Half-year report · HY
3224.TEDINET S100X4N0
Period2025-04-01 → 2025-09-30
Filed2025-11-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.2bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥3.9bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.9bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | −¥88m | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | −¥71m | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | −¥89m | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥2m | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥74m | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | −¥83m | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | −¥30m | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥71m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥21m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥24m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥71m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | −¥31m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥2.9bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥3.3bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥2.8bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.4bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥1.9bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.5bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥1.4bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥912m | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥894m | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.2bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥894m | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥760m | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥856m | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥257m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥129m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥68m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥155m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥237m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥156m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥85m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥473m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥8m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-14.68 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-4.97 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-5.95 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 50.5% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.9% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 31.8% | 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 · 48
| 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 | ¥28m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2025-04-01 → 2025-09-30 | ¥28m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2025-04-01 → 2025-09-30 | −¥676,000 |
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥491m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥491m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥129m |
| Processing Businessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥70m |
| Processing Businessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥3m |
| Processing Businessreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥67m |
| Processing Businessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥15m |
| Store Businessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥1.5bn |
| Store Businessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥1.5bn |
| Store Businessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥5m |
| Wholesale Businessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥208m |
| Wholesale Businessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥208m |
| Wholesale Businessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥50m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥2.6bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥2.1bn |
| —segment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥491m |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥42m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥2.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥2.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥491m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥42m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-04-01 → 2024-09-30 | ¥31m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-04-01 → 2024-09-30 | ¥31m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-04-01 → 2024-09-30 | −¥6m |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥431m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥431m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥139m |
| Processing Businessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥86m |
| Processing Businessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥70m |
| Processing Businessreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥16m |
| Processing Businessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥28m |
| Store Businessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥1.6bn |
| Store Businessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥1.6bn |
| Store Businessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥75m |
| Wholesale Businessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥210m |
| Wholesale Businessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥210m |
| Wholesale Businessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥48m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥2.3bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥1.8bn |
| —segment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥431m |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥73m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥2.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥1.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥431m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | ¥68m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 509
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior1InterimDuration | 1870337000 | JPY |
| Net sales (5-year summary) | InterimDuration | 2152426000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration | 3926227000 | JPY |
| Ordinary income loss (5-year summary) | Prior1InterimDuration | -73735000 | JPY |
| Ordinary income loss (5-year summary) | InterimDuration | -89020000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration | 2008000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1InterimDuration | -23944000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | InterimDuration | -71068000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1YearDuration | -20827000 | JPY |
| Comprehensive income (5-year summary) | Prior1InterimDuration | -31291000 | JPY |
| Comprehensive income (5-year summary) | InterimDuration | -71068000 | JPY |
| Comprehensive income (5-year summary) | Prior1YearDuration | -28174000 | JPY |
| Net assets (5-year summary) | Prior1InterimInstant | 911970000 | JPY |
| Net assets (5-year summary) | InterimInstant | 1463671000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant | 1411247000 | JPY |
| Total assets (5-year summary) | Prior1InterimInstant | 2840693000 | JPY |
| Total assets (5-year summary) | InterimInstant | 2881111000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 3340295000 | JPY |
| Basic earnings loss per share (5-year summary) | Prior1InterimDuration | -5.95 | |
| Basic earnings loss per share (5-year summary) | InterimDuration | -14.68 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | -4.97 | |
| Diluted earnings per share (5-year summary) | Prior1InterimDuration | － | |
| Diluted earnings per share (5-year summary) | InterimDuration | － | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | － | |
| Equity to asset ratio (5-year summary) | Prior1InterimInstant | 0.318 | |
| Equity to asset ratio (5-year summary) | InterimInstant | 0.505 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.419 | |
| Net cash provided by used in operating activities (5-year summary) | Prior1InterimDuration | 67652000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | InterimDuration | -257284000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 128591000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1InterimDuration | -155881000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | InterimDuration | -154706000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -237292000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1InterimDuration | -7694000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | InterimDuration | 85178000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | 473452000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1InterimInstant | 759810000 | JPY |
| Cash and cash equivalents (5-year summary) | InterimInstant | 893672000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1YearInstant | 1220485000 | JPY |
| Number of issued shares as of fiscal year end issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | 5034600 | |
| Number of issued shares as of filing date issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | 5119600 | |
| Number of issued shares as of fiscal year end issued shares total number of shares etc | FilingDateInstant | 5034600 | |
| Number of issued shares as of filing date issued shares total number of shares etc | FilingDateInstant | 5119600 | |
| Number of shares held | InterimInstant_No1MajorShareholdersMember | 2287855 | |
| Shareholding ratio | InterimInstant_No1MajorShareholdersMember | 0.4544 | |
| Number of shares held | InterimInstant_No2MajorShareholdersMember | 286600 | |
| Shareholding ratio | InterimInstant_No2MajorShareholdersMember | 0.0569 | |
| Number of shares held | InterimInstant_No3MajorShareholdersMember | 200000 |
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 |