Half-year report · HY
287A.TEDINET S100X3YT
Period2025-04-01 → 2025-09-30
Filed2025-11-13
StandardIFRS
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥59.5bn | 2025-04-01 → 2025-09-30 | Cons. | Revenue IFRS |
| Revenue | ¥121.3bn | 2024-04-01 → 2025-03-31 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥60.4bn | 2024-04-01 → 2024-09-30 | Cons. | Revenue IFRS |
| Operating income | ¥2.9bn | 2025-04-01 → 2025-09-30 | Cons. | Operating profit loss IFRS |
| Operating income | ¥3.1bn | 2024-04-01 → 2024-09-30 | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥2.5bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥5.5bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | ¥3.0bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss before tax IFRS |
| Net income (owners) | ¥1.2bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥3.9bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | ¥2.3bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | ¥1.2bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss IFRS |
| Net income | ¥2.3bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss IFRS |
| Total assets | ¥95.6bn | at 2025-09-30 | Cons. | Assets IFRS |
| Total assets | ¥95.8bn | at 2025-03-31 | Cons. | Assets IFRS |
| Total assets | ¥96.8bn | at 2024-09-30 | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥56.7bn | at 2025-09-30 | Cons. | Liabilities IFRS |
| Total liabilities | ¥56.2bn | at 2025-03-31 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥38.9bn | at 2025-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥39.6bn | at 2025-03-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥37.6bn | at 2024-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥35.3bn | at 2024-03-31d | Cons. | Equity IFRS |
| Equity (owners) | ¥37.7bn | at 2025-09-30 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥38.4bn | at 2025-03-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥36.4bn | at 2024-09-30 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥13.9bn | at 2025-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥15.5bn | at 2025-03-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥15.1bn | at 2024-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥15.1bn | at 2024-03-31d | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | ¥2.9bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥7.0bn | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥3.9bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | −¥631m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥3.5bn | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥2.0bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥3.8bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | −¥3.0bn | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | −¥1.7bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥27.4 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥92.2 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥54.2 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥27.32 | 2025-04-01 → 2025-09-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥92.04 | 2024-04-01 → 2025-03-31 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥54.2 | 2024-04-01 → 2024-09-30 | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 39.4% | at 2025-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 40.1% | at 2025-03-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 37.7% | 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 · 30
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥919m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥919m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥605m |
| Manufacturingreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥14.9bn |
| Manufacturingreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥14.2bn |
| Manufacturingreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥763m |
| Manufacturingreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥2.1bn |
| Tradingreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥45.5bn |
| Tradingreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥45.3bn |
| Tradingreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥156m |
| Tradingreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥1.4bn |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥60.4bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥59.5bn |
| —segment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥919m |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥3.5bn |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥1.1bn |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥1.1bn |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥628m |
| Manufacturingreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥15.1bn |
| Manufacturingreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥14.1bn |
| Manufacturingreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥1.0bn |
| Manufacturingreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥2.2bn |
| Tradingreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥46.4bn |
| Tradingreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥46.3bn |
| Tradingreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥127m |
| Tradingreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥1.6bn |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥61.5bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥60.4bn |
| —segment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥1.1bn |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥3.8bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 601
| Item | Context | Value | Unit |
|---|---|---|---|
| Increase decrease in other financial liabilities ope cf IFRS | InterimDuration | 27000000 | JPY |
| Other changes in working capital ope cf IFRS | Prior1InterimDuration | 118000000 | JPY |
| Other changes in working capital ope cf IFRS | InterimDuration | 260000000 | JPY |
| Subtotal ope cf IFRS | Prior1InterimDuration | 4013000000 | JPY |
| Subtotal ope cf IFRS | InterimDuration | 3913000000 | JPY |
| Interest and dividends received ope cf IFRS | Prior1InterimDuration | 68000000 | JPY |
| Interest and dividends received ope cf IFRS | InterimDuration | 87000000 | JPY |
| Interest paid ope cf IFRS | Prior1InterimDuration | -135000000 | JPY |
| Interest paid ope cf IFRS | InterimDuration | -204000000 | JPY |
| Income taxes refund paid ope cf IFRS | Prior1InterimDuration | -16000000 | JPY |
| Income taxes refund paid ope cf IFRS | InterimDuration | -937000000 | JPY |
| Net cash provided by used in operating activities IFRS | Prior1InterimDuration | 3930000000 | JPY |
| Net cash provided by used in operating activities IFRS | InterimDuration | 2858000000 | JPY |
| Purchase of property plant and equipment inv cf IFRS | Prior1InterimDuration | -2207000000 | JPY |
| Purchase of property plant and equipment inv cf IFRS | InterimDuration | -2099000000 | JPY |
| Proceeds from sale of property plant and equipment inv cf IFRS | Prior1InterimDuration | 24000000 | JPY |
| Proceeds from sale of property plant and equipment inv cf IFRS | InterimDuration | 1751000000 | JPY |
| Purchase of intangible assets inv cf IFRS | Prior1InterimDuration | -146000000 | JPY |
| Purchase of intangible assets inv cf IFRS | InterimDuration | -235000000 | JPY |
| Proceeds from sale of investment securities inv cf IFRS | Prior1InterimDuration | 208000000 | JPY |
| Proceeds from sale of investment securities inv cf IFRS | InterimDuration | - | JPY |
| Other inv cf IFRS | Prior1InterimDuration | 142000000 | JPY |
| Other inv cf IFRS | InterimDuration | -48000000 | JPY |
| Net cash provided by used in investing activities IFRS | Prior1InterimDuration | -1978000000 | JPY |
| Net cash provided by used in investing activities IFRS | InterimDuration | -631000000 | JPY |
| Net increase decrease in short term borrowings fin cf IFRS | Prior1InterimDuration | 5000000000 | JPY |
| Net increase decrease in short term borrowings fin cf IFRS | InterimDuration | - | JPY |
| Proceeds from long term borrowings fin cf IFRS | Prior1InterimDuration | 25000000000 | JPY |
| Proceeds from long term borrowings fin cf IFRS | InterimDuration | - | JPY |
| Repayments of long term borrowings fin cf IFRS | Prior1InterimDuration | -31451000000 | JPY |
| Repayments of long term borrowings fin cf IFRS | InterimDuration | -1050000000 | JPY |
| Repayments of lease obligations fin cf IFRS | Prior1InterimDuration | -263000000 | JPY |
| Repayments of lease obligations fin cf IFRS | InterimDuration | -247000000 | JPY |
| Dividends paid fin cf IFRS | Prior1InterimDuration | - | JPY |
| Dividends paid fin cf IFRS | InterimDuration | -2546000000 | JPY |
| Net cash provided by used in financing activities IFRS | Prior1InterimDuration | -1714000000 | JPY |
| Net cash provided by used in financing activities IFRS | InterimDuration | -3843000000 | JPY |
| Net increase decrease in cash and cash equivalents before effect of exchange rate changes IFRS | Prior1InterimDuration | 238000000 | JPY |
| Net increase decrease in cash and cash equivalents before effect of exchange rate changes IFRS | InterimDuration | -1616000000 | JPY |
| Cash and cash equivalents IFRS | Prior2YearInstant | 15144000000 | JPY |
| Cash and cash equivalents IFRS | Prior1YearInstant | 15476000000 | JPY |
| Effect of exchange rate changes on cash and cash equivalents IFRS | Prior1InterimDuration | -315000000 | JPY |
| Effect of exchange rate changes on cash and cash equivalents IFRS | InterimDuration | 46000000 | JPY |
| Cash and cash equivalents IFRS | Prior1InterimInstant | 15067000000 | JPY |
| Cash and cash equivalents IFRS | InterimInstant | 13906000000 | JPY |
| Revenue from external customers IFRS | Prior1InterimDuration_jpcrp040300-ssr_E40213-000ManufacturingReportableSegmentMember | 14093000000 | JPY |
| Revenue from external customers IFRS | Prior1InterimDuration_jpcrp040300-ssr_E40213-000TradingReportableSegmentMember | 46268000000 | JPY |
| Revenue from external customers IFRS | Prior1InterimDuration_ReportableSegmentsMember | 60360000000 | JPY |
| Revenue from external customers IFRS | Prior1InterimDuration_ReconcilingItemsMember | - | JPY |
| Revenue from external customers IFRS | Prior1InterimDuration | 60360000000 | 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 |
| balance sheet identity | pass |
| 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 |