Half-year report · HY
3577.TEDINET S100WZVF
Period2025-04-01 → 2025-09-30
Filed2025-11-12
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥6.6bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥14.3bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.7bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥63m | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | −¥4m | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥91m | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥569m | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥112m | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥142m | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥192m | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥28m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥312m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥20m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥76m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥94m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥14.3bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥14.9bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥14.6bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥5.8bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥6.3bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥8.5bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥8.6bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥8.0bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.0bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.1bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.0bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.1bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.0bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.7bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥208m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥809m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥258m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥100m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥42m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥15m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥94m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥487m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥105m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥8.8 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥98.75 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥6.41 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 50.8% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 48.1% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.1% | 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 · 74
| 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 | ¥47m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2025-04-01 → 2025-09-30 | ¥36m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥11m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2025-04-01 → 2025-09-30 | ¥37m |
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥133m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥133m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | ¥1m |
| Child Care Support Services Divisionreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥2.1bn |
| Child Care Support Services Divisionreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥2.1bn |
| Child Care Support Services Divisionreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥79m |
| Dyeing Divisionreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥4.2bn |
| Dyeing Divisionreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥4.2bn |
| Dyeing Divisionreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥30m |
| Dyeing Divisionreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥83m |
| Garment Divisionreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥195m |
| Garment Divisionreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥192m |
| Garment Divisionreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥3m |
| Garment Divisionreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥19m |
| Laundry Service Divisionreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥93m |
| Laundry Service Divisionreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥92m |
| Laundry Service Divisionreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥966,000 |
| Laundry Service Divisionreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥10m |
| Machine Sales Divisionreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥27m |
| Machine Sales Divisionreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥27m |
| Machine Sales Divisionreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥589,000 |
| Warehouse Divisionreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥103m |
| Warehouse Divisionreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥16m |
| Warehouse Divisionreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥87m |
| Warehouse Divisionreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥158,000 |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥6.7bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥6.6bn |
| —segment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥122m |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥24m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥6.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥6.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥133m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥61m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-04-01 → 2024-09-30 | ¥46m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-04-01 → 2024-09-30 | ¥37m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥10m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-04-01 → 2024-09-30 | ¥37m |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥138m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥138m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | ¥2m |
| Child Care Support Services Divisionreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥1.9bn |
| Child Care Support Services Divisionreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥1.9bn |
| Child Care Support Services Divisionreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥60m |
| Dyeing Divisionreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥4.5bn |
| Dyeing Divisionreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥4.5bn |
| Dyeing Divisionreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥21m |
| Dyeing Divisionreportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥132m |
| Garment Divisionreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥157m |
| Garment Divisionreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥150m |
| Garment Divisionreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥6m |
| Garment Divisionreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥11m |
| Laundry Service Divisionreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥79m |
| Laundry Service Divisionreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥78m |
| Laundry Service Divisionreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥656,000 |
| Laundry Service Divisionreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥5m |
| Machine Sales Divisionreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥36m |
| Machine Sales Divisionreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥36m |
| Machine Sales Divisionreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥2m |
| Warehouse Divisionreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥124m |
| Warehouse Divisionreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥23m |
| Warehouse Divisionreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥101m |
| Warehouse Divisionreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥12m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥6.8bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥6.7bn |
| —segment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥128m |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | −¥43m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥6.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥6.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥138m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | −¥6m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 560
| Item | Context | Value | Unit |
|---|---|---|---|
| Increase decrease in accrued expenses ope cf | Prior1InterimDuration | -18061000 | JPY |
| Increase decrease in accrued expenses ope cf | InterimDuration | -36164000 | JPY |
| Other net ope cf | Prior1InterimDuration | -4282000 | JPY |
| Other net ope cf | InterimDuration | 54020000 | JPY |
| Subtotal ope cf | Prior1InterimDuration | 273746000 | JPY |
| Subtotal ope cf | InterimDuration | 320581000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1InterimDuration | 51506000 | JPY |
| Interest and dividends income received ope cf inv cf | InterimDuration | 66908000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1InterimDuration | -7133000 | JPY |
| Interest expenses paid ope cf fin cf | InterimDuration | -9994000 | JPY |
| Proceeds from insurance income ope cf | Prior1InterimDuration | 32330000 | JPY |
| Proceeds from insurance income ope cf | InterimDuration | － | JPY |
| Income taxes paid ope cf | Prior1InterimDuration | -91962000 | JPY |
| Income taxes paid ope cf | InterimDuration | -169375000 | JPY |
| Net cash provided by used in operating activities | Prior1InterimDuration | 258487000 | JPY |
| Net cash provided by used in operating activities | InterimDuration | 208119000 | JPY |
| Proceeds from sales of investment securities inv cf | Prior1InterimDuration | 97467000 | JPY |
| Proceeds from sales of investment securities inv cf | InterimDuration | 56944000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1InterimDuration | -87131000 | JPY |
| Purchase of property plant and equipment inv cf | InterimDuration | -165108000 | JPY |
| Purchase of intangible assets inv cf | Prior1InterimDuration | -240000 | JPY |
| Purchase of intangible assets inv cf | InterimDuration | － | JPY |
| Other payments inv cf | Prior1InterimDuration | -690000 | JPY |
| Other payments inv cf | InterimDuration | -304000 | JPY |
| Other proceeds inv cf | Prior1InterimDuration | 5880000 | JPY |
| Other proceeds inv cf | InterimDuration | 8670000 | JPY |
| Net cash provided by used in investment activities | Prior1InterimDuration | 15285000 | JPY |
| Net cash provided by used in investment activities | InterimDuration | -99798000 | JPY |
| Net increase decrease in short term loans payable fin cf | Prior1InterimDuration | 50000000 | JPY |
| Net increase decrease in short term loans payable fin cf | InterimDuration | -200000000 | JPY |
| Proceeds from long term loans payable fin cf | Prior1InterimDuration | 400000000 | JPY |
| Proceeds from long term loans payable fin cf | InterimDuration | 700000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1InterimDuration | -430000000 | JPY |
| Repayment of long term loans payable fin cf | InterimDuration | -390000000 | JPY |
| Purchase of treasury stock fin cf | Prior1InterimDuration | -194000 | JPY |
| Purchase of treasury stock fin cf | InterimDuration | -223000 | JPY |
| Repayments of lease obligations fin cf | Prior1InterimDuration | -20067000 | JPY |
| Repayments of lease obligations fin cf | InterimDuration | -5943000 | JPY |
| Cash dividends paid fin cf | Prior1InterimDuration | -63133000 | JPY |
| Cash dividends paid fin cf | InterimDuration | -78911000 | JPY |
| Dividends paid to non controlling interests fin cf | Prior1InterimDuration | -41663000 | JPY |
| Dividends paid to non controlling interests fin cf | InterimDuration | -119649000 | JPY |
| Other net fin cf | Prior1InterimDuration | 457000 | JPY |
| Other net fin cf | InterimDuration | 709000 | JPY |
| Net cash provided by used in financing activities | Prior1InterimDuration | -104601000 | JPY |
| Net cash provided by used in financing activities | InterimDuration | -94017000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1InterimDuration | 100654000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | InterimDuration | -85388000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1InterimDuration | 269825000 | JPY |
| Net increase decrease in cash and cash equivalents | InterimDuration | -71084000 | 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 rounding |
| balance sheet identity | pass rounding |
| 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 |