Half-year report · HY
2148.TEDINET S100WZAG
Period2025-04-01 → 2025-09-30
Filed2025-11-07
StandardIFRS
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 46
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.9bn | 2025-04-01 → 2025-09-30 | Cons. | Revenue IFRS |
| Revenue | ¥8.1bn | 2024-04-01 → 2025-03-31 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥3.8bn | 2024-04-01 → 2024-09-30 | Cons. | Revenue IFRS |
| Operating income | ¥767m | 2025-04-01 → 2025-09-30 | Cons. | Operating profit loss IFRS |
| Operating income | ¥886m | 2024-04-01 → 2024-09-30 | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥786m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥917m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss before tax IFRS |
| Net income (owners) | ¥523m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥1.5bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | ¥630m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | ¥523m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss IFRS |
| Net income | ¥630m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss IFRS |
| Total assets | ¥9.7bn | at 2025-09-30 | Cons. | Assets IFRS |
| Total assets | ¥11.0bn | at 2025-03-31 | Cons. | Assets IFRS |
| Total assets | ¥10.0bn | at 2024-09-30 | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥1.7bn | at 2025-09-30 | Cons. | Liabilities IFRS |
| Total liabilities | ¥1.6bn | at 2025-03-31 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥8.0bn | at 2025-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥9.4bn | at 2025-03-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥8.5bn | at 2024-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥9.8bn | at 2024-03-31v | Cons. | Equity IFRS |
| Equity (owners) | ¥8.0bn | at 2025-09-30 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥9.4bn | at 2025-03-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥8.5bn | at 2024-09-30 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥5.2bn | at 2025-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥6.6bn | at 2025-03-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥6.9bn | at 2024-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥7.9bn | at 2024-03-31v | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | ¥774m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥1.8bn | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥978m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | −¥109m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥1.2bn | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥64m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥2.0bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | −¥2.0bn | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | −¥2.0bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥26.91 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥77.18 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥32.48 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥26.78 | 2025-04-01 → 2025-09-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥76.72 | 2024-04-01 → 2025-03-31 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥32.28 | 2024-04-01 → 2024-09-30 | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 82.5% | at 2025-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 85.3% | at 2025-03-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 84.6% | at 2024-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (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 · 18
| Segment | Item | Period | Value |
|---|---|---|---|
| Bto B Media Segmentsreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥3.2bn |
| Bto B Media Segmentsreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥3.2bn |
| Bto B Media Segmentsreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥563m |
| Bto C Media Segmentsreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥760m |
| Bto C Media Segmentsreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥760m |
| Bto C Media Segmentsreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥203m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥3.9bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥3.9bn |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥767m |
| Bto B Media Segmentsreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥3.2bn |
| Bto B Media Segmentsreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥3.2bn |
| Bto B Media Segmentsreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥769m |
| Bto C Media Segmentsreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥679m |
| Bto C Media Segmentsreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥679m |
| Bto C Media Segmentsreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥117m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥3.8bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥3.8bn |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥886m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 539
| Item | Context | Value | Unit |
|---|---|---|---|
| Accumulated other comprehensive income IFRS | Prior1YearInstant | -603000 | JPY |
| Accumulated other comprehensive income IFRS | InterimInstant | -763000 | JPY |
| Equity attributable to owners of parent IFRS | Prior1YearInstant | 9379975000 | JPY |
| Equity attributable to owners of parent IFRS | InterimInstant | 7966571000 | JPY |
| Equity IFRS | Prior1YearInstant | 9379975000 | JPY |
| Equity IFRS | InterimInstant | 7966571000 | JPY |
| Liabilities and equity IFRS | Prior1YearInstant | 10998523000 | JPY |
| Liabilities and equity IFRS | InterimInstant | 9652856000 | JPY |
| Revenue IFRS | Prior1InterimDuration | 3847567000 | JPY |
| Revenue IFRS | InterimDuration | 3921651000 | JPY |
| Cost of sales IFRS | Prior1InterimDuration | 1487128000 | JPY |
| Cost of sales IFRS | InterimDuration | 1572766000 | JPY |
| Gross profit IFRS | Prior1InterimDuration | 2360438000 | JPY |
| Gross profit IFRS | InterimDuration | 2348884000 | JPY |
| Selling general and administrative expenses IFRS | Prior1InterimDuration | 1472008000 | JPY |
| Selling general and administrative expenses IFRS | InterimDuration | 1580036000 | JPY |
| Other income and expenses net IFRS | Prior1InterimDuration | -2469000 | JPY |
| Other income and expenses net IFRS | InterimDuration | -2218000 | JPY |
| Operating profit loss IFRS | Prior1InterimDuration | 885960000 | JPY |
| Operating profit loss IFRS | InterimDuration | 766630000 | JPY |
| Share of profit loss of investments accounted for using equity method IFRS | Prior1InterimDuration | 39815000 | JPY |
| Share of profit loss of investments accounted for using equity method IFRS | InterimDuration | 7467000 | JPY |
| Other non operating income and expenses IFRS | Prior1InterimDuration | -8461000 | JPY |
| Other non operating income and expenses IFRS | InterimDuration | 11758000 | JPY |
| Profit loss before tax IFRS | Prior1InterimDuration | 917315000 | JPY |
| Profit loss before tax IFRS | InterimDuration | 785856000 | JPY |
| Income tax expense IFRS | Prior1InterimDuration | 287586000 | JPY |
| Income tax expense IFRS | InterimDuration | 263285000 | JPY |
| Profit loss IFRS | Prior1InterimDuration | 629729000 | JPY |
| Profit loss IFRS | InterimDuration | 522570000 | JPY |
| Profit loss attributable to owners of parent IFRS | Prior1InterimDuration | 629729000 | JPY |
| Profit loss attributable to owners of parent IFRS | InterimDuration | 522570000 | JPY |
| Profit loss attributable to non controlling interests IFRS | Prior1InterimDuration | － | JPY |
| Profit loss attributable to non controlling interests IFRS | InterimDuration | － | JPY |
| Profit loss IFRS | Prior1InterimDuration | 629729000 | JPY |
| Profit loss IFRS | InterimDuration | 522570000 | JPY |
| Basic earnings loss per share IFRS | Prior1InterimDuration | 32.48 | |
| Basic earnings loss per share IFRS | InterimDuration | 26.91 | |
| Diluted earnings loss per share IFRS | Prior1InterimDuration | 32.28 | |
| Diluted earnings loss per share IFRS | InterimDuration | 26.78 | |
| Profit loss IFRS | Prior1InterimDuration | 629729000 | JPY |
| Profit loss IFRS | InterimDuration | 522570000 | JPY |
| Financial assets measured at fair value through other comprehensive income net of tax items that may be reclassified to profit or loss oci IFRS | Prior1InterimDuration | 27000 | JPY |
| Financial assets measured at fair value through other comprehensive income net of tax items that may be reclassified to profit or loss oci IFRS | InterimDuration | -159000 | JPY |
| Total of items that may be reclassified to profit or loss oci IFRS | Prior1InterimDuration | 27000 | JPY |
| Total of items that may be reclassified to profit or loss oci IFRS | InterimDuration | -159000 | JPY |
| Other comprehensive income IFRS | Prior1InterimDuration | 27000 | JPY |
| Other comprehensive income IFRS | InterimDuration | -159000 | JPY |
| Comprehensive income IFRS | Prior1InterimDuration | 629756000 | JPY |
| Comprehensive income IFRS | InterimDuration | 522410000 | 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 · 12 of 12 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | 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 |