Half-year report · HY
3179.TEDINET S100X0RJ
Period2025-04-01 → 2025-09-30
Filed2025-11-11
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed
Key figures · 49
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥24.4bn | 2025-04-01 → 2025-09-30 | Standalone | Net sales |
| Revenue | ¥52.7bn | 2024-04-01 → 2025-03-31 | Standalone | Net sales (5-year summary) |
| Revenue | ¥26.5bn | 2024-04-01 → 2024-09-30 | Standalone | Net sales |
| Operating income | ¥940m | 2025-04-01 → 2025-09-30 | Standalone | Operating income |
| Operating income | ¥2.0bn | 2024-04-01 → 2024-09-30 | Standalone | Operating income |
| Ordinary income | ¥922m | 2025-04-01 → 2025-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥3.4bn | 2024-04-01 → 2025-03-31 | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.0bn | 2024-04-01 → 2024-09-30 | Standalone | Ordinary income |
| Profit before tax | ¥918m | 2025-04-01 → 2025-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥2.0bn | 2024-04-01 → 2024-09-30 | Standalone | Income before income taxes |
| Net income | ¥613m | 2025-04-01 → 2025-09-30 | Standalone | Profit loss |
| Net income | ¥2.0bn | 2024-04-01 → 2025-03-31 | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.4bn | 2024-04-01 → 2024-09-30 | Standalone | Profit loss |
| Total assets | ¥17.4bn | at 2025-09-30 | Standalone | Assets |
| Total assets | ¥18.1bn | at 2025-03-31 | Standalone | Assets |
| Total assets | ¥18.2bn | at 2024-09-30 | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥7.9bn | at 2025-09-30 | Standalone | Liabilities |
| Total liabilities | ¥7.9bn | at 2025-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥9.4bn | at 2025-09-30 | Standalone | Net assets |
| Net assets / equity | ¥10.2bn | at 2025-03-31 | Standalone | Net assets |
| Net assets / equity | ¥9.5bn | at 2024-09-30 | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.7bn | at 2025-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2025-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.7bn | at 2025-09-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2025-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2024-09-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2024-03-31v | Standalone | Cash and cash equivalents |
| Operating cash flow | ¥2.0bn | 2025-04-01 → 2025-09-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.2bn | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥79m | 2024-04-01 → 2024-09-30 | Standalone | Net cash provided by used in operating activities |
| Investing cash flow | −¥453m | 2025-04-01 → 2025-09-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥848m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥224m | 2024-04-01 → 2024-09-30 | Standalone | Net cash provided by used in investment activities |
| Financing cash flow | −¥1.5bn | 2025-04-01 → 2025-09-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥53m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥533m | 2024-04-01 → 2024-09-30 | Standalone | Net cash provided by used in financing activities |
| EPS (basic) | ¥28.33 | 2025-04-01 → 2025-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥93.01 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥63.03 | 2024-04-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥28.32 | 2025-04-01 → 2025-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥92.66 | 2024-04-01 → 2025-03-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥62.71 | 2024-04-01 → 2024-09-30 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥40 | 2024-04-01 → 2025-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Equity ratio | 54.3% | at 2025-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.2% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.2% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 22,196,991 | at 2025-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 23,207,991 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 23,207,991 | at 2024-09-30 | Standalone | Total number of issued shares (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 · 32
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥974m |
| BICYCLEreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥264m |
| BICYCLEreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥264m |
| BICYCLEreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥30m |
| CAMERAreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥19.7bn |
| CAMERAreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥19.7bn |
| CAMERAreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥1.9bn |
| PENreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥229m |
| PENreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥229m |
| PENreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥29m |
| WATCHreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥4.3bn |
| WATCHreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥4.3bn |
| WATCHreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥4m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥24.4bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥24.4bn |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥1.9bn |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥816m |
| BICYCLEreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥421m |
| BICYCLEreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥421m |
| BICYCLEreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥14m |
| CAMERAreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥20.4bn |
| CAMERAreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥20.4bn |
| CAMERAreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥2.5bn |
| PENreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥237m |
| PENreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥237m |
| PENreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥40m |
| WATCHreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥5.5bn |
| WATCHreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥5.5bn |
| WATCHreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥290m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥26.5bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥26.5bn |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥2.8bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 440
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes paid ope cf | InterimDuration_NonConsolidatedMember | -417635000 | JPY |
| Net cash provided by used in operating activities | Prior1InterimDuration_NonConsolidatedMember | 79453000 | JPY |
| Net cash provided by used in operating activities | InterimDuration_NonConsolidatedMember | 1994140000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1InterimDuration_NonConsolidatedMember | -70753000 | JPY |
| Purchase of property plant and equipment inv cf | InterimDuration_NonConsolidatedMember | -2979000 | JPY |
| Purchase of intangible assets inv cf | Prior1InterimDuration_NonConsolidatedMember | -101590000 | JPY |
| Purchase of intangible assets inv cf | InterimDuration_NonConsolidatedMember | -448797000 | JPY |
| Payments for guarantee deposits inv cf | Prior1InterimDuration_NonConsolidatedMember | -51535000 | JPY |
| Payments for guarantee deposits inv cf | InterimDuration_NonConsolidatedMember | -1211000 | JPY |
| Net cash provided by used in investment activities | Prior1InterimDuration_NonConsolidatedMember | -223879000 | JPY |
| Net cash provided by used in investment activities | InterimDuration_NonConsolidatedMember | -452987000 | JPY |
| Net increase decrease in short term loans payable fin cf | Prior1InterimDuration_NonConsolidatedMember | -200000000 | JPY |
| Net increase decrease in short term loans payable fin cf | InterimDuration_NonConsolidatedMember | 300000000 | JPY |
| Proceeds from long term loans payable fin cf | Prior1InterimDuration_NonConsolidatedMember | 1600000000 | JPY |
| Proceeds from long term loans payable fin cf | InterimDuration_NonConsolidatedMember | 800000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1InterimDuration_NonConsolidatedMember | -716028000 | JPY |
| Repayment of long term loans payable fin cf | InterimDuration_NonConsolidatedMember | -1064388000 | JPY |
| Proceeds from disposal of treasury shares resulting from exercise of share acquisition rights fin cf | Prior1InterimDuration_NonConsolidatedMember | 110732000 | JPY |
| Proceeds from disposal of treasury shares resulting from exercise of share acquisition rights fin cf | InterimDuration_NonConsolidatedMember | 62623000 | JPY |
| Purchase of treasury stock fin cf | Prior1InterimDuration_NonConsolidatedMember | － | JPY |
| Purchase of treasury stock fin cf | InterimDuration_NonConsolidatedMember | -752793000 | JPY |
| Cash dividends paid fin cf | Prior1InterimDuration_NonConsolidatedMember | -762011000 | JPY |
| Cash dividends paid fin cf | InterimDuration_NonConsolidatedMember | -871896000 | JPY |
| Proceeds from disposal of treasury stock fin cf | Prior1InterimDuration_NonConsolidatedMember | 499999000 | JPY |
| Proceeds from disposal of treasury stock fin cf | InterimDuration_NonConsolidatedMember | － | JPY |
| Net cash provided by used in financing activities | Prior1InterimDuration_NonConsolidatedMember | 532692000 | JPY |
| Net cash provided by used in financing activities | InterimDuration_NonConsolidatedMember | -1526455000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1InterimDuration_NonConsolidatedMember | 388265000 | JPY |
| Net increase decrease in cash and cash equivalents | InterimDuration_NonConsolidatedMember | 14697000 | JPY |
| Cash and cash equivalents | Prior2YearInstant_NonConsolidatedMember | 1321305000 | JPY |
| Cash and cash equivalents | Prior1YearInstant_NonConsolidatedMember | 1733890000 | JPY |
| Cash and cash equivalents | Prior1InterimInstant_NonConsolidatedMember | 1709571000 | JPY |
| Cash and cash equivalents | InterimInstant_NonConsolidatedMember | 1748588000 | JPY |
| Commission fee sga | Prior1InterimDuration_NonConsolidatedMember | 734991000 | JPY |
| Commission fee sga | InterimDuration_NonConsolidatedMember | 685884000 | JPY |
| Payroll and allowances sga | Prior1InterimDuration_NonConsolidatedMember | 622067000 | JPY |
| Payroll and allowances sga | InterimDuration_NonConsolidatedMember | 692927000 | JPY |
| Promotion expenses sga | Prior1InterimDuration_NonConsolidatedMember | 550503000 | JPY |
| Promotion expenses sga | InterimDuration_NonConsolidatedMember | 673398000 | JPY |
| Rents sga | Prior1InterimDuration_NonConsolidatedMember | 186310000 | JPY |
| Rents sga | InterimDuration_NonConsolidatedMember | 203730000 | JPY |
| Revenues from external customers | Prior1InterimDuration_NonConsolidatedMember_jpcrp040300-ssr_E27051-000CAMERAReportableSegmentMember | 20412704000 | JPY |
| Revenues from external customers | Prior1InterimDuration_NonConsolidatedMember_jpcrp040300-ssr_E27051-000WATCHReportableSegmentMember | 5450970000 | JPY |
| Revenues from external customers | Prior1InterimDuration_NonConsolidatedMember_jpcrp040300-ssr_E27051-000PENReportableSegmentMember | 236781000 | JPY |
| Revenues from external customers | Prior1InterimDuration_NonConsolidatedMember_jpcrp040300-ssr_E27051-000BICYCLEReportableSegmentMember | 421151000 | JPY |
| Revenues from external customers | Prior1InterimDuration_NonConsolidatedMember_ReportableSegmentsMember | 26521609000 | JPY |
| Revenues from external customers | Prior1InterimDuration_NonConsolidatedMember_ReconcilingItemsMember | － | JPY |
| Revenues from external customers | Prior1InterimDuration_NonConsolidatedMember | 26521609000 | JPY |
| Net sales | Prior1InterimDuration_NonConsolidatedMember_jpcrp040300-ssr_E27051-000CAMERAReportableSegmentMember | 20412704000 | JPY |
| Net sales | Prior1InterimDuration_NonConsolidatedMember_jpcrp040300-ssr_E27051-000WATCHReportableSegmentMember | 5450970000 | 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 rounding |
| 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 · 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 |