Half-year report · Q2
7928.TEDINET S100VLKY
Period2024-09-01 → 2025-02-28
Filed2025-04-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.5bn | 2024-09-01 → 2025-02-28 | Cons. | Net sales |
| Revenue | ¥8.3bn | 2023-09-01 → 2024-08-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.8bn | 2023-09-01 → 2024-02-29 | Cons. | Net sales |
| Operating income | −¥36m | 2024-09-01 → 2025-02-28 | Cons. | Operating income |
| Operating income | −¥28m | 2023-09-01 → 2024-02-29 | Cons. | Operating income |
| Ordinary income | ¥49m | 2024-09-01 → 2025-02-28 | Cons. | Ordinary income |
| Ordinary income | ¥183m | 2023-09-01 → 2024-08-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥29m | 2023-09-01 → 2024-02-29 | Cons. | Ordinary income |
| Profit before tax | ¥48m | 2024-09-01 → 2025-02-28 | Cons. | Income before income taxes |
| Profit before tax | ¥34m | 2023-09-01 → 2024-02-29 | Cons. | Income before income taxes |
| Net income (owners) | ¥6m | 2024-09-01 → 2025-02-28 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥94m | 2023-09-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥24m | 2023-09-01 → 2024-02-29 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥6m | 2024-09-01 → 2025-02-28 | Cons. | Profit loss |
| Net income | ¥24m | 2023-09-01 → 2024-02-29 | Cons. | Profit loss |
| Total assets | ¥7.0bn | at 2025-02-28 | Cons. | Assets |
| Total assets | ¥7.0bn | at 2024-08-31 | Cons. | Assets |
| Total assets | ¥6.4bn | at 2024-02-29 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.6bn | at 2025-02-28 | Cons. | Liabilities |
| Total liabilities | ¥1.4bn | at 2024-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥5.5bn | at 2025-02-28 | Cons. | Net assets |
| Net assets / equity | ¥5.5bn | at 2024-08-31 | Cons. | Net assets |
| Net assets / equity | ¥5.2bn | at 2024-02-29 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2025-02-28 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.9bn | at 2024-08-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.1bn | at 2025-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.1bn | at 2024-02-29 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2023-08-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥51m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥296m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥52m | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥323m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥394m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥325m | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥163m | 2024-09-01 → 2025-02-28 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥25m | 2023-09-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥10m | 2023-09-01 → 2024-02-29 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥1.78 | 2024-09-01 → 2025-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥29.98 | 2023-09-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥7.63 | 2023-09-01 → 2024-02-29 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 77.8% | at 2025-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 79.6% | at 2024-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.9% | 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 · 34
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-09-01 → 2025-02-28 | −¥51m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-09-01 → 2025-02-28 | −¥51m |
| Reconciling Itemsreconciling | segment profit | 2024-09-01 → 2025-02-28 | ¥1m |
| jpcrp040300-q2r_E01031-000Chinareportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥2.2bn |
| jpcrp040300-q2r_E01031-000Chinareportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥2.2bn |
| jpcrp040300-q2r_E01031-000Chinareportable segment | revenue intersegment | 2024-09-01 → 2025-02-28 | ¥51m |
| jpcrp040300-q2r_E01031-000Chinareportable segment | segment profit | 2024-09-01 → 2025-02-28 | ¥106m |
| jpcrp040300-q2r_E01031-000JAPANreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥1.9bn |
| jpcrp040300-q2r_E01031-000JAPANreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥1.9bn |
| jpcrp040300-q2r_E01031-000JAPANreportable segment | segment profit | 2024-09-01 → 2025-02-28 | −¥129m |
| jpcrp040300-q2r_E01031-000Thailandreportable segment | revenue | 2024-09-01 → 2025-02-28 | ¥441m |
| jpcrp040300-q2r_E01031-000Thailandreportable segment | revenue external | 2024-09-01 → 2025-02-28 | ¥441m |
| jpcrp040300-q2r_E01031-000Thailandreportable segment | segment profit | 2024-09-01 → 2025-02-28 | −¥14m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-09-01 → 2025-02-28 | ¥4.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-09-01 → 2025-02-28 | ¥4.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-09-01 → 2025-02-28 | ¥51m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-09-01 → 2025-02-28 | −¥37m |
| Reconciling Itemsreconciling | revenue | 2023-09-01 → 2024-02-29 | −¥34m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-09-01 → 2024-02-29 | −¥34m |
| Reconciling Itemsreconciling | segment profit | 2023-09-01 → 2024-02-29 | ¥2m |
| jpcrp040300-q2r_E01031-000Chinareportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥1.7bn |
| jpcrp040300-q2r_E01031-000Chinareportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥1.7bn |
| jpcrp040300-q2r_E01031-000Chinareportable segment | revenue intersegment | 2023-09-01 → 2024-02-29 | ¥34m |
| jpcrp040300-q2r_E01031-000Chinareportable segment | segment profit | 2023-09-01 → 2024-02-29 | ¥21m |
| jpcrp040300-q2r_E01031-000JAPANreportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥1.8bn |
| jpcrp040300-q2r_E01031-000JAPANreportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥1.8bn |
| jpcrp040300-q2r_E01031-000JAPANreportable segment | segment profit | 2023-09-01 → 2024-02-29 | −¥25m |
| jpcrp040300-q2r_E01031-000Thailandreportable segment | revenue | 2023-09-01 → 2024-02-29 | ¥288m |
| jpcrp040300-q2r_E01031-000Thailandreportable segment | revenue external | 2023-09-01 → 2024-02-29 | ¥288m |
| jpcrp040300-q2r_E01031-000Thailandreportable segment | segment profit | 2023-09-01 → 2024-02-29 | −¥26m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-09-01 → 2024-02-29 | ¥3.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-09-01 → 2024-02-29 | ¥3.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2023-09-01 → 2024-02-29 | ¥34m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-09-01 → 2024-02-29 | −¥30m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 512
| Item | Context | Value | Unit |
|---|---|---|---|
| Impairment loss ope cf | Prior1YTDDuration | 1748000 | JPY |
| Impairment loss ope cf | CurrentYTDDuration | － | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | 19663000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | 20460000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | Prior1YTDDuration | -3622000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | CurrentYTDDuration | -3618000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | Prior1YTDDuration | 1496000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | CurrentYTDDuration | 1516000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1YTDDuration | -2261000 | JPY |
| Increase decrease in net defined benefit liability ope cf | CurrentYTDDuration | 957000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | -540000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | － | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -30149000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -34473000 | JPY |
| Loss gain on sales of investment securities ope cf | Prior1YTDDuration | -6338000 | JPY |
| Loss gain on sales of investment securities ope cf | CurrentYTDDuration | － | JPY |
| Interest expenses ope cf | Prior1YTDDuration | － | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 200000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YTDDuration | -13284000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYTDDuration | -30865000 | JPY |
| Loss gain on sales of property plant and equipment ope cf | Prior1YTDDuration | -377000 | JPY |
| Loss gain on sales of property plant and equipment ope cf | CurrentYTDDuration | 992000 | JPY |
| Loss on retirement of property plant and equipment ope cf | Prior1YTDDuration | 59000 | JPY |
| Loss on retirement of property plant and equipment ope cf | CurrentYTDDuration | 162000 | JPY |
| Loss gain on sales of golf club memberships ope cf | Prior1YTDDuration | － | JPY |
| Loss gain on sales of golf club memberships ope cf | CurrentYTDDuration | -1160000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -41779000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | -26472000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | 9474000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -112424000 | JPY |
| Decrease increase in other current assets ope cf | Prior1YTDDuration | 28068000 | JPY |
| Decrease increase in other current assets ope cf | CurrentYTDDuration | -2798000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | 10397000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | -6055000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YTDDuration | -5241000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYTDDuration | -3203000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1YTDDuration | -4727000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | CurrentYTDDuration | － | JPY |
| Increase decrease in other current liabilities ope cf | Prior1YTDDuration | -16214000 | JPY |
| Increase decrease in other current liabilities ope cf | CurrentYTDDuration | -14401000 | JPY |
| Other net ope cf | Prior1YTDDuration | 11000 | JPY |
| Other net ope cf | CurrentYTDDuration | 2000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | 93638000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | -35073000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 37200000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 37340000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | － | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -200000 | JPY |
| Income taxes paid ope cf | Prior1YTDDuration | -79238000 | JPY |
| Income taxes paid ope cf | CurrentYTDDuration | -53231000 | 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 |