Half-year report · Q2
3416.TEDINET S100WI5E
Period2025-01-01 → 2025-06-30
Filed2025-08-13
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.3bn | 2025-01-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥2.9bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.3bn | 2024-01-01 → 2024-06-30 | Cons. | Net sales |
| Operating income | ¥90m | 2025-01-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | ¥159m | 2024-01-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥90m | 2025-01-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥567m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥159m | 2024-01-01 → 2024-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥90m | 2025-01-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥162m | 2024-01-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥60m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥393m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥112m | 2024-01-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥60m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | ¥112m | 2024-01-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥2.3bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥2.6bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥2.3bn | at 2024-06-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.2bn | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥1.4bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.1bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥1.2bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥1.0bn | at 2024-06-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.7bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.8bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.7bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.8bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥62m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥586m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥169m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥14m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥17m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥25m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥97m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥269m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥104m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥34.74 | 2025-01-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥211.02 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥58.01 | 2024-01-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥34.64 | 2025-01-01 → 2025-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥210.32 | 2024-01-01 → 2024-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥57.93 | 2024-01-01 → 2024-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 47.3% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 43.1% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.1% | at 2024-06-30 | 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 · 32
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2025-01-01 → 2025-06-30 | ¥62m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2025-01-01 → 2025-06-30 | ¥62m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2025-01-01 → 2025-06-30 | −¥54m |
| Reconciling Itemsreconciling | segment profit | 2025-01-01 → 2025-06-30 | −¥186m |
| jpcrp040300-q2r_E31749-000Fotowa Businessreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥222m |
| jpcrp040300-q2r_E31749-000Fotowa Businessreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥222m |
| jpcrp040300-q2r_E31749-000Fotowa Businessreportable segment | segment profit | 2025-01-01 → 2025-06-30 | −¥43m |
| jpcrp040300-q2r_E31749-000PIXTA Businessreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥1.0bn |
| jpcrp040300-q2r_E31749-000PIXTA Businessreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥1.0bn |
| jpcrp040300-q2r_E31749-000PIXTA Businessreportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥372m |
| —segment total | revenue | 2025-01-01 → 2025-06-30 | ¥1.2bn |
| —segment total | revenue external | 2025-01-01 → 2025-06-30 | ¥1.2bn |
| —segment total | segment profit | 2025-01-01 → 2025-06-30 | ¥329m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-01-01 → 2025-06-30 | ¥1.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-01-01 → 2025-06-30 | ¥1.3bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-01-01 → 2025-06-30 | ¥275m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-01-01 → 2024-06-30 | ¥48m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-01-01 → 2024-06-30 | ¥48m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-01-01 → 2024-06-30 | −¥43m |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-06-30 | −¥184m |
| jpcrp040300-q2r_E31749-000Fotowa Businessreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥76m |
| jpcrp040300-q2r_E31749-000Fotowa Businessreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥76m |
| jpcrp040300-q2r_E31749-000Fotowa Businessreportable segment | segment profit | 2024-01-01 → 2024-06-30 | −¥50m |
| jpcrp040300-q2r_E31749-000PIXTA Businessreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥1.1bn |
| jpcrp040300-q2r_E31749-000PIXTA Businessreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥1.1bn |
| jpcrp040300-q2r_E31749-000PIXTA Businessreportable segment | segment profit | 2024-01-01 → 2024-06-30 | ¥436m |
| —segment total | revenue | 2024-01-01 → 2024-06-30 | ¥1.2bn |
| —segment total | revenue external | 2024-01-01 → 2024-06-30 | ¥1.2bn |
| —segment total | segment profit | 2024-01-01 → 2024-06-30 | ¥386m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-01-01 → 2024-06-30 | ¥1.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-01-01 → 2024-06-30 | ¥1.3bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-01-01 → 2024-06-30 | ¥344m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 438
| Item | Context | Value | Unit |
|---|---|---|---|
| Depreciation and amortization ope cf | Prior1YTDDuration | 13210000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 14020000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | Prior1YTDDuration | -3081000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | CurrentYTDDuration | － | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | -10000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | 239000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -13000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -619000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 130000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 29000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YTDDuration | -697000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYTDDuration | 409000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | 22851000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | 97828000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | 11638000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | -15146000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YTDDuration | -5962000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYTDDuration | -20402000 | JPY |
| Increase decrease in income taxes payable the factor based tax ope cf | Prior1YTDDuration | -529000 | JPY |
| Increase decrease in income taxes payable the factor based tax ope cf | CurrentYTDDuration | -3848000 | JPY |
| Increase decrease in contract liabilities ope cf | Prior1YTDDuration | 42603000 | JPY |
| Increase decrease in contract liabilities ope cf | CurrentYTDDuration | 12141000 | JPY |
| Other net ope cf | Prior1YTDDuration | -40997000 | JPY |
| Other net ope cf | CurrentYTDDuration | -81008000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | 201019000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 93310000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 13000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 619000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -121000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -20000 | JPY |
| Income taxes paid refund ope cf | Prior1YTDDuration | -31993000 | JPY |
| Income taxes paid refund ope cf | CurrentYTDDuration | -155978000 | JPY |
| Net cash provided by used in operating activities | Prior1YTDDuration | 168918000 | JPY |
| Net cash provided by used in operating activities | CurrentYTDDuration | -62069000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YTDDuration | -2359000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYTDDuration | -1369000 | JPY |
| Purchase of intangible assets inv cf | Prior1YTDDuration | -9525000 | JPY |
| Purchase of intangible assets inv cf | CurrentYTDDuration | -10437000 | JPY |
| Proceeds from collection of lease and guarantee deposits inv cf | Prior1YTDDuration | 37343000 | JPY |
| Proceeds from collection of lease and guarantee deposits inv cf | CurrentYTDDuration | － | JPY |
| Other net inv cf | Prior1YTDDuration | － | JPY |
| Other net inv cf | CurrentYTDDuration | -2320000 | JPY |
| Net cash provided by used in investment activities | Prior1YTDDuration | 25457000 | JPY |
| Net cash provided by used in investment activities | CurrentYTDDuration | -14127000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YTDDuration | -20004000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYTDDuration | -19964000 | JPY |
| Purchase of treasury stock fin cf | Prior1YTDDuration | -83679000 | JPY |
| Purchase of treasury stock fin cf | CurrentYTDDuration | － | JPY |
| Proceeds from disposal of treasury stock fin cf | Prior1YTDDuration | － | JPY |
| Proceeds from disposal of treasury stock fin cf | CurrentYTDDuration | 144000 | 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 |