Half-year report · Q2
7870.TEDINET S100VHTL
Period2024-08-21 → 2025-02-20
Filed2025-03-28
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed
Key figures · 48
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.5bn | 2024-08-21 → 2025-02-20 | Standalone | Net sales |
| Revenue | ¥6.7bn | 2023-08-21 → 2024-08-20 | Standalone | Net sales (5-year summary) |
| Revenue | ¥3.0bn | 2023-08-21 → 2024-02-20 | Standalone | Net sales |
| Operating income | −¥9m | 2024-08-21 → 2025-02-20 | Standalone | Operating income |
| Operating income | −¥205m | 2023-08-21 → 2024-02-20 | Standalone | Operating income |
| Ordinary income | −¥11m | 2024-08-21 → 2025-02-20 | Standalone | Ordinary income |
| Ordinary income | ¥16m | 2023-08-21 → 2024-08-20 | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥206m | 2023-08-21 → 2024-02-20 | Standalone | Ordinary income |
| Profit before tax | −¥12m | 2024-08-21 → 2025-02-20 | Standalone | Income before income taxes |
| Profit before tax | −¥206m | 2023-08-21 → 2024-02-20 | Standalone | Income before income taxes |
| Net income | −¥11m | 2024-08-21 → 2025-02-20 | Standalone | Profit loss |
| Net income | ¥6m | 2023-08-21 → 2024-08-20 | Standalone | Net income loss (5-year summary) |
| Net income | −¥148m | 2023-08-21 → 2024-02-20 | Standalone | Profit loss |
| Total assets | ¥6.7bn | at 2025-02-20 | Standalone | Assets |
| Total assets | ¥6.9bn | at 2024-08-20 | Standalone | Assets |
| Total assets | ¥6.9bn | at 2024-02-20 | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.5bn | at 2025-02-20 | Standalone | Liabilities |
| Total liabilities | ¥1.7bn | at 2024-08-20 | Standalone | Liabilities |
| Net assets / equity | ¥5.1bn | at 2025-02-20 | Standalone | Net assets |
| Net assets / equity | ¥5.2bn | at 2024-08-20 | Standalone | Net assets |
| Net assets / equity | ¥5.1bn | at 2024-02-20 | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2025-02-20 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.2bn | at 2024-08-20 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.3bn | at 2025-02-20 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2024-08-20 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥711m | at 2024-02-20 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥734m | at 2023-08-20d | Standalone | Cash and cash equivalents |
| Operating cash flow | ¥362m | 2024-08-21 → 2025-02-20 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥975m | 2023-08-21 → 2024-08-20 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥246m | 2023-08-21 → 2024-02-20 | Standalone | Net cash provided by used in operating activities |
| Investing cash flow | −¥66m | 2024-08-21 → 2025-02-20 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥244m | 2023-08-21 → 2024-08-20 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥120m | 2023-08-21 → 2024-02-20 | Standalone | Net cash provided by used in investment activities |
| Financing cash flow | −¥214m | 2024-08-21 → 2025-02-20 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥268m | 2023-08-21 → 2024-08-20 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥149m | 2023-08-21 → 2024-02-20 | Standalone | Net cash provided by used in financing activities |
| EPS (basic) | ¥-1.85 | 2024-08-21 → 2025-02-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.99 | 2023-08-21 → 2024-08-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-25.55 | 2023-08-21 → 2024-02-20 | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥5 | 2024-08-21 → 2025-02-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2023-08-21 → 2024-08-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2023-08-21 → 2024-02-20 | Standalone | Dividend paid per share (5-year summary) |
| Equity ratio | 76.9% | at 2025-02-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 75.8% | at 2024-08-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.0% | at 2024-02-20 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 6,000,000 | at 2025-02-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,000,000 | at 2024-08-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,000,000 | at 2024-02-20 | Standalone | Total number of issued shares (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.
All source rows · 410
| Item | Context | Value | Unit |
|---|---|---|---|
| Current liabilities | CurrentQuarterInstant_NonConsolidatedMember | 1129314000 | JPY |
| Long term loans payable | Prior1YearInstant_NonConsolidatedMember | 384400000 | JPY |
| Long term loans payable | CurrentQuarterInstant_NonConsolidatedMember | 345200000 | JPY |
| Lease obligations ncl | Prior1YearInstant_NonConsolidatedMember | 77360000 | JPY |
| Lease obligations ncl | CurrentQuarterInstant_NonConsolidatedMember | 44454000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant_NonConsolidatedMember | 14351000 | JPY |
| Asset retirement obligations ncl | CurrentQuarterInstant_NonConsolidatedMember | 14351000 | JPY |
| Noncurrent liabilities | Prior1YearInstant_NonConsolidatedMember | 476112000 | JPY |
| Noncurrent liabilities | CurrentQuarterInstant_NonConsolidatedMember | 404006000 | JPY |
| Liabilities | Prior1YearInstant_NonConsolidatedMember | 1667546000 | JPY |
| Liabilities | CurrentQuarterInstant_NonConsolidatedMember | 1533321000 | JPY |
| Capital stock | Prior1YearInstant_NonConsolidatedMember | 460000000 | JPY |
| Capital stock | CurrentQuarterInstant_NonConsolidatedMember | 460000000 | JPY |
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | 285200000 | JPY |
| Capital surplus | CurrentQuarterInstant_NonConsolidatedMember | 285200000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 4490669000 | JPY |
| Retained earnings | CurrentQuarterInstant_NonConsolidatedMember | 4451154000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -91677000 | JPY |
| Treasury stock | CurrentQuarterInstant_NonConsolidatedMember | -169117000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 5144191000 | JPY |
| Shareholders equity | CurrentQuarterInstant_NonConsolidatedMember | 5027236000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant_NonConsolidatedMember | 90137000 | JPY |
| Valuation difference on available for sale securities | CurrentQuarterInstant_NonConsolidatedMember | 90053000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant_NonConsolidatedMember | 90137000 | JPY |
| Valuation and translation adjustments | CurrentQuarterInstant_NonConsolidatedMember | 90053000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 5234329000 | JPY |
| Net assets | CurrentQuarterInstant_NonConsolidatedMember | 5117290000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 6901876000 | JPY |
| Liabilities and net assets | CurrentQuarterInstant_NonConsolidatedMember | 6650611000 | JPY |
| Net sales | Prior1YTDDuration_NonConsolidatedMember | 3006846000 | JPY |
| Net sales | CurrentYTDDuration_NonConsolidatedMember | 3475329000 | JPY |
| Cost of sales | Prior1YTDDuration_NonConsolidatedMember | 2499538000 | JPY |
| Cost of sales | CurrentYTDDuration_NonConsolidatedMember | 2784771000 | JPY |
| Gross profit | Prior1YTDDuration_NonConsolidatedMember | 507308000 | JPY |
| Gross profit | CurrentYTDDuration_NonConsolidatedMember | 690558000 | JPY |
| Selling general and administrative expenses | Prior1YTDDuration_NonConsolidatedMember | 712761000 | JPY |
| Selling general and administrative expenses | CurrentYTDDuration_NonConsolidatedMember | 699808000 | JPY |
| Operating income | Prior1YTDDuration_NonConsolidatedMember | -205452000 | JPY |
| Operating income | CurrentYTDDuration_NonConsolidatedMember | -9250000 | JPY |
| Interest income noi | Prior1YTDDuration_NonConsolidatedMember | 1000 | JPY |
| Interest income noi | CurrentYTDDuration_NonConsolidatedMember | 106000 | JPY |
| Dividends income noi | Prior1YTDDuration_NonConsolidatedMember | 1936000 | JPY |
| Dividends income noi | CurrentYTDDuration_NonConsolidatedMember | 2248000 | JPY |
| Other noi | Prior1YTDDuration_NonConsolidatedMember | 1758000 | JPY |
| Other noi | CurrentYTDDuration_NonConsolidatedMember | 290000 | JPY |
| Non operating income | Prior1YTDDuration_NonConsolidatedMember | 3696000 | JPY |
| Non operating income | CurrentYTDDuration_NonConsolidatedMember | 2645000 | JPY |
| Interest expenses noe | Prior1YTDDuration_NonConsolidatedMember | 4291000 | JPY |
| Interest expenses noe | CurrentYTDDuration_NonConsolidatedMember | 3593000 | JPY |
| Other noe | Prior1YTDDuration_NonConsolidatedMember | - | 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 · 12 of 12 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 · 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 |