Half-year report · Q2
9216.TEDINET S100V2DY
Period2024-06-01 → 2024-11-30
Filed2025-01-10
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥18.4bn | 2024-06-01 → 2024-11-30 | Cons. | Net sales |
| Revenue | ¥38.3bn | 2023-06-01 → 2024-05-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥19.3bn | 2023-06-01 → 2023-11-30 | Cons. | Net sales |
| Operating income | ¥855m | 2024-06-01 → 2024-11-30 | Cons. | Operating income |
| Operating income | ¥1.4bn | 2023-06-01 → 2023-11-30 | Cons. | Operating income |
| Ordinary income | ¥849m | 2024-06-01 → 2024-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥2.5bn | 2023-06-01 → 2024-05-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.4bn | 2023-06-01 → 2023-11-30 | Cons. | Ordinary income |
| Profit before tax | ¥847m | 2024-06-01 → 2024-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥1.4bn | 2023-06-01 → 2023-11-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥560m | 2024-06-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.8bn | 2023-06-01 → 2024-05-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥958m | 2023-06-01 → 2023-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥560m | 2024-06-01 → 2024-11-30 | Cons. | Profit loss |
| Net income | ¥958m | 2023-06-01 → 2023-11-30 | Cons. | Profit loss |
| Total assets | ¥14.0bn | at 2024-11-30 | Cons. | Assets |
| Total assets | ¥14.1bn | at 2024-05-31 | Cons. | Assets |
| Total assets | ¥13.0bn | at 2023-11-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥5.0bn | at 2024-11-30 | Cons. | Liabilities |
| Total liabilities | ¥4.9bn | at 2024-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥9.0bn | at 2024-11-30 | Cons. | Net assets |
| Net assets / equity | ¥9.2bn | at 2024-05-31 | Cons. | Net assets |
| Net assets / equity | ¥8.2bn | at 2023-11-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥5.7bn | at 2024-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥6.1bn | at 2024-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥5.7bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥6.1bn | at 2024-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.0bn | at 2023-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.9bn | at 2023-05-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥678m | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.6bn | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.1bn | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥335m | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥894m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥499m | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥736m | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥493m | 2023-06-01 → 2024-05-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥612m | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥39.75 | 2024-06-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥131.15 | 2023-06-01 → 2024-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥68.75 | 2023-06-01 → 2023-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥38.98 | 2024-06-01 → 2024-11-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥127.46 | 2023-06-01 → 2024-05-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥66.6 | 2023-06-01 → 2023-11-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 64.3% | at 2024-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.2% | at 2024-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.2% | 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.
All source rows · 422
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes current | Prior1YTDDuration | 459425000 | JPY |
| Income taxes current | CurrentYTDDuration | 266064000 | JPY |
| Income taxes deferred | Prior1YTDDuration | -11425000 | JPY |
| Income taxes deferred | CurrentYTDDuration | 20259000 | JPY |
| Income taxes | Prior1YTDDuration | 448000000 | JPY |
| Income taxes | CurrentYTDDuration | 286323000 | JPY |
| Profit loss | Prior1YTDDuration | 958188000 | JPY |
| Profit loss | CurrentYTDDuration | 560177000 | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | 958188000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | 560177000 | JPY |
| Profit loss | Prior1YTDDuration | 958188000 | JPY |
| Profit loss | CurrentYTDDuration | 560177000 | JPY |
| Comprehensive income | Prior1YTDDuration | 958188000 | JPY |
| Comprehensive income | CurrentYTDDuration | 560177000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 958188000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | 560177000 | JPY |
| Income before income taxes | Prior1YTDDuration | 1406188000 | JPY |
| Income before income taxes | CurrentYTDDuration | 846500000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 136272000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 164189000 | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | 7671000 | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | 4392000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | 51142000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | 8539000 | JPY |
| Increase decrease in provision for shareholder benefit program ope cf | Prior1YTDDuration | － | JPY |
| Increase decrease in provision for shareholder benefit program ope cf | CurrentYTDDuration | -74625000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -2000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -28000 | JPY |
| Subsidy income ope cf | Prior1YTDDuration | -4564000 | JPY |
| Subsidy income ope cf | CurrentYTDDuration | -5422000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 197000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 173000 | JPY |
| Equity in earnings losses of affiliates ope cf | Prior1YTDDuration | 13896000 | JPY |
| Equity in earnings losses of affiliates ope cf | CurrentYTDDuration | 12791000 | JPY |
| Loss gain on change in equity ope cf | Prior1YTDDuration | -13671000 | JPY |
| Loss gain on change in equity ope cf | CurrentYTDDuration | － | JPY |
| Loss gain on sales and retirement of noncurrent assets ope cf | Prior1YTDDuration | 3070000 | JPY |
| Loss gain on sales and retirement of noncurrent assets ope cf | CurrentYTDDuration | 2009000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -372761000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | -174658000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | 26155000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -40958000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1YTDDuration | 287000 | JPY |
| Increase decrease in net defined benefit liability ope cf | CurrentYTDDuration | 439000 | JPY |
| Decrease increase in other assets ope cf | Prior1YTDDuration | 19879000 | JPY |
| Decrease increase in other assets ope cf | CurrentYTDDuration | -12116000 | JPY |
| Increase decrease in operating debt ope cf | Prior1YTDDuration | 36037000 | JPY |
| Increase decrease in operating debt ope cf | CurrentYTDDuration | 11118000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1YTDDuration | 83214000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | CurrentYTDDuration | -118485000 | 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 |