Half-year report · HY
3196.TEDINET S100YX3T
Period2026-01-01 → 2026-06-30
Filed2026-08-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥26.8bn | 2026-01-01 → 2026-06-30 | Cons. | Net sales |
| Revenue | ¥51.0bn | 2025-01-01 → 2025-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥24.8bn | 2025-01-01 → 2025-06-30 | Cons. | Net sales |
| Operating income | ¥890m | 2026-01-01 → 2026-06-30 | Cons. | Operating income |
| Operating income | ¥1.1bn | 2025-01-01 → 2025-06-30 | Cons. | Operating income |
| Ordinary income | ¥1.1bn | 2026-01-01 → 2026-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥2.1bn | 2025-01-01 → 2025-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥666m | 2025-01-01 → 2025-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥909m | 2026-01-01 → 2026-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥460m | 2025-01-01 → 2025-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥351m | 2026-01-01 → 2026-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥405m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥94m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥432m | 2026-01-01 → 2026-06-30 | Cons. | Profit loss |
| Net income | ¥169m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss |
| Total assets | ¥39.4bn | at 2026-06-30 | Cons. | Assets |
| Total assets | ¥33.5bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥29.4bn | at 2025-06-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥19.9bn | at 2026-06-30 | Cons. | Liabilities |
| Total liabilities | ¥21.3bn | at 2025-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥19.4bn | at 2026-06-30 | Cons. | Net assets |
| Net assets / equity | ¥12.2bn | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥12.0bn | at 2025-06-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥10.2bn | at 2026-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.8bn | at 2025-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥10.1bn | at 2026-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.7bn | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.0bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.6bn | at 2024-12-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥1.8bn | 2026-01-01 → 2026-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.5bn | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.5bn | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥2.5bn | 2026-01-01 → 2026-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥4.9bn | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥2.8bn | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥6.1bn | 2026-01-01 → 2026-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥3.5bn | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥1.7bn | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥15.3 | 2026-01-01 → 2026-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥19.07 | 2025-01-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥4.43 | 2025-01-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 47.2% | at 2026-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.9% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.3% | at 2025-06-30 | 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 · 22
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2026-01-01 → 2026-06-30 | −¥290m |
| Reconciling Itemsreconciling | revenue intersegment | 2026-01-01 → 2026-06-30 | −¥290m |
| Reconciling Itemsreconciling | segment profit | 2026-01-01 → 2026-06-30 | ¥3m |
| Goods Salesreportable segment | revenue | 2026-01-01 → 2026-06-30 | ¥974m |
| Goods Salesreportable segment | revenue external | 2026-01-01 → 2026-06-30 | ¥892m |
| Goods Salesreportable segment | revenue intersegment | 2026-01-01 → 2026-06-30 | ¥83m |
| Goods Salesreportable segment | segment profit | 2026-01-01 → 2026-06-30 | ¥64m |
| —segment total | revenue | 2026-01-01 → 2026-06-30 | ¥27.1bn |
| —segment total | revenue external | 2026-01-01 → 2026-06-30 | ¥26.8bn |
| —segment total | revenue intersegment | 2026-01-01 → 2026-06-30 | ¥290m |
| —segment total | segment profit | 2026-01-01 → 2026-06-30 | ¥887m |
| Reconciling Itemsreconciling | revenue | 2025-01-01 → 2025-06-30 | −¥370m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-01-01 → 2025-06-30 | −¥370m |
| Reconciling Itemsreconciling | segment profit | 2025-01-01 → 2025-06-30 | −¥38m |
| Goods Salesreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥845m |
| Goods Salesreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥795m |
| Goods Salesreportable segment | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥51m |
| Goods Salesreportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥93m |
| —segment total | revenue | 2025-01-01 → 2025-06-30 | ¥25.1bn |
| —segment total | revenue external | 2025-01-01 → 2025-06-30 | ¥24.8bn |
| —segment total | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥370m |
| —segment total | segment profit | 2025-01-01 → 2025-06-30 | ¥1.1bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 565
| Item | Context | Value | Unit |
|---|---|---|---|
| Proceeds from long term loans payable fin cf | Prior1InterimDuration | 1445000000 | JPY |
| Proceeds from long term loans payable fin cf | InterimDuration | 1726000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1InterimDuration | -628924000 | JPY |
| Repayment of long term loans payable fin cf | InterimDuration | -1046952000 | JPY |
| Repayments of lease obligations fin cf | Prior1InterimDuration | -213745000 | JPY |
| Repayments of lease obligations fin cf | InterimDuration | -176063000 | JPY |
| Cash dividends paid fin cf | Prior1InterimDuration | -276402000 | JPY |
| Cash dividends paid fin cf | InterimDuration | -276402000 | JPY |
| Proceeds from issuance of common stock fin cf | Prior1InterimDuration | - | JPY |
| Proceeds from issuance of common stock fin cf | InterimDuration | 7319251000 | JPY |
| Payments for issuance of common stock fin cf | Prior1InterimDuration | - | JPY |
| Payments for issuance of common stock fin cf | InterimDuration | -45432000 | JPY |
| Dividends paid to non controlling interests fin cf | Prior1InterimDuration | -12825000 | JPY |
| Dividends paid to non controlling interests fin cf | InterimDuration | -78871000 | JPY |
| Net cash provided by used in financing activities | Prior1InterimDuration | 1721675000 | JPY |
| Net cash provided by used in financing activities | InterimDuration | 6063043000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1InterimDuration | -9496000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | InterimDuration | 23505000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1InterimDuration | 436967000 | JPY |
| Net increase decrease in cash and cash equivalents | InterimDuration | 5412532000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 3577939000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 4651302000 | JPY |
| Cash and cash equivalents | Prior1InterimInstant | 4014907000 | JPY |
| Cash and cash equivalents | InterimInstant | 10063835000 | JPY |
| Merchandise and finished goods | Prior1YearInstant | 528406000 | JPY |
| Merchandise and finished goods | InterimInstant | 471991000 | JPY |
| Work in process | Prior1YearInstant | 14385000 | JPY |
| Work in process | InterimInstant | 18173000 | JPY |
| Raw materials and supplies | Prior1YearInstant | 2806860000 | JPY |
| Raw materials and supplies | InterimInstant | 3499194000 | JPY |
| Payroll and allowances sga | Prior1InterimDuration | 2164080000 | JPY |
| Payroll and allowances sga | InterimDuration | 2545851000 | JPY |
| Part time expenses sga | Prior1InterimDuration | 2375669000 | JPY |
| Part time expenses sga | InterimDuration | 2599365000 | JPY |
| Provision for bonuses sga | Prior1InterimDuration | 193845000 | JPY |
| Provision for bonuses sga | InterimDuration | 265624000 | JPY |
| Retirement benefit expenses sga | Prior1InterimDuration | 9900000 | JPY |
| Retirement benefit expenses sga | InterimDuration | 13562000 | JPY |
| Utilities expenses sga | Prior1InterimDuration | 526014000 | JPY |
| Utilities expenses sga | InterimDuration | 592191000 | JPY |
| Commission fee sga | Prior1InterimDuration | 744888000 | JPY |
| Commission fee sga | InterimDuration | 651714000 | JPY |
| Advertising expenses sga | Prior1InterimDuration | 842449000 | JPY |
| Advertising expenses sga | InterimDuration | 721934000 | JPY |
| Rents sga | Prior1InterimDuration | 2455796000 | JPY |
| Rents sga | InterimDuration | 2701446000 | JPY |
| Depreciation sga | Prior1InterimDuration | 790370000 | JPY |
| Depreciation sga | InterimDuration | 891917000 | JPY |
| Amortization of goodwill sga | Prior1InterimDuration | 91766000 | JPY |
| Amortization of goodwill sga | InterimDuration | 102696000 | 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 |