Half-year report · Q2
7921.TEDINET S100V2F0
Period2024-06-01 → 2024-11-30
Filed2025-01-10
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥14.9bn | 2024-06-01 → 2024-11-30 | Cons. | Net sales |
| Revenue | ¥29.3bn | 2023-06-01 → 2024-05-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥15.0bn | 2023-06-01 → 2023-11-30 | Cons. | Net sales |
| Operating income | ¥2.1bn | 2024-06-01 → 2024-11-30 | Cons. | Operating income |
| Operating income | ¥2.5bn | 2023-06-01 → 2023-11-30 | Cons. | Operating income |
| Ordinary income | ¥2.2bn | 2024-06-01 → 2024-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥4.3bn | 2023-06-01 → 2024-05-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.6bn | 2023-06-01 → 2023-11-30 | Cons. | Ordinary income |
| Profit before tax | ¥2.2bn | 2024-06-01 → 2024-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥2.6bn | 2023-06-01 → 2023-11-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.5bn | 2024-06-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥3.0bn | 2023-06-01 → 2024-05-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.7bn | 2023-06-01 → 2023-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥1.5bn | 2024-06-01 → 2024-11-30 | Cons. | Profit loss |
| Net income | ¥1.7bn | 2023-06-01 → 2023-11-30 | Cons. | Profit loss |
| Total assets | ¥35.2bn | at 2024-11-30 | Cons. | Assets |
| Total assets | ¥36.2bn | at 2024-05-31 | Cons. | Assets |
| Total assets | ¥33.1bn | at 2023-11-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥6.5bn | at 2024-11-30 | Cons. | Liabilities |
| Total liabilities | ¥8.2bn | at 2024-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥28.7bn | at 2024-11-30 | Cons. | Net assets |
| Net assets / equity | ¥28.0bn | at 2024-05-31 | Cons. | Net assets |
| Net assets / equity | ¥26.4bn | at 2023-11-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥16.5bn | at 2024-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥14.6bn | at 2024-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥16.4bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥14.5bn | at 2024-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥14.2bn | at 2023-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥13.0bn | at 2023-05-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥2.9bn | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥3.4bn | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.0bn | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥456m | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥833m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥420m | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥533m | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥1.4bn | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥789m | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥112.55 | 2024-06-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥231.76 | 2023-06-01 → 2024-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥129 | 2023-06-01 → 2023-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 80.4% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 76.4% | at 2024-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 78.7% | at 2023-11-30 | 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 · 30
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-06-01 → 2024-11-30 | −¥586m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-06-01 → 2024-11-30 | −¥586m |
| Reconciling Itemsreconciling | segment profit | 2024-06-01 → 2024-11-30 | ¥237m |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥11.1bn |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥11.1bn |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥777,000 |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | segment profit | 2024-06-01 → 2024-11-30 | ¥1.8bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥4.4bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥3.8bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥585m |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | segment profit | 2024-06-01 → 2024-11-30 | ¥77m |
| —segment total | revenue | 2024-06-01 → 2024-11-30 | ¥15.5bn |
| —segment total | revenue external | 2024-06-01 → 2024-11-30 | ¥14.9bn |
| —segment total | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥586m |
| —segment total | segment profit | 2024-06-01 → 2024-11-30 | ¥1.9bn |
| Reconciling Itemsreconciling | revenue | 2023-06-01 → 2023-11-30 | −¥552m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-06-01 → 2023-11-30 | −¥552m |
| Reconciling Itemsreconciling | segment profit | 2023-06-01 → 2023-11-30 | ¥166m |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue | 2023-06-01 → 2023-11-30 | ¥10.9bn |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue external | 2023-06-01 → 2023-11-30 | ¥10.9bn |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue intersegment | 2023-06-01 → 2023-11-30 | ¥930,000 |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | segment profit | 2023-06-01 → 2023-11-30 | ¥2.0bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue | 2023-06-01 → 2023-11-30 | ¥4.7bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue external | 2023-06-01 → 2023-11-30 | ¥4.1bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue intersegment | 2023-06-01 → 2023-11-30 | ¥551m |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | segment profit | 2023-06-01 → 2023-11-30 | ¥315m |
| —segment total | revenue | 2023-06-01 → 2023-11-30 | ¥15.6bn |
| —segment total | revenue external | 2023-06-01 → 2023-11-30 | ¥15.0bn |
| —segment total | revenue intersegment | 2023-06-01 → 2023-11-30 | ¥552m |
| —segment total | segment profit | 2023-06-01 → 2023-11-30 | ¥2.3bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 542
| Item | Context | Value | Unit |
|---|---|---|---|
| Foreign currency translation adjustment | Prior1YearInstant | 34466000 | JPY |
| Foreign currency translation adjustment | CurrentQuarterInstant | 17099000 | JPY |
| Remeasurements of defined benefit plans | Prior1YearInstant | 933129000 | JPY |
| Remeasurements of defined benefit plans | CurrentQuarterInstant | 808626000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 2094637000 | JPY |
| Valuation and translation adjustments | CurrentQuarterInstant | 1795102000 | JPY |
| Non controlling interests | Prior1YearInstant | 356289000 | JPY |
| Non controlling interests | CurrentQuarterInstant | 370163000 | JPY |
| Net assets | Prior1YearInstant | 28001475000 | JPY |
| Net assets | CurrentQuarterInstant | 28664568000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 36194994000 | JPY |
| Liabilities and net assets | CurrentQuarterInstant | 35208994000 | JPY |
| Net sales | Prior1YTDDuration | 15003569000 | JPY |
| Net sales | CurrentYTDDuration | 14876830000 | JPY |
| Cost of sales | Prior1YTDDuration | 8599091000 | JPY |
| Cost of sales | CurrentYTDDuration | 8659102000 | JPY |
| Gross profit | Prior1YTDDuration | 6404478000 | JPY |
| Gross profit | CurrentYTDDuration | 6217727000 | JPY |
| Promotion expenses sga | Prior1YTDDuration | 206297000 | JPY |
| Promotion expenses sga | CurrentYTDDuration | 201041000 | JPY |
| Freightage and packing expenses sga | Prior1YTDDuration | 99769000 | JPY |
| Freightage and packing expenses sga | CurrentYTDDuration | 105787000 | JPY |
| Provision of allowance for doubtful accounts sga | Prior1YTDDuration | 2534000 | JPY |
| Provision of allowance for doubtful accounts sga | CurrentYTDDuration | 7231000 | JPY |
| Directors compensations sga | Prior1YTDDuration | 129048000 | JPY |
| Directors compensations sga | CurrentYTDDuration | 139823000 | JPY |
| Salaries and allowances sga | Prior1YTDDuration | 1803887000 | JPY |
| Salaries and allowances sga | CurrentYTDDuration | 1945228000 | JPY |
| Provision for bonuses sga | Prior1YTDDuration | 80137000 | JPY |
| Provision for bonuses sga | CurrentYTDDuration | 109685000 | JPY |
| Provision for directors bonuses sga | Prior1YTDDuration | 23300000 | JPY |
| Provision for directors bonuses sga | CurrentYTDDuration | 15866000 | JPY |
| Retirement benefit expenses sga | Prior1YTDDuration | 18256000 | JPY |
| Retirement benefit expenses sga | CurrentYTDDuration | -21285000 | JPY |
| Welfare expenses sga | Prior1YTDDuration | 381555000 | JPY |
| Welfare expenses sga | CurrentYTDDuration | 408447000 | JPY |
| Repair and maintenance sga | Prior1YTDDuration | 55687000 | JPY |
| Repair and maintenance sga | CurrentYTDDuration | 57396000 | JPY |
| Taxes and dues sga | Prior1YTDDuration | 108599000 | JPY |
| Taxes and dues sga | CurrentYTDDuration | 125000000 | JPY |
| Depreciation sga | Prior1YTDDuration | 131989000 | JPY |
| Depreciation sga | CurrentYTDDuration | 138036000 | JPY |
| Amortization of goodwill sga | Prior1YTDDuration | 104757000 | JPY |
| Amortization of goodwill sga | CurrentYTDDuration | 104757000 | JPY |
| Rent expenses sga | Prior1YTDDuration | 155670000 | JPY |
| Rent expenses sga | CurrentYTDDuration | 196438000 | JPY |
| Other sga | Prior1YTDDuration | 598831000 | JPY |
| Other sga | CurrentYTDDuration | 584056000 | JPY |
| Selling general and administrative expenses | Prior1YTDDuration | 3900322000 | JPY |
| Selling general and administrative expenses | CurrentYTDDuration | 4117512000 | 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 |