Half-year report · HY
2168.TEDINET S100XFCT
Period2025-06-01 → 2025-11-30
Filed2026-01-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥154.5bn | 2025-06-01 → 2025-11-30 | Cons. | Net sales |
| Revenue | ¥309.2bn | 2024-06-01 → 2025-05-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥153.9bn | 2024-06-01 → 2024-11-30 | Cons. | Net sales |
| Operating income | −¥204m | 2025-06-01 → 2025-11-30 | Cons. | Operating income |
| Operating income | ¥44m | 2024-06-01 → 2024-11-30 | Cons. | Operating income |
| Ordinary income | ¥815m | 2025-06-01 → 2025-11-30 | Cons. | Ordinary income |
| Ordinary income | −¥460m | 2024-06-01 → 2025-05-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥189m | 2024-06-01 → 2024-11-30 | Cons. | Ordinary income |
| Profit before tax | −¥353m | 2025-06-01 → 2025-11-30 | Cons. | Income before income taxes |
| Profit before tax | −¥2.4bn | 2024-06-01 → 2024-11-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥620m | 2025-06-01 → 2025-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥8.7bn | 2024-06-01 → 2025-05-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥3.8bn | 2024-06-01 → 2024-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥463m | 2025-06-01 → 2025-11-30 | Cons. | Profit loss |
| Net income | −¥3.5bn | 2024-06-01 → 2024-11-30 | Cons. | Profit loss |
| Total assets | ¥237.1bn | at 2025-11-30 | Cons. | Assets |
| Total assets | ¥265.0bn | at 2025-05-31 | Cons. | Assets |
| Total assets | ¥285.9bn | at 2024-11-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥102.3bn | at 2025-11-30 | Cons. | Liabilities |
| Total liabilities | ¥123.9bn | at 2025-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥134.9bn | at 2025-11-30 | Cons. | Net assets |
| Net assets / equity | ¥141.1bn | at 2025-05-31 | Cons. | Net assets |
| Net assets / equity | ¥147.4bn | at 2024-11-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥88.4bn | at 2025-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥124.8bn | at 2025-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥63.7bn | at 2025-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥78.7bn | at 2025-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥94.9bn | at 2024-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥137.0bn | at 2024-05-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥6.6bn | 2025-06-01 → 2025-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥4.3bn | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.8bn | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥10.1bn | 2025-06-01 → 2025-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥47.6bn | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥31.6bn | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥1.8bn | 2025-06-01 → 2025-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥15.1bn | 2024-06-01 → 2025-05-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥8.6bn | 2024-06-01 → 2024-11-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-16.38 | 2025-06-01 → 2025-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-221.8 | 2024-06-01 → 2025-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-96.01 | 2024-06-01 → 2024-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 54.4% | at 2025-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 50.9% | at 2025-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.4% | at 2024-11-30 | 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.
Segments · 54
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-06-01 → 2025-11-30 | −¥2.3bn |
| Reconciling Itemsreconciling | revenue intersegment | 2025-06-01 → 2025-11-30 | −¥2.3bn |
| Reconciling Itemsreconciling | segment profit | 2025-06-01 → 2025-11-30 | −¥7.5bn |
| BPO Solution Expert Solutionreportable segment | revenue | 2025-06-01 → 2025-11-30 | ¥135.1bn |
| BPO Solution Expert Solutionreportable segment | revenue external | 2025-06-01 → 2025-11-30 | ¥133.6bn |
| BPO Solution Expert Solutionreportable segment | revenue intersegment | 2025-06-01 → 2025-11-30 | ¥1.4bn |
| BPO Solution Expert Solutionreportable segment | segment profit | 2025-06-01 → 2025-11-30 | ¥5.4bn |
| Career Solutionsreportable segment | revenue | 2025-06-01 → 2025-11-30 | ¥7.1bn |
| Career Solutionsreportable segment | revenue external | 2025-06-01 → 2025-11-30 | ¥7.1bn |
| Career Solutionsreportable segment | revenue intersegment | 2025-06-01 → 2025-11-30 | ¥11m |
| Career Solutionsreportable segment | segment profit | 2025-06-01 → 2025-11-30 | ¥2.1bn |
| Grobal Solutionreportable segment | revenue | 2025-06-01 → 2025-11-30 | ¥5.7bn |
| Grobal Solutionreportable segment | revenue external | 2025-06-01 → 2025-11-30 | ¥5.6bn |
| Grobal Solutionreportable segment | revenue intersegment | 2025-06-01 → 2025-11-30 | ¥134m |
| Grobal Solutionreportable segment | segment profit | 2025-06-01 → 2025-11-30 | ¥116m |
| Life Solutionreportable segment | revenue | 2025-06-01 → 2025-11-30 | ¥4.6bn |
| Life Solutionreportable segment | revenue external | 2025-06-01 → 2025-11-30 | ¥4.4bn |
| Life Solutionreportable segment | revenue intersegment | 2025-06-01 → 2025-11-30 | ¥262m |
| Life Solutionreportable segment | segment profit | 2025-06-01 → 2025-11-30 | ¥192m |
| Regional Revitalization Sightseeing Solutionreportable segment | revenue | 2025-06-01 → 2025-11-30 | ¥4.4bn |
| Regional Revitalization Sightseeing Solutionreportable segment | revenue external | 2025-06-01 → 2025-11-30 | ¥3.9bn |
| Regional Revitalization Sightseeing Solutionreportable segment | revenue intersegment | 2025-06-01 → 2025-11-30 | ¥495m |
| Regional Revitalization Sightseeing Solutionreportable segment | segment profit | 2025-06-01 → 2025-11-30 | −¥531m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-06-01 → 2025-11-30 | ¥156.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-06-01 → 2025-11-30 | ¥154.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-06-01 → 2025-11-30 | ¥2.3bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-06-01 → 2025-11-30 | ¥7.3bn |
| Reconciling Itemsreconciling | revenue | 2024-06-01 → 2024-11-30 | −¥2.1bn |
| Reconciling Itemsreconciling | revenue intersegment | 2024-06-01 → 2024-11-30 | −¥2.1bn |
| Reconciling Itemsreconciling | segment profit | 2024-06-01 → 2024-11-30 | −¥7.1bn |
| BPO Solution Expert Solutionreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥135.9bn |
| BPO Solution Expert Solutionreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥134.6bn |
| BPO Solution Expert Solutionreportable segment | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥1.3bn |
| BPO Solution Expert Solutionreportable segment | segment profit | 2024-06-01 → 2024-11-30 | ¥5.5bn |
| Career Solutionsreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥7.0bn |
| Career Solutionsreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥7.0bn |
| Career Solutionsreportable segment | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥13m |
| Career Solutionsreportable segment | segment profit | 2024-06-01 → 2024-11-30 | ¥2.4bn |
| Grobal Solutionreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥5.5bn |
| Grobal Solutionreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥5.4bn |
| Grobal Solutionreportable segment | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥96m |
| Grobal Solutionreportable segment | segment profit | 2024-06-01 → 2024-11-30 | ¥131m |
| Life Solutionreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥4.2bn |
| Life Solutionreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥3.9bn |
| Life Solutionreportable segment | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥266m |
| Life Solutionreportable segment | segment profit | 2024-06-01 → 2024-11-30 | ¥74m |
| Regional Revitalization Sightseeing Solutionreportable segment | revenue | 2024-06-01 → 2024-11-30 | ¥3.5bn |
| Regional Revitalization Sightseeing Solutionreportable segment | revenue external | 2024-06-01 → 2024-11-30 | ¥3.1bn |
| Regional Revitalization Sightseeing Solutionreportable segment | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥424m |
| Regional Revitalization Sightseeing Solutionreportable segment | segment profit | 2024-06-01 → 2024-11-30 | −¥915m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-06-01 → 2024-11-30 | ¥156.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-06-01 → 2024-11-30 | ¥153.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-06-01 → 2024-11-30 | ¥2.1bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-06-01 → 2024-11-30 | ¥7.2bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 590
| Item | Context | Value | Unit |
|---|---|---|---|
| Net defined benefit liability | Prior1YearInstant | 2359000000 | JPY |
| Net defined benefit liability | InterimInstant | 2322000000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant | 2923000000 | JPY |
| Asset retirement obligations ncl | InterimInstant | 2926000000 | JPY |
| Other ncl | Prior1YearInstant | 4589000000 | JPY |
| Other ncl | InterimInstant | 3540000000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 36175000000 | JPY |
| Noncurrent liabilities | InterimInstant | 43261000000 | JPY |
| Liabilities | Prior1YearInstant | 123904000000 | JPY |
| Liabilities | InterimInstant | 102266000000 | JPY |
| Capital stock | Prior1YearInstant | 5000000000 | JPY |
| Capital stock | InterimInstant | 5000000000 | JPY |
| Capital surplus | Prior1YearInstant | 15963000000 | JPY |
| Capital surplus | InterimInstant | 15962000000 | JPY |
| Retained earnings | Prior1YearInstant | 115788000000 | JPY |
| Retained earnings | InterimInstant | 112210000000 | JPY |
| Treasury stock | Prior1YearInstant | -2577000000 | JPY |
| Treasury stock | InterimInstant | -4842000000 | JPY |
| Shareholders equity | Prior1YearInstant | 134174000000 | JPY |
| Shareholders equity | InterimInstant | 128330000000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 95000000 | JPY |
| Valuation difference on available for sale securities | InterimInstant | 102000000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | 530000000 | JPY |
| Foreign currency translation adjustment | InterimInstant | 544000000 | JPY |
| Remeasurements of defined benefit plans | Prior1YearInstant | 133000000 | JPY |
| Remeasurements of defined benefit plans | InterimInstant | 67000000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 760000000 | JPY |
| Valuation and translation adjustments | InterimInstant | 714000000 | JPY |
| Subscription rights to shares | Prior1YearInstant | 2000000 | JPY |
| Subscription rights to shares | InterimInstant | 2000000 | JPY |
| Non controlling interests | Prior1YearInstant | 6196000000 | JPY |
| Non controlling interests | InterimInstant | 5810000000 | JPY |
| Net assets | Prior1YearInstant | 141134000000 | JPY |
| Net assets | InterimInstant | 134858000000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 265038000000 | JPY |
| Liabilities and net assets | InterimInstant | 237125000000 | JPY |
| Net sales | Prior1InterimDuration | 153934000000 | JPY |
| Net sales | InterimDuration | 154527000000 | JPY |
| Cost of sales | Prior1InterimDuration | 120040000000 | JPY |
| Cost of sales | InterimDuration | 119299000000 | JPY |
| Gross profit | Prior1InterimDuration | 33894000000 | JPY |
| Gross profit | InterimDuration | 35227000000 | JPY |
| Selling general and administrative expenses | Prior1InterimDuration | 33850000000 | JPY |
| Selling general and administrative expenses | InterimDuration | 35431000000 | JPY |
| Operating income | Prior1InterimDuration | 44000000 | JPY |
| Operating income | InterimDuration | -204000000 | JPY |
| Interest income noi | Prior1InterimDuration | 35000000 | JPY |
| Interest income noi | InterimDuration | 177000000 | JPY |
| Equity in earnings of affiliates noi | Prior1InterimDuration | 42000000 | JPY |
| Equity in earnings of affiliates noi | InterimDuration | 98000000 | 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 rounding |
| 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 |