Half-year report · Q2
7453.TEDINET S100VLIX
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 | ¥382.0bn | 2024-09-01 → 2025-02-28 | Cons. | Operating revenue1 |
| Revenue | ¥661.7bn | 2023-09-01 → 2024-08-31 | Cons. | Operating revenue1 (5-year summary) |
| Revenue | ¥319.8bn | 2023-09-01 → 2024-02-29 | Cons. | Operating revenue1 |
| Operating income | ¥36.1bn | 2024-09-01 → 2025-02-28 | Cons. | Operating income |
| Operating income | ¥24.1bn | 2023-09-01 → 2024-02-29 | Cons. | Operating income |
| Ordinary income | ¥34.6bn | 2024-09-01 → 2025-02-28 | Cons. | Ordinary income |
| Ordinary income | ¥55.8bn | 2023-09-01 → 2024-08-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥24.2bn | 2023-09-01 → 2024-02-29 | Cons. | Ordinary income |
| Profit before tax | ¥34.1bn | 2024-09-01 → 2025-02-28 | Cons. | Income before income taxes |
| Profit before tax | ¥24.2bn | 2023-09-01 → 2024-02-29 | Cons. | Income before income taxes |
| Net income (owners) | ¥25.5bn | 2024-09-01 → 2025-02-28 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥41.6bn | 2023-09-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥15.8bn | 2023-09-01 → 2024-02-29 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥25.7bn | 2024-09-01 → 2025-02-28 | Cons. | Profit loss |
| Net income | ¥16.0bn | 2023-09-01 → 2024-02-29 | Cons. | Profit loss |
| Total assets | ¥540.5bn | at 2025-02-28 | Cons. | Assets |
| Total assets | ¥509.6bn | at 2024-08-31 | Cons. | Assets |
| Total assets | ¥481.0bn | at 2024-02-29 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥217.1bn | at 2025-02-28 | Cons. | Liabilities |
| Total liabilities | ¥212.5bn | at 2024-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥323.4bn | at 2025-02-28 | Cons. | Net assets |
| Net assets / equity | ¥297.0bn | at 2024-08-31 | Cons. | Net assets |
| Net assets / equity | ¥286.7bn | at 2024-02-29 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥118.9bn | at 2025-02-28 | Cons. | Cash and deposits |
| Cash and deposits | ¥125.2bn | at 2024-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥117.7bn | at 2025-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥125.5bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥114.9bn | at 2024-02-29 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥115.2bn | at 2023-08-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥7.8bn | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥58.5bn | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥27.8bn | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥22.5bn | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥27.7bn | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥18.3bn | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥6.8bn | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥23.4bn | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥11.6bn | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥96.19 | 2024-09-01 → 2025-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥157.1 | 2023-09-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥59.63 | 2023-09-01 → 2024-02-29 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥96.05 | 2024-09-01 → 2025-02-28 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥156.71 | 2023-09-01 → 2024-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥59.5 | 2023-09-01 → 2024-02-29 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 59.0% | at 2025-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.5% | at 2024-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.8% | 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 · 45
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-09-01 → 2025-02-28 | ¥579m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2024-09-01 → 2025-02-28 | ¥579m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-09-01 → 2025-02-28 | ¥29m |
| Reconciling Itemsreconciling | revenue | 2024-09-01 → 2025-02-28 | −¥579m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-09-01 → 2025-02-28 | −¥579m |
| Reconciling Itemsreconciling | segment profit | 2024-09-01 → 2025-02-28 | −¥16.3bn |
| jpcrp040300-q2r_E03248-000Domestic Businessreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥226.0bn |
| jpcrp040300-q2r_E03248-000Domestic Businessreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥226.0bn |
| jpcrp040300-q2r_E03248-000Domestic Businessreportable segment | segment profit | 2024-09-01 → 2025-02-28 | ¥24.1bn |
| jpcrp040300-q2r_E03248-000East Asia Businessreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥110.3bn |
| jpcrp040300-q2r_E03248-000East Asia Businessreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥110.3bn |
| jpcrp040300-q2r_E03248-000East Asia Businessreportable segment | segment profit | 2024-09-01 → 2025-02-28 | ¥21.4bn |
| jpcrp040300-q2r_E03248-000East South Asia And Oceania Businessreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥24.5bn |
| jpcrp040300-q2r_E03248-000East South Asia And Oceania Businessreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥24.5bn |
| jpcrp040300-q2r_E03248-000East South Asia And Oceania Businessreportable segment | segment profit | 2024-09-01 → 2025-02-28 | ¥3.3bn |
| jpcrp040300-q2r_E03248-000Europe And US Businessreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥21.2bn |
| jpcrp040300-q2r_E03248-000Europe And US Businessreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥21.2bn |
| jpcrp040300-q2r_E03248-000Europe And US Businessreportable segment | segment profit | 2024-09-01 → 2025-02-28 | ¥3.6bn |
| —segment total | revenue | 2024-09-01 → 2025-02-28 | ¥382.0bn |
| —segment total | revenue external | 2024-09-01 → 2025-02-28 | ¥382.0bn |
| —segment total | segment profit | 2024-09-01 → 2025-02-28 | ¥52.4bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2023-09-01 → 2024-02-29 | ¥299m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2023-09-01 → 2024-02-29 | ¥0 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2023-09-01 → 2024-02-29 | ¥299m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2023-09-01 → 2024-02-29 | ¥31m |
| Reconciling Itemsreconciling | revenue | 2023-09-01 → 2024-02-29 | −¥299m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-09-01 → 2024-02-29 | −¥299m |
| Reconciling Itemsreconciling | segment profit | 2023-09-01 → 2024-02-29 | −¥13.9bn |
| jpcrp040300-q2r_E03248-000Domestic Businessreportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥184.9bn |
| jpcrp040300-q2r_E03248-000Domestic Businessreportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥184.9bn |
| jpcrp040300-q2r_E03248-000Domestic Businessreportable segment | revenue intersegment | 2023-09-01 → 2024-02-29 | ¥0 |
| jpcrp040300-q2r_E03248-000Domestic Businessreportable segment | segment profit | 2023-09-01 → 2024-02-29 | ¥16.9bn |
| jpcrp040300-q2r_E03248-000East Asia Businessreportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥95.9bn |
| jpcrp040300-q2r_E03248-000East Asia Businessreportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥95.9bn |
| jpcrp040300-q2r_E03248-000East Asia Businessreportable segment | segment profit | 2023-09-01 → 2024-02-29 | ¥16.2bn |
| jpcrp040300-q2r_E03248-000East South Asia And Oceania Businessreportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥19.0bn |
| jpcrp040300-q2r_E03248-000East South Asia And Oceania Businessreportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥19.0bn |
| jpcrp040300-q2r_E03248-000East South Asia And Oceania Businessreportable segment | segment profit | 2023-09-01 → 2024-02-29 | ¥2.5bn |
| jpcrp040300-q2r_E03248-000Europe And US Businessreportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥20.1bn |
| jpcrp040300-q2r_E03248-000Europe And US Businessreportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥20.1bn |
| jpcrp040300-q2r_E03248-000Europe And US Businessreportable segment | segment profit | 2023-09-01 → 2024-02-29 | ¥2.3bn |
| —segment total | revenue | 2023-09-01 → 2024-02-29 | ¥319.8bn |
| —segment total | revenue external | 2023-09-01 → 2024-02-29 | ¥319.8bn |
| —segment total | revenue intersegment | 2023-09-01 → 2024-02-29 | ¥0 |
| —segment total | segment profit | 2023-09-01 → 2024-02-29 | ¥38.0bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 585
| Item | Context | Value | Unit |
|---|---|---|---|
| Provision for directors bonuses sga | Prior1YTDDuration | 118000000 | JPY |
| Provision for directors bonuses sga | CurrentYTDDuration | 90000000 | JPY |
| Leasehold and office rents sga | Prior1YTDDuration | 24417000000 | JPY |
| Leasehold and office rents sga | CurrentYTDDuration | 27881000000 | JPY |
| Depreciation sga | Prior1YTDDuration | 13622000000 | JPY |
| Depreciation sga | CurrentYTDDuration | 15465000000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E03248-000DomesticBusinessReportableSegmentsMember | 184900000000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EastAsiaBusinessReportableSegmentsMember | 95857000000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EastSouthAsiaAndOceaniaBusinessReportableSegmentsMember | 18992000000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EuropeAndUSBusinessReportableSegmentsMember | 20088000000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReportableSegmentsMember | 319839000000 | JPY |
| Revenues from external customers | Prior1YTDDuration_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember | 0 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReconcilingItemsMember | － | JPY |
| Revenues from external customers | Prior1YTDDuration | 319839000000 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E03248-000DomesticBusinessReportableSegmentsMember | 0 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EastAsiaBusinessReportableSegmentsMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EastSouthAsiaAndOceaniaBusinessReportableSegmentsMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EuropeAndUSBusinessReportableSegmentsMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_ReportableSegmentsMember | 0 | JPY |
| Transactions with other segments | Prior1YTDDuration_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember | 299000000 | JPY |
| Transactions with other segments | Prior1YTDDuration_ReconcilingItemsMember | -299000000 | JPY |
| Transactions with other segments | Prior1YTDDuration | － | JPY |
| Operating revenue1 | Prior1YTDDuration_jpcrp040300-q2r_E03248-000DomesticBusinessReportableSegmentsMember | 184901000000 | JPY |
| Operating revenue1 | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EastAsiaBusinessReportableSegmentsMember | 95857000000 | JPY |
| Operating revenue1 | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EastSouthAsiaAndOceaniaBusinessReportableSegmentsMember | 18992000000 | JPY |
| Operating revenue1 | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EuropeAndUSBusinessReportableSegmentsMember | 20088000000 | JPY |
| Operating revenue1 | Prior1YTDDuration_ReportableSegmentsMember | 319840000000 | JPY |
| Operating revenue1 | Prior1YTDDuration_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember | 299000000 | JPY |
| Operating revenue1 | Prior1YTDDuration_ReconcilingItemsMember | -299000000 | JPY |
| Operating revenue1 | Prior1YTDDuration | 319839000000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q2r_E03248-000DomesticBusinessReportableSegmentsMember | 16928000000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EastAsiaBusinessReportableSegmentsMember | 16223000000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EastSouthAsiaAndOceaniaBusinessReportableSegmentsMember | 2473000000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q2r_E03248-000EuropeAndUSBusinessReportableSegmentsMember | 2343000000 | JPY |
| Operating income | Prior1YTDDuration_ReportableSegmentsMember | 37969000000 | JPY |
| Operating income | Prior1YTDDuration_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember | 31000000 | JPY |
| Operating income | Prior1YTDDuration_ReconcilingItemsMember | -13901000000 | JPY |
| Operating income | Prior1YTDDuration | 24099000000 | JPY |
| Revenues from external customers | CurrentYTDDuration_jpcrp040300-q2r_E03248-000DomesticBusinessReportableSegmentsMember | 225986000000 | JPY |
| Revenues from external customers | CurrentYTDDuration_jpcrp040300-q2r_E03248-000EastAsiaBusinessReportableSegmentsMember | 110341000000 | JPY |
| Revenues from external customers | CurrentYTDDuration_jpcrp040300-q2r_E03248-000EastSouthAsiaAndOceaniaBusinessReportableSegmentsMember | 24467000000 | JPY |
| Revenues from external customers | CurrentYTDDuration_jpcrp040300-q2r_E03248-000EuropeAndUSBusinessReportableSegmentsMember | 21228000000 | JPY |
| Revenues from external customers | CurrentYTDDuration_ReportableSegmentsMember | 382023000000 | JPY |
| Revenues from external customers | CurrentYTDDuration_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember | － | JPY |
| Revenues from external customers | CurrentYTDDuration_ReconcilingItemsMember | － | JPY |
| Revenues from external customers | CurrentYTDDuration | 382023000000 | JPY |
| Transactions with other segments | CurrentYTDDuration_jpcrp040300-q2r_E03248-000DomesticBusinessReportableSegmentsMember | － | JPY |
| Transactions with other segments | CurrentYTDDuration_jpcrp040300-q2r_E03248-000EastAsiaBusinessReportableSegmentsMember | － | JPY |
| Transactions with other segments | CurrentYTDDuration_jpcrp040300-q2r_E03248-000EastSouthAsiaAndOceaniaBusinessReportableSegmentsMember | － | JPY |
| Transactions with other segments | CurrentYTDDuration_jpcrp040300-q2r_E03248-000EuropeAndUSBusinessReportableSegmentsMember | － | 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 |