Half-year report · HY
2984.TEDINET S100X4N9
Period2025-04-01 → 2025-09-30
Filed2025-11-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 46
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.5bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥20.9bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥8.9bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | −¥123m | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥643m | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | −¥376m | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.2bn | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥461m | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | −¥349m | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥408m | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥319m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥683m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥228m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥312m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥229m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥56.5bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥50.7bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥50.0bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥43.3bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥37.1bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥13.2bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥13.6bn | 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 | ¥3.7bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥5.7bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.1bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.2bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.0bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.7bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥7.5bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥2.4bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥3.4bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥781m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.0bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥804m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥6.3bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.8bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.5bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-37.08 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥80.52 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.09 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥80.41 | 2024-04-01 → 2025-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥27.05 | 2024-04-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 23.2% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.8% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 26.2% | 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 · 36
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2025-04-01 → 2025-09-30 | ¥141m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2025-04-01 → 2025-09-30 | ¥141m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2025-04-01 → 2025-09-30 | ¥27m |
| Condominiumsreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥1.0bn |
| Condominiumsreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥1.0bn |
| Condominiumsreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥29m |
| Real Estate Development And Leasingreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥1.6bn |
| Real Estate Development And Leasingreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥1.6bn |
| Real Estate Development And Leasingreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥530m |
| Real Estate Development And Salesreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥1.7bn |
| Real Estate Development And Salesreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥1.7bn |
| Real Estate Development And Salesreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥3m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥4.4bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥4.4bn |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥498m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥4.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥4.5bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥525m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-04-01 → 2024-09-30 | ¥140m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-04-01 → 2024-09-30 | ¥140m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-04-01 → 2024-09-30 | ¥46m |
| Condominiumsreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥6.0bn |
| Condominiumsreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥6.0bn |
| Condominiumsreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥578m |
| Real Estate Development And Leasingreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥1.6bn |
| Real Estate Development And Leasingreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥1.6bn |
| Real Estate Development And Leasingreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥504m |
| Real Estate Development And Salesreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥1.3bn |
| Real Estate Development And Salesreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥1.3bn |
| Real Estate Development And Salesreportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥7m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥8.8bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥8.8bn |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥1.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥8.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥8.9bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | ¥1.1bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 485
| Item | Context | Value | Unit |
|---|---|---|---|
| Extraordinary income | Prior1InterimDuration | 982000 | JPY |
| Extraordinary income | InterimDuration | 26891000 | JPY |
| Loss on retirement of noncurrent assets el | Prior1InterimDuration | 7794000 | JPY |
| Loss on retirement of noncurrent assets el | InterimDuration | － | JPY |
| Loss on step acquisitions el | Prior1InterimDuration | 46481000 | JPY |
| Loss on step acquisitions el | InterimDuration | － | JPY |
| Other el | Prior1InterimDuration | 45000 | JPY |
| Other el | InterimDuration | 25000 | JPY |
| Extraordinary loss | Prior1InterimDuration | 54321000 | JPY |
| Extraordinary loss | InterimDuration | 25000 | JPY |
| Income before income taxes | Prior1InterimDuration | 407673000 | JPY |
| Income before income taxes | InterimDuration | -349357000 | JPY |
| Income taxes current | Prior1InterimDuration | 178779000 | JPY |
| Income taxes current | InterimDuration | 13024000 | JPY |
| Income taxes deferred | Prior1InterimDuration | 23695000 | JPY |
| Income taxes deferred | InterimDuration | -50537000 | JPY |
| Refund of income taxes income taxes | Prior1InterimDuration | -24228000 | JPY |
| Refund of income taxes income taxes | InterimDuration | － | JPY |
| Income taxes | Prior1InterimDuration | 178246000 | JPY |
| Income taxes | InterimDuration | -37513000 | JPY |
| Profit loss | Prior1InterimDuration | 229427000 | JPY |
| Profit loss | InterimDuration | -311844000 | JPY |
| Profit loss attributable to non controlling interests | Prior1InterimDuration | 1590000 | JPY |
| Profit loss attributable to non controlling interests | InterimDuration | 6958000 | JPY |
| Profit loss attributable to owners of parent | Prior1InterimDuration | 227836000 | JPY |
| Profit loss attributable to owners of parent | InterimDuration | -318803000 | JPY |
| Profit loss | Prior1InterimDuration | 229427000 | JPY |
| Profit loss | InterimDuration | -311844000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1InterimDuration | -15615000 | JPY |
| Valuation difference on available for sale securities net of tax oci | InterimDuration | 31596000 | JPY |
| Other comprehensive income | Prior1InterimDuration | -15615000 | JPY |
| Other comprehensive income | InterimDuration | 31596000 | JPY |
| Comprehensive income | Prior1InterimDuration | 213811000 | JPY |
| Comprehensive income | InterimDuration | -280248000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1InterimDuration | 212221000 | JPY |
| Comprehensive income attributable to owners of the parent | InterimDuration | -287207000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1InterimDuration | 1590000 | JPY |
| Comprehensive income attributable to non controlling interests | InterimDuration | 6958000 | JPY |
| Income before income taxes | Prior1InterimDuration | 407673000 | JPY |
| Income before income taxes | InterimDuration | -349357000 | JPY |
| Depreciation and amortization ope cf | Prior1InterimDuration | 335009000 | JPY |
| Depreciation and amortization ope cf | InterimDuration | 309969000 | JPY |
| Amortization of goodwill ope cf | Prior1InterimDuration | 70076000 | JPY |
| Amortization of goodwill ope cf | InterimDuration | 94295000 | JPY |
| Interest and dividends income ope cf | Prior1InterimDuration | -5261000 | JPY |
| Interest and dividends income ope cf | InterimDuration | -10533000 | JPY |
| Interest expenses ope cf | Prior1InterimDuration | 180232000 | JPY |
| Interest expenses ope cf | InterimDuration | 264630000 | JPY |
| Loss gain on step acquisitions ope cf | Prior1InterimDuration | 46481000 | JPY |
| Loss gain on step acquisitions ope cf | InterimDuration | － | 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 |