Half-year report · Q2
9950.TEDINET S100ULXZ
Period2024-03-21 → 2024-09-20
Filed2024-11-01
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 48
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.8bn | 2024-03-21 → 2024-09-20 | Cons. | Net sales |
| Revenue | ¥4.3bn | 2024-03-21 → 2024-09-20 | Cons. | Operating revenue1 |
| Revenue | ¥445m | 2024-03-21 → 2024-09-20 | Cons. | Operating revenue2 |
| Revenue | ¥6.8bn | 2023-03-21 → 2024-03-20 | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.6bn | 2023-03-21 → 2023-09-20 | Cons. | Net sales |
| Revenue | ¥4.0bn | 2023-03-21 → 2023-09-20 | Cons. | Operating revenue1 |
| Revenue | ¥396m | 2023-03-21 → 2023-09-20 | Cons. | Operating revenue2 |
| Operating income | ¥270m | 2024-03-21 → 2024-09-20 | Cons. | Operating income |
| Operating income | ¥257m | 2023-03-21 → 2023-09-20 | Cons. | Operating income |
| Ordinary income | ¥422m | 2024-03-21 → 2024-09-20 | Cons. | Ordinary income |
| Ordinary income | ¥366m | 2023-03-21 → 2024-03-20 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥354m | 2023-03-21 → 2023-09-20 | Cons. | Ordinary income |
| Profit before tax | ¥422m | 2024-03-21 → 2024-09-20 | Cons. | Income before income taxes |
| Profit before tax | ¥338m | 2023-03-21 → 2023-09-20 | Cons. | Income before income taxes |
| Net income (owners) | ¥286m | 2024-03-21 → 2024-09-20 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥161m | 2023-03-21 → 2024-03-20 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥256m | 2023-03-21 → 2023-09-20 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥286m | 2024-03-21 → 2024-09-20 | Cons. | Profit loss |
| Net income | ¥256m | 2023-03-21 → 2023-09-20 | Cons. | Profit loss |
| Total assets | ¥5.8bn | at 2024-09-20 | Cons. | Assets |
| Total assets | ¥5.8bn | at 2024-03-20 | Cons. | Assets |
| Total assets | ¥4.9bn | at 2023-09-20 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.1bn | at 2024-09-20 | Cons. | Liabilities |
| Total liabilities | ¥2.4bn | at 2024-03-20 | Cons. | Liabilities |
| Net assets / equity | ¥3.7bn | at 2024-09-20 | Cons. | Net assets |
| Net assets / equity | ¥3.4bn | at 2024-03-20 | Cons. | Net assets |
| Net assets / equity | ¥3.5bn | at 2023-09-20 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.2bn | at 2024-09-20 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2024-03-20 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.2bn | at 2024-09-20 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2024-03-20 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.0bn | at 2023-09-20 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥818m | at 2023-03-20d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥223m | 2024-03-21 → 2024-09-20 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥500m | 2023-03-21 → 2024-03-20 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥360m | 2023-03-21 → 2023-09-20 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥466m | 2024-03-21 → 2024-09-20 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥283m | 2023-03-21 → 2024-03-20 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥92m | 2023-03-21 → 2023-09-20 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥161m | 2024-03-21 → 2024-09-20 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥526m | 2023-03-21 → 2024-03-20 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥86m | 2023-03-21 → 2023-09-20 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥97.59 | 2024-03-21 → 2024-09-20 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥54.85 | 2023-03-21 → 2024-03-20 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥87.33 | 2023-03-21 → 2023-09-20 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 63.8% | at 2024-09-20 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.8% | at 2024-03-20 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 71.0% | at 2023-09-20 | 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 · 38
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-03-21 → 2024-09-20 | −¥322m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-03-21 → 2024-09-20 | −¥322m |
| Reconciling Itemsreconciling | segment ordinary income | 2024-03-21 → 2024-09-20 | −¥284m |
| jpcrp040300-q2r_E03202-000Overseas Businessreportable segment | revenue | 2024-03-21 → 2024-09-20 | ¥712m |
| jpcrp040300-q2r_E03202-000Overseas Businessreportable segment | revenue external | 2024-03-21 → 2024-09-20 | ¥659m |
| jpcrp040300-q2r_E03202-000Overseas Businessreportable segment | revenue intersegment | 2024-03-21 → 2024-09-20 | ¥52m |
| jpcrp040300-q2r_E03202-000Overseas Businessreportable segment | segment ordinary income | 2024-03-21 → 2024-09-20 | ¥216m |
| jpcrp040300-q2r_E03202-000Restaurant Businessreportable segment | revenue | 2024-03-21 → 2024-09-20 | ¥3.5bn |
| jpcrp040300-q2r_E03202-000Restaurant Businessreportable segment | revenue external | 2024-03-21 → 2024-09-20 | ¥3.3bn |
| jpcrp040300-q2r_E03202-000Restaurant Businessreportable segment | revenue intersegment | 2024-03-21 → 2024-09-20 | ¥257m |
| jpcrp040300-q2r_E03202-000Restaurant Businessreportable segment | segment ordinary income | 2024-03-21 → 2024-09-20 | ¥485m |
| jpcrp040300-q2r_E03202-000Retail Sales Businessreportable segment | revenue | 2024-03-21 → 2024-09-20 | ¥356m |
| jpcrp040300-q2r_E03202-000Retail Sales Businessreportable segment | revenue external | 2024-03-21 → 2024-09-20 | ¥343m |
| jpcrp040300-q2r_E03202-000Retail Sales Businessreportable segment | revenue intersegment | 2024-03-21 → 2024-09-20 | ¥13m |
| jpcrp040300-q2r_E03202-000Retail Sales Businessreportable segment | segment ordinary income | 2024-03-21 → 2024-09-20 | ¥4m |
| —segment total | revenue | 2024-03-21 → 2024-09-20 | ¥4.6bn |
| —segment total | revenue external | 2024-03-21 → 2024-09-20 | ¥4.3bn |
| —segment total | revenue intersegment | 2024-03-21 → 2024-09-20 | ¥322m |
| —segment total | segment ordinary income | 2024-03-21 → 2024-09-20 | ¥706m |
| Reconciling Itemsreconciling | revenue | 2023-03-21 → 2023-09-20 | −¥337m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-03-21 → 2023-09-20 | −¥337m |
| Reconciling Itemsreconciling | segment ordinary income | 2023-03-21 → 2023-09-20 | −¥272m |
| jpcrp040300-q2r_E03202-000Overseas Businessreportable segment | revenue | 2023-03-21 → 2023-09-20 | ¥596m |
| jpcrp040300-q2r_E03202-000Overseas Businessreportable segment | revenue external | 2023-03-21 → 2023-09-20 | ¥543m |
| jpcrp040300-q2r_E03202-000Overseas Businessreportable segment | revenue intersegment | 2023-03-21 → 2023-09-20 | ¥54m |
| jpcrp040300-q2r_E03202-000Overseas Businessreportable segment | segment ordinary income | 2023-03-21 → 2023-09-20 | ¥179m |
| jpcrp040300-q2r_E03202-000Restaurant Businessreportable segment | revenue | 2023-03-21 → 2023-09-20 | ¥3.3bn |
| jpcrp040300-q2r_E03202-000Restaurant Businessreportable segment | revenue external | 2023-03-21 → 2023-09-20 | ¥3.1bn |
| jpcrp040300-q2r_E03202-000Restaurant Businessreportable segment | revenue intersegment | 2023-03-21 → 2023-09-20 | ¥272m |
| jpcrp040300-q2r_E03202-000Restaurant Businessreportable segment | segment ordinary income | 2023-03-21 → 2023-09-20 | ¥464m |
| jpcrp040300-q2r_E03202-000Retail Sales Businessreportable segment | revenue | 2023-03-21 → 2023-09-20 | ¥366m |
| jpcrp040300-q2r_E03202-000Retail Sales Businessreportable segment | revenue external | 2023-03-21 → 2023-09-20 | ¥353m |
| jpcrp040300-q2r_E03202-000Retail Sales Businessreportable segment | revenue intersegment | 2023-03-21 → 2023-09-20 | ¥12m |
| jpcrp040300-q2r_E03202-000Retail Sales Businessreportable segment | segment ordinary income | 2023-03-21 → 2023-09-20 | −¥17m |
| —segment total | revenue | 2023-03-21 → 2023-09-20 | ¥4.3bn |
| —segment total | revenue external | 2023-03-21 → 2023-09-20 | ¥4.0bn |
| —segment total | revenue intersegment | 2023-03-21 → 2023-09-20 | ¥337m |
| —segment total | segment ordinary income | 2023-03-21 → 2023-09-20 | ¥626m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 574
| Item | Context | Value | Unit |
|---|---|---|---|
| Foreign currency translation adjustment net of tax oci | Prior1YTDDuration | 12954000 | JPY |
| Foreign currency translation adjustment net of tax oci | CurrentYTDDuration | 12550000 | JPY |
| Share of other comprehensive income of associates accounted for using equity method oci | Prior1YTDDuration | 8172000 | JPY |
| Share of other comprehensive income of associates accounted for using equity method oci | CurrentYTDDuration | 8510000 | JPY |
| Other comprehensive income | Prior1YTDDuration | 49533000 | JPY |
| Other comprehensive income | CurrentYTDDuration | 16977000 | JPY |
| Comprehensive income | Prior1YTDDuration | 305099000 | JPY |
| Comprehensive income | CurrentYTDDuration | 302919000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 305098000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | 302918000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | 0 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | 0 | JPY |
| Income before income taxes | Prior1YTDDuration | 337882000 | JPY |
| Income before income taxes | CurrentYTDDuration | 422241000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 91288000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 99598000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YTDDuration | -1207000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYTDDuration | -7270000 | JPY |
| Equity in earnings losses of affiliates ope cf | Prior1YTDDuration | -13388000 | JPY |
| Equity in earnings losses of affiliates ope cf | CurrentYTDDuration | -30557000 | JPY |
| Loss on reduction of noncurrent assets ope cf | Prior1YTDDuration | 1700000 | JPY |
| Loss on reduction of noncurrent assets ope cf | CurrentYTDDuration | － | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | 304000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | -20654000 | JPY |
| Increase decrease in provision for share based remuneration for directors and other officers ope cf | Prior1YTDDuration | 8703000 | JPY |
| Increase decrease in provision for share based remuneration for directors and other officers ope cf | CurrentYTDDuration | -34240000 | JPY |
| Increase decrease in provision for employee stock ownership plan ope cf | Prior1YTDDuration | 3931000 | JPY |
| Increase decrease in provision for employee stock ownership plan ope cf | CurrentYTDDuration | 5185000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | -220000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | -90000 | JPY |
| Increase decrease in provision for loss on store closing ope cf | Prior1YTDDuration | -4268000 | JPY |
| Increase decrease in provision for loss on store closing ope cf | CurrentYTDDuration | -1386000 | JPY |
| Increase decrease in provision for loss on taking back equipments ope cf | Prior1YTDDuration | 39840000 | JPY |
| Increase decrease in provision for loss on taking back equipments ope cf | CurrentYTDDuration | -39840000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -64247000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -92671000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 627000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 3106000 | JPY |
| Subsidy income ope cf | Prior1YTDDuration | -1700000 | JPY |
| Subsidy income ope cf | CurrentYTDDuration | － | JPY |
| Gain on reversal of asset retirement obligations ope cf | Prior1YTDDuration | -17085000 | JPY |
| Gain on reversal of asset retirement obligations ope cf | CurrentYTDDuration | － | JPY |
| Increase decrease in provision for loss on liquidation of subsidiaries and affiliates ope cf | Prior1YTDDuration | － | JPY |
| Increase decrease in provision for loss on liquidation of subsidiaries and affiliates ope cf | CurrentYTDDuration | -1182000 | JPY |
| Loss gain on sales of property plant and equipment ope cf | Prior1YTDDuration | -6363000 | JPY |
| Loss gain on sales of property plant and equipment ope cf | CurrentYTDDuration | 3941000 | JPY |
| Loss on retirement of property plant and equipment ope cf | Prior1YTDDuration | 165000 | JPY |
| Loss on retirement of property plant and equipment ope cf | CurrentYTDDuration | 255000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -41311000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | -136202000 | 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 |