Half-year report · HY
2980.TEDINET S100X3K5
Period2025-04-01 → 2025-09-30
Filed2025-11-13
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥8.1bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥26.7bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥10.2bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥309m | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥1.3bn | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥185m | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥2.9bn | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.2bn | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥180m | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥1.2bn | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥26m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.7bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥663m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥60m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥724m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥35.8bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥30.5bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥30.8bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥21.6bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥16.1bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥14.2bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥14.3bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥13.2bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥5.1bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.4bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥5.0bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.3bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.6bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.3bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥4.9bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥435m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥3.9bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥504m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.4bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.3bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥6.1bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.9bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥4.4bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥1.62 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥105.46 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥41.24 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥1.62 | 2025-04-01 → 2025-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥104.87 | 2024-04-01 → 2025-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥40.71 | 2024-04-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 37.7% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.8% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 40.8% | 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 · 35
| Segment | Item | Period | Value |
|---|---|---|---|
| Otherother segments | revenue | 2025-04-01 → 2025-09-30 | ¥39m |
| Otherother segments | revenue external | 2025-04-01 → 2025-09-30 | ¥39m |
| Otherother segments | segment profit | 2025-04-01 → 2025-09-30 | −¥215m |
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥994m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥994m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥61m |
| AI Cloud And Consultingreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥3.8bn |
| AI Cloud And Consultingreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥2.8bn |
| AI Cloud And Consultingreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥994m |
| AI Cloud And Consultingreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥1.5bn |
| Life And Property Solutionsreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥5.2bn |
| Life And Property Solutionsreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥5.2bn |
| Life And Property Solutionsreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥945m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥9.1bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥8.1bn |
| —segment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥994m |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥370m |
| Otherother segments | revenue | 2024-04-01 → 2024-09-30 | ¥42m |
| Otherother segments | revenue external | 2024-04-01 → 2024-09-30 | ¥42m |
| Otherother segments | segment profit | 2024-04-01 → 2024-09-30 | −¥113m |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥424m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥424m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥51m |
| AI Cloud And Consultingreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥3.3bn |
| AI Cloud And Consultingreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥2.9bn |
| AI Cloud And Consultingreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥418m |
| AI Cloud And Consultingreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥934m |
| Life And Property Solutionsreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥7.2bn |
| Life And Property Solutionsreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥7.2bn |
| Life And Property Solutionsreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥6m |
| Life And Property Solutionsreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥520m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥10.6bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥10.2bn |
| —segment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥424m |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥1.3bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 493
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes deferred | Prior1InterimDuration | 105556000 | JPY |
| Income taxes deferred | InterimDuration | -316891000 | JPY |
| Income taxes | Prior1InterimDuration | 453044000 | JPY |
| Income taxes | InterimDuration | 119574000 | JPY |
| Profit loss | Prior1InterimDuration | 724240000 | JPY |
| Profit loss | InterimDuration | 59987000 | JPY |
| Profit loss attributable to non controlling interests | Prior1InterimDuration | 60851000 | JPY |
| Profit loss attributable to non controlling interests | InterimDuration | 33841000 | JPY |
| Profit loss attributable to owners of parent | Prior1InterimDuration | 663388000 | JPY |
| Profit loss attributable to owners of parent | InterimDuration | 26146000 | JPY |
| Profit loss | Prior1InterimDuration | 724240000 | JPY |
| Profit loss | InterimDuration | 59987000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1InterimDuration | -3930000 | JPY |
| Valuation difference on available for sale securities net of tax oci | InterimDuration | － | JPY |
| Other comprehensive income | Prior1InterimDuration | -3930000 | JPY |
| Other comprehensive income | InterimDuration | － | JPY |
| Comprehensive income | Prior1InterimDuration | 720310000 | JPY |
| Comprehensive income | InterimDuration | 59987000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1InterimDuration | 659458000 | JPY |
| Comprehensive income attributable to owners of the parent | InterimDuration | 26146000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1InterimDuration | 60851000 | JPY |
| Comprehensive income attributable to non controlling interests | InterimDuration | 33841000 | JPY |
| Income before income taxes | Prior1InterimDuration | 1177285000 | JPY |
| Income before income taxes | InterimDuration | 179561000 | JPY |
| Depreciation and amortization ope cf | Prior1InterimDuration | 192334000 | JPY |
| Depreciation and amortization ope cf | InterimDuration | 224591000 | JPY |
| Amortization of goodwill ope cf | Prior1InterimDuration | 124893000 | JPY |
| Amortization of goodwill ope cf | InterimDuration | 149915000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1InterimDuration | -659000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | InterimDuration | -1032000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1InterimDuration | 18135000 | JPY |
| Increase decrease in provision for bonuses ope cf | InterimDuration | -3472000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1InterimDuration | -8144000 | JPY |
| Increase decrease in net defined benefit liability ope cf | InterimDuration | -3626000 | JPY |
| Interest income ope cf | Prior1InterimDuration | -2116000 | JPY |
| Interest income ope cf | InterimDuration | -5327000 | JPY |
| Interest expenses ope cf | Prior1InterimDuration | 67824000 | JPY |
| Interest expenses ope cf | InterimDuration | 114130000 | JPY |
| Loss gain on sales of investment securities ope cf | Prior1InterimDuration | -6237000 | JPY |
| Loss gain on sales of investment securities ope cf | InterimDuration | － | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1InterimDuration | 22869000 | JPY |
| Loss on retirement of noncurrent assets ope cf | InterimDuration | 4705000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | Prior1InterimDuration | 125088000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | InterimDuration | -115644000 | JPY |
| Decrease increase in operating investments in capital ope cf | Prior1InterimDuration | -1433590000 | JPY |
| Decrease increase in operating investments in capital ope cf | InterimDuration | 75272000 | JPY |
| Decrease increase in inventories ope cf | Prior1InterimDuration | -2378706000 | JPY |
| Decrease increase in inventories ope cf | InterimDuration | -4348839000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1InterimDuration | -458378000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | InterimDuration | -782661000 | 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 |
| 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 |