Half-year report · HY
2331.TEDINET S100WY6N
Period2025-04-01 → 2025-09-30
Filed2025-11-05
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥291.3bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥551.9bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥263.3bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥22.5bn | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥15.3bn | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥23.9bn | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥43.1bn | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥16.6bn | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥23.8bn | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥16.8bn | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥14.6bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥27.1bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥9.9bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥15.5bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥10.6bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥580.8bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥572.4bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥569.5bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥192.5bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥196.4bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥388.2bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥376.0bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥366.5bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥70.7bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥68.7bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥60.3bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥60.0bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥59.2bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥69.2bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥21.7bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥42.6bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥19.8bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥11.4bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥15.6bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥4.5bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥9.8bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥36.3bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥25.3bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥30.1 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥55.41 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥19.96 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 60.1% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.1% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 58.0% | at 2024-09-30 | 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 · 44
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥430m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥430m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥5.4bn |
| Long Term Care Servicesreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥27.4bn |
| Long Term Care Servicesreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥27.4bn |
| Long Term Care Servicesreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥3m |
| Long Term Care Servicesreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥1.3bn |
| Overseas Businessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥13.7bn |
| Overseas Businessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥13.7bn |
| Overseas Businessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥427m |
| Security Servicesreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥210.1bn |
| Security Servicesreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥209.9bn |
| Security Servicesreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥217m |
| Security Servicesreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥22.5bn |
| Total Building Management Services And Disaster Prevention Servicesreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥40.6bn |
| Total Building Management Services And Disaster Prevention Servicesreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥40.4bn |
| Total Building Management Services And Disaster Prevention Servicesreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥209m |
| Total Building Management Services And Disaster Prevention Servicesreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥4.5bn |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥291.8bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥291.3bn |
| —segment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥430m |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥27.9bn |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥257m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥257m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥4.9bn |
| Long Term Care Servicesreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥26.5bn |
| Long Term Care Servicesreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥26.5bn |
| Long Term Care Servicesreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥3m |
| Long Term Care Servicesreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥826m |
| Overseas Businessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥13.1bn |
| Overseas Businessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥13.1bn |
| Overseas Businessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥373m |
| Security Servicesreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥190.5bn |
| Security Servicesreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥190.4bn |
| Security Servicesreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥51m |
| Security Servicesreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥16.9bn |
| Total Building Management Services And Disaster Prevention Servicesreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥33.5bn |
| Total Building Management Services And Disaster Prevention Servicesreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥33.3bn |
| Total Building Management Services And Disaster Prevention Servicesreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥202m |
| Total Building Management Services And Disaster Prevention Servicesreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥2.8bn |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥263.5bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥263.3bn |
| —segment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥257m |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥20.1bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 609
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes | InterimDuration | 8362000000 | JPY |
| Profit loss | Prior1InterimDuration | 10618000000 | JPY |
| Profit loss | InterimDuration | 15472000000 | JPY |
| Profit loss attributable to non controlling interests | Prior1InterimDuration | 766000000 | JPY |
| Profit loss attributable to non controlling interests | InterimDuration | 864000000 | JPY |
| Profit loss attributable to owners of parent | Prior1InterimDuration | 9852000000 | JPY |
| Profit loss attributable to owners of parent | InterimDuration | 14607000000 | JPY |
| Profit loss | Prior1InterimDuration | 10618000000 | JPY |
| Profit loss | InterimDuration | 15472000000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1InterimDuration | -788000000 | JPY |
| Valuation difference on available for sale securities net of tax oci | InterimDuration | 2379000000 | JPY |
| Foreign currency translation adjustment net of tax oci | Prior1InterimDuration | 297000000 | JPY |
| Foreign currency translation adjustment net of tax oci | InterimDuration | -577000000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | Prior1InterimDuration | -974000000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | InterimDuration | -622000000 | JPY |
| Share of other comprehensive income of associates accounted for using equity method oci | Prior1InterimDuration | -73000000 | JPY |
| Share of other comprehensive income of associates accounted for using equity method oci | InterimDuration | 238000000 | JPY |
| Other comprehensive income | Prior1InterimDuration | -1538000000 | JPY |
| Other comprehensive income | InterimDuration | 1418000000 | JPY |
| Comprehensive income | Prior1InterimDuration | 9080000000 | JPY |
| Comprehensive income | InterimDuration | 16891000000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1InterimDuration | 8273000000 | JPY |
| Comprehensive income attributable to owners of the parent | InterimDuration | 15818000000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1InterimDuration | 807000000 | JPY |
| Comprehensive income attributable to non controlling interests | InterimDuration | 1072000000 | JPY |
| Income before income taxes | Prior1InterimDuration | 16803000000 | JPY |
| Income before income taxes | InterimDuration | 23834000000 | JPY |
| Depreciation and amortization ope cf | Prior1InterimDuration | 9936000000 | JPY |
| Depreciation and amortization ope cf | InterimDuration | 10300000000 | JPY |
| Impairment loss ope cf | Prior1InterimDuration | 0 | JPY |
| Impairment loss ope cf | InterimDuration | 0 | JPY |
| Amortization of goodwill ope cf | Prior1InterimDuration | 1580000000 | JPY |
| Amortization of goodwill ope cf | InterimDuration | 1652000000 | JPY |
| Gain on negative goodwill ope cf | Prior1InterimDuration | -835000000 | JPY |
| Gain on negative goodwill ope cf | InterimDuration | － | JPY |
| Loss gain on step acquisitions ope cf | Prior1InterimDuration | 605000000 | JPY |
| Loss gain on step acquisitions ope cf | InterimDuration | -0 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1InterimDuration | 391000000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | InterimDuration | -8000000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1InterimDuration | 410000000 | JPY |
| Increase decrease in net defined benefit liability ope cf | InterimDuration | 539000000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1InterimDuration | 339000000 | JPY |
| Increase decrease in provision for bonuses ope cf | InterimDuration | 341000000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | Prior1InterimDuration | -33000000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | InterimDuration | -45000000 | JPY |
| Interest and dividends income ope cf | Prior1InterimDuration | -742000000 | JPY |
| Interest and dividends income ope cf | InterimDuration | -792000000 | JPY |
| Interest expenses ope cf | Prior1InterimDuration | 920000000 | JPY |
| Interest expenses ope cf | InterimDuration | 921000000 | JPY |
| Equity in earnings losses of affiliates ope cf | Prior1InterimDuration | -673000000 | 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 rounding |
| 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 |