Half-year report · HY
2130.TEDINET S100WZ1I
Period2025-04-01 → 2025-09-30
Filed2025-11-06
StandardIFRS
ConsolidatedNo
Data checks12 of 12 passed
Key figures · 66
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥11.4bn | 2025-04-01 → 2025-09-30 | Standalone | Net sales |
| Revenue | ¥22.3bn | 2024-04-01 → 2025-03-31 | Standalone | Net sales (5-year summary) |
| Revenue | ¥10.4bn | 2024-04-01 → 2024-09-30 | Standalone | Revenue IFRS |
| Operating income | ¥266m | 2025-04-01 → 2025-09-30 | Standalone | Operating income |
| Operating income | ¥263m | 2025-04-01 → 2025-09-30 | Standalone | Operating profit loss IFRS |
| Operating income | −¥480m | 2024-04-01 → 2024-09-30 | Standalone | Operating profit loss IFRS |
| Ordinary income | ¥267m | 2025-04-01 → 2025-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥598m | 2024-04-01 → 2025-03-31 | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥297m | 2025-04-01 → 2025-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥316m | 2025-04-01 → 2025-09-30 | Standalone | Profit loss before tax IFRS |
| Profit before tax | ¥473m | 2024-04-01 → 2025-03-31 | Standalone | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | −¥465m | 2024-04-01 → 2024-09-30 | Standalone | Profit loss before tax IFRS |
| Net income | ¥204m | 2025-04-01 → 2025-09-30 | Standalone | Profit loss |
| Net income | ¥196m | 2025-04-01 → 2025-09-30 | Standalone | Profit loss IFRS |
| Net income | ¥421m | 2024-04-01 → 2025-03-31 | Standalone | Net income loss (5-year summary) |
| Net income | ¥350m | 2024-04-01 → 2025-03-31 | Standalone | Profit loss IFRS (5-year summary) |
| Net income | −¥322m | 2024-04-01 → 2024-09-30 | Standalone | Profit loss IFRS |
| Total assets | ¥10.1bn | at 2025-09-30 | Standalone | Assets |
| Total assets | ¥10.9bn | at 2025-09-30 | Standalone | Assets IFRS |
| Total assets | ¥10.8bn | at 2025-03-31 | Standalone | Assets |
| Total assets | ¥11.8bn | at 2025-03-31 | Standalone | Assets IFRS |
| Total assets | ¥10.4bn | at 2024-09-30 | Standalone | Total assets IFRS (5-year summary) |
| Total liabilities | ¥4.4bn | at 2025-09-30 | Standalone | Liabilities |
| Total liabilities | ¥5.3bn | at 2025-09-30 | Standalone | Liabilities IFRS |
| Total liabilities | ¥4.9bn | at 2025-03-31 | Standalone | Liabilities |
| Total liabilities | ¥6.0bn | at 2025-03-31 | Standalone | Liabilities IFRS |
| Net assets / equity | ¥5.7bn | at 2025-09-30 | Standalone | Net assets |
| Net assets / equity | ¥5.6bn | at 2025-09-30 | Standalone | Equity IFRS |
| Net assets / equity | ¥5.9bn | at 2025-03-31 | Standalone | Net assets |
| Net assets / equity | ¥5.8bn | at 2025-03-31 | Standalone | Equity IFRS |
| Net assets / equity | ¥5.2bn | at 2024-09-30 | Standalone | Equity IFRS |
| Net assets / equity | ¥5.9bn | at 2024-03-31v | Standalone | Equity IFRS |
| Cash and deposits | ¥3.5bn | at 2025-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥4.0bn | at 2025-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥3.5bn | at 2025-09-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥4.0bn | at 2025-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥3.2bn | at 2024-09-30 | Standalone | Cash and cash equivalents IFRS (5-year summary) |
| Operating cash flow | −¥50m | 2025-04-01 → 2025-09-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥203m | 2025-04-01 → 2025-09-30 | Standalone | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥733m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.2bn | 2024-04-01 → 2025-03-31 | Standalone | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥111m | 2024-04-01 → 2024-09-30 | Standalone | Net cash provided by used in operating activities IFRS |
| Investing cash flow | −¥23m | 2025-04-01 → 2025-09-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥50m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥23m | 2024-04-01 → 2024-09-30 | Standalone | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥436m | 2025-04-01 → 2025-09-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥689m | 2025-04-01 → 2025-09-30 | Standalone | Net cash provided by used in financing activities IFRS |
| Financing cash flow | −¥445m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥924m | 2024-04-01 → 2025-03-31 | Standalone | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | −¥645m | 2024-04-01 → 2024-09-30 | Standalone | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥15.31 | 2025-04-01 → 2025-09-30 | Standalone | Basic earnings loss per share IFRS |
| EPS (basic) | ¥15.95 | 2025-04-01 → 2025-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥32.98 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.4 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥-25.21 | 2024-04-01 → 2024-09-30 | Standalone | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥15.26 | 2025-04-01 → 2025-09-30 | Standalone | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥15.9 | 2025-04-01 → 2025-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥32.95 | 2024-04-01 → 2025-03-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥27.38 | 2024-04-01 → 2025-03-31 | Standalone | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥-25.21 | 2024-04-01 → 2024-09-30 | Standalone | Diluted earnings loss per share IFRS |
| Dividend per share | ¥32 | 2024-04-01 → 2025-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Equity ratio | 56.4% | at 2025-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.6% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 13,423,300 | at 2025-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 13,421,700 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 13,421,700 | at 2024-09-30 | 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 · 721
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes paid ope cf IFRS | Prior1InterimDuration_NonConsolidatedMember | -417000 | JPY |
| Income taxes paid ope cf IFRS | InterimDuration_NonConsolidatedMember | -152521000 | JPY |
| Income taxes refund ope cf IFRS | Prior1InterimDuration_NonConsolidatedMember | 114282000 | JPY |
| Income taxes refund ope cf IFRS | InterimDuration_NonConsolidatedMember | 403000 | JPY |
| Net cash provided by used in operating activities IFRS | Prior1InterimDuration_NonConsolidatedMember | 110578000 | JPY |
| Net cash provided by used in operating activities IFRS | InterimDuration_NonConsolidatedMember | 203341000 | JPY |
| Purchase of property plant and equipment inv cf IFRS | Prior1InterimDuration_NonConsolidatedMember | -48791000 | JPY |
| Purchase of property plant and equipment inv cf IFRS | InterimDuration_NonConsolidatedMember | -27697000 | JPY |
| Purchase of intangible assets inv cf IFRS | Prior1InterimDuration_NonConsolidatedMember | -3140000 | JPY |
| Purchase of intangible assets inv cf IFRS | InterimDuration_NonConsolidatedMember | － | JPY |
| Purchase of investments inv cf IFRS | Prior1InterimDuration_NonConsolidatedMember | -44565000 | JPY |
| Purchase of investments inv cf IFRS | InterimDuration_NonConsolidatedMember | -6897000 | JPY |
| Proceeds of sale of investments inv cf IFRS | Prior1InterimDuration_NonConsolidatedMember | 49324000 | JPY |
| Proceeds of sale of investments inv cf IFRS | InterimDuration_NonConsolidatedMember | 11160000 | JPY |
| Payments for leasehold deposits and guarantee deposits inv cf IFRS | Prior1InterimDuration_NonConsolidatedMember | -572000 | JPY |
| Payments for leasehold deposits and guarantee deposits inv cf IFRS | InterimDuration_NonConsolidatedMember | － | JPY |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cf IFRS | Prior1InterimDuration_NonConsolidatedMember | 27788000 | JPY |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cf IFRS | InterimDuration_NonConsolidatedMember | 270000 | JPY |
| Other inv cf IFRS | Prior1InterimDuration_NonConsolidatedMember | -3139000 | JPY |
| Other inv cf IFRS | InterimDuration_NonConsolidatedMember | － | JPY |
| Net cash provided by used in investing activities IFRS | Prior1InterimDuration_NonConsolidatedMember | -23096000 | JPY |
| Net cash provided by used in investing activities IFRS | InterimDuration_NonConsolidatedMember | -23164000 | JPY |
| Repayments of lease obligations fin cf IFRS | Prior1InterimDuration_NonConsolidatedMember | -250660000 | JPY |
| Repayments of lease obligations fin cf IFRS | InterimDuration_NonConsolidatedMember | -282923000 | JPY |
| Proceeds from issuance of share acquisition rights fin cf IFRS | Prior1InterimDuration_NonConsolidatedMember | 2359000 | JPY |
| Proceeds from issuance of share acquisition rights fin cf IFRS | InterimDuration_NonConsolidatedMember | － | JPY |
| Proceeds from exercise of share acquisition rights fin cf IFRS | Prior1InterimDuration_NonConsolidatedMember | － | JPY |
| Proceeds from exercise of share acquisition rights fin cf IFRS | InterimDuration_NonConsolidatedMember | 2344000 | JPY |
| Dividends paid fin cf IFRS | Prior1InterimDuration_NonConsolidatedMember | -396471000 | JPY |
| Dividends paid fin cf IFRS | InterimDuration_NonConsolidatedMember | -408217000 | JPY |
| Net cash provided by used in financing activities IFRS | Prior1InterimDuration_NonConsolidatedMember | -644772000 | JPY |
| Net cash provided by used in financing activities IFRS | InterimDuration_NonConsolidatedMember | -688796000 | JPY |
| Net increase decrease in cash and cash equivalents IFRS | Prior1InterimDuration_NonConsolidatedMember | -557290000 | JPY |
| Net increase decrease in cash and cash equivalents IFRS | InterimDuration_NonConsolidatedMember | -508620000 | JPY |
| Cash and cash equivalents if different from bs balance IFRS | Prior2YearInstant_NonConsolidatedMember | 3776990000 | JPY |
| Cash and cash equivalents if different from bs balance IFRS | Prior1YearInstant_NonConsolidatedMember | 4014913000 | JPY |
| Cash and cash equivalents if different from bs balance IFRS | Prior1InterimInstant_NonConsolidatedMember | 3219700000 | JPY |
| Cash and cash equivalents if different from bs balance IFRS | InterimInstant_NonConsolidatedMember | 3506292000 | JPY |
| Document title cover page | FilingDateInstant | Original text (Japanese)半期報告書 | |
| Clause of stipulation cover page | FilingDateInstant | Original text (Japanese)金融商品取引法第24条の５第１項の表の第１号 | |
| Place of filing cover page | FilingDateInstant | Original text (Japanese)関東財務局長 | |
| Filing date cover page | FilingDateInstant | 2025-11-06 | |
| Semi annual accounting period cover page | FilingDateInstant | Original text (Japanese)第31期中（自 2025年４月１日 至 2025年９月30日） | |
| Company name cover page | FilingDateInstant | Original text (Japanese)株式会社メンバーズ | |
| Company name in english cover page | FilingDateInstant | Ｍｅｍｂｅｒｓ Ｃｏ., Ｌｔｄ． | |
| Title and name of representative cover page | FilingDateInstant | Original text (Japanese)代表取締役社長 髙野 明彦 | |
| Address of registered headquarter cover page | FilingDateInstant | Original text (Japanese)東京都中央区晴海一丁目８番10号 | |
| Telephone number address of registered headquarter cover page | FilingDateInstant | 03－5144－0660 | |
| Name of contact person address of registered headquarter cover page | FilingDateInstant | Original text (Japanese)常務執行役員 ビジネスプラットフォーム本部長 米澤 真弥 | |
| Nearest place of contact cover page | FilingDateInstant | Original text (Japanese)東京都中央区晴海一丁目８番10号 |
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 |
| 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 · 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 |