | 2023-12-01 → 2024-05-31 | Cons. | Operating income |
| Ordinary income | −¥19m | 2024-12-01 → 2025-05-31 | Cons. | Ordinary income |
| Ordinary income | −¥614m | 2023-12-01 → 2024-11-30 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥285m | 2023-12-01 → 2024-05-31 | Cons. | Ordinary income |
| Profit before tax | −¥19m | 2024-12-01 → 2025-05-31 | Cons. | Income before income taxes |
| Profit before tax | −¥285m | 2023-12-01 → 2024-05-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥47m | 2024-12-01 → 2025-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥672m | 2023-12-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥321m | 2023-12-01 → 2024-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥47m | 2024-12-01 → 2025-05-31 | Cons. | Profit loss |
| Net income | −¥321m | 2023-12-01 → 2024-05-31 | Cons. | Profit loss |
| Total assets | ¥12.2bn | at 2025-05-31 | Cons. | Assets |
| Total assets | ¥13.5bn | at 2024-11-30 | Cons. | Assets |
| Total assets | ¥15.1bn | at 2024-05-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥7.2bn | at 2025-05-31 | Cons. | Liabilities |
| Total liabilities | ¥8.6bn | at 2024-11-30 | Cons. | Liabilities |
| Net assets / equity | ¥5.0bn | at 2025-05-31 | Cons. | Net assets |
| Net assets / equity | ¥4.9bn | at 2024-11-30 | Cons. | Net assets |
| Net assets / equity | ¥5.4bn | at 2024-05-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.5bn | at 2025-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.7bn | at 2024-11-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.3bn | at 2025-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.7bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.7bn | at 2024-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥6.0bn | at 2023-11-30v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥324m | 2024-12-01 → 2025-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥251m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥298m | 2023-12-01 → 2024-05-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥461m | 2024-12-01 → 2025-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥21m | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥141m | 2023-12-01 → 2024-05-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥1.4bn | 2024-12-01 → 2025-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥1.0bn | 2023-12-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥212m | 2023-12-01 → 2024-05-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-7.56 | 2024-12-01 → 2025-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-108.78 | 2023-12-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-51.88 | 2023-12-01 → 2024-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 41.0% | at 2025-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 36.3% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 36.1% | at 2024-05-31 | 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.
Segments · 38
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-12-01 → 2025-05-31 | −¥391m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-12-01 → 2025-05-31 | −¥391m |
| Reconciling Itemsreconciling | segment profit | 2024-12-01 → 2025-05-31 | −¥3m |
| jpcrp040300-q2r_E02095-000Americareportable segment | revenue | 2024-12-01 → 2025-05-31 | ¥636m |
| jpcrp040300-q2r_E02095-000Americareportable segment | revenue external | 2024-12-01 → 2025-05-31 | ¥633m |
| jpcrp040300-q2r_E02095-000Americareportable segment | revenue intersegment | 2024-12-01 → 2025-05-31 | ¥3m |
| jpcrp040300-q2r_E02095-000Americareportable segment | segment profit | 2024-12-01 → 2025-05-31 | −¥124m |
| jpcrp040300-q2r_E02095-000Europe Asia And Othersreportable segment | revenue | 2024-12-01 → 2025-05-31 | ¥1.1bn |
| jpcrp040300-q2r_E02095-000Europe Asia And Othersreportable segment | revenue external | 2024-12-01 → 2025-05-31 | ¥1.1bn |
| jpcrp040300-q2r_E02095-000Europe Asia And Othersreportable segment | revenue intersegment | 2024-12-01 → 2025-05-31 | ¥89,000 |
| jpcrp040300-q2r_E02095-000Europe Asia And Othersreportable segment | segment profit | 2024-12-01 → 2025-05-31 | −¥60m |
| jpcrp040300-q2r_E02095-000Japanreportable segment | revenue | 2024-12-01 → 2025-05-31 | ¥2.0bn |
| jpcrp040300-q2r_E02095-000Japanreportable segment | revenue external | 2024-12-01 → 2025-05-31 | ¥1.6bn |
| jpcrp040300-q2r_E02095-000Japanreportable segment | revenue intersegment | 2024-12-01 → 2025-05-31 | ¥388m |
| jpcrp040300-q2r_E02095-000Japanreportable segment | segment profit | 2024-12-01 → 2025-05-31 | ¥99m |
| —segment total | revenue | 2024-12-01 → 2025-05-31 | ¥3.7bn |
| —segment total | revenue external | 2024-12-01 → 2025-05-31 | ¥3.3bn |
| —segment total | revenue intersegment | 2024-12-01 → 2025-05-31 | ¥391m |
| —segment total | segment profit | 2024-12-01 → 2025-05-31 | −¥86m |
| Reconciling Itemsreconciling | revenue | 2023-12-01 → 2024-05-31 | −¥224m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-12-01 → 2024-05-31 | −¥224m |
| Reconciling Itemsreconciling | segment profit | 2023-12-01 → 2024-05-31 | ¥56m |
| jpcrp040300-q2r_E02095-000Americareportable segment | revenue | 2023-12-01 → 2024-05-31 | ¥649m |
| jpcrp040300-q2r_E02095-000Americareportable segment | revenue external | 2023-12-01 → 2024-05-31 | ¥647m |
| jpcrp040300-q2r_E02095-000Americareportable segment | revenue intersegment | 2023-12-01 → 2024-05-31 | ¥2m |
| jpcrp040300-q2r_E02095-000Americareportable segment | segment profit | 2023-12-01 → 2024-05-31 | −¥127m |
| jpcrp040300-q2r_E02095-000Europe Asia And Othersreportable segment | revenue | 2023-12-01 → 2024-05-31 | ¥1.2bn |
| jpcrp040300-q2r_E02095-000Europe Asia And Othersreportable segment | revenue external | 2023-12-01 → 2024-05-31 | ¥1.2bn |
| jpcrp040300-q2r_E02095-000Europe Asia And Othersreportable segment | revenue intersegment | 2023-12-01 → 2024-05-31 | ¥21m |
| jpcrp040300-q2r_E02095-000Europe Asia And Othersreportable segment | segment profit | 2023-12-01 → 2024-05-31 | −¥101m |
| jpcrp040300-q2r_E02095-000Japanreportable segment | revenue | 2023-12-01 → 2024-05-31 | ¥1.5bn |
| jpcrp040300-q2r_E02095-000Japanreportable segment | revenue external | 2023-12-01 → 2024-05-31 | ¥1.3bn |
| jpcrp040300-q2r_E02095-000Japanreportable segment | revenue intersegment | 2023-12-01 → 2024-05-31 | ¥202m |
| jpcrp040300-q2r_E02095-000Japanreportable segment | segment profit | 2023-12-01 → 2024-05-31 | −¥49m |
| —segment total | revenue | 2023-12-01 → 2024-05-31 | ¥3.4bn |
| —segment total | revenue external | 2023-12-01 → 2024-05-31 | ¥3.1bn |
| —segment total | revenue intersegment | 2023-12-01 → 2024-05-31 | ¥224m |
| —segment total | segment profit | 2023-12-01 → 2024-05-31 | −¥277m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 478
| Item | Context | Value | Unit |
|---|---|---|---|
| Non operating income | CurrentYTDDuration | 102925000 | JPY |
| Interest expenses noe | Prior1YTDDuration | 26475000 | JPY |
| Interest expenses noe | CurrentYTDDuration | 32768000 | JPY |
| Foreign exchange losses noe | Prior1YTDDuration | 75413000 | JPY |
| Foreign exchange losses noe | CurrentYTDDuration | － | JPY |
| Loss on retirement of noncurrent assets noe | Prior1YTDDuration | 705000 | JPY |
| Loss on retirement of noncurrent assets noe | CurrentYTDDuration | 197000 | JPY |
| Commission fee noe | Prior1YTDDuration | 310000 | JPY |
| Commission fee noe | CurrentYTDDuration | － | JPY |
| Other noe | Prior1YTDDuration | 0 | JPY |
| Other noe | CurrentYTDDuration | 0 | JPY |
| Non operating expenses | Prior1YTDDuration | 102906000 | JPY |
| Non operating expenses | CurrentYTDDuration | 32966000 | JPY |
| Ordinary income | Prior1YTDDuration | -285091000 | JPY |
| Ordinary income | CurrentYTDDuration | -18958000 | JPY |
| Income before income taxes | Prior1YTDDuration | -285091000 | JPY |
| Income before income taxes | CurrentYTDDuration | -18958000 | JPY |
| Income taxes current | Prior1YTDDuration | 12458000 | JPY |
| Income taxes current | CurrentYTDDuration | 27844000 | JPY |
| Income taxes deferred | Prior1YTDDuration | 22980000 | JPY |
| Income taxes deferred | CurrentYTDDuration | -79000 | JPY |
| Income taxes | Prior1YTDDuration | 35439000 | JPY |
| Income taxes | CurrentYTDDuration | 27764000 | JPY |
| Profit loss | Prior1YTDDuration | -320531000 | JPY |
| Profit loss | CurrentYTDDuration | -46722000 | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | -320531000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | -46722000 | JPY |
| Profit loss | Prior1YTDDuration | -320531000 | JPY |
| Profit loss | CurrentYTDDuration | -46722000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YTDDuration | 1766000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYTDDuration | 165000 | JPY |
| Foreign currency translation adjustment net of tax oci | Prior1YTDDuration | 181779000 | JPY |
| Foreign currency translation adjustment net of tax oci | CurrentYTDDuration | 135414000 | JPY |
| Other comprehensive income | Prior1YTDDuration | 183545000 | JPY |
| Other comprehensive income | CurrentYTDDuration | 135579000 | JPY |
| Comprehensive income | Prior1YTDDuration | -136985000 | JPY |
| Comprehensive income | CurrentYTDDuration | 88857000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | -136985000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | 88857000 | JPY |
| Income before income taxes | Prior1YTDDuration | -285091000 | JPY |
| Income before income taxes | CurrentYTDDuration | -18958000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 77838000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 80180000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | 6109000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | 656000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | 61382000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | 32899000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -30991000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -46378000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 26475000 | 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 |