Half-year report · HY
3625.TEDINET S100XKX7
Period2025-07-01 → 2025-12-31
Filed2026-02-16
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.4bn | 2025-07-01 → 2025-12-31 | Cons. | Net sales |
| Revenue | ¥6.7bn | 2024-07-01 → 2025-06-30 | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.2bn | 2024-07-01 → 2024-12-31 | Cons. | Net sales |
| Operating income | ¥307m | 2025-07-01 → 2025-12-31 | Cons. | Operating income |
| Operating income | ¥360m | 2024-07-01 → 2024-12-31 | Cons. | Operating income |
| Ordinary income | ¥320m | 2025-07-01 → 2025-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥761m | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥369m | 2024-07-01 → 2024-12-31 | Cons. | Ordinary income |
| Profit before tax | ¥321m | 2025-07-01 → 2025-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥360m | 2024-07-01 → 2024-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥190m | 2025-07-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥501m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥218m | 2024-07-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥190m | 2025-07-01 → 2025-12-31 | Cons. | Profit loss |
| Net income | ¥218m | 2024-07-01 → 2024-12-31 | Cons. | Profit loss |
| Total assets | ¥4.9bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥5.0bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥4.4bn | at 2024-12-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.1bn | at 2025-12-31 | Cons. | Liabilities |
| Total liabilities | ¥2.2bn | at 2025-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥2.9bn | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥2.7bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2024-12-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.6bn | at 2025-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.6bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.6bn | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.6bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.3bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.3bn | at 2024-06-30v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥63m | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥328m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥90m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥12m | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥61m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥38m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥59m | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥41m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥38m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥26.81 | 2025-07-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥70.75 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥30.77 | 2024-07-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 58.2% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.8% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.4% | at 2024-12-31 | 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 · 14
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment profit | 2025-07-01 → 2025-12-31 | −¥224m |
| Cross Border Distribution Platformreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥193m |
| Cross Border Distribution Platformreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥193m |
| Cross Border Distribution Platformreportable segment | segment profit | 2025-07-01 → 2025-12-31 | −¥23m |
| —segment total | revenue | 2025-07-01 → 2025-12-31 | ¥3.4bn |
| —segment total | revenue external | 2025-07-01 → 2025-12-31 | ¥3.4bn |
| —segment total | segment profit | 2025-07-01 → 2025-12-31 | ¥531m |
| Reconciling Itemsreconciling | segment profit | 2024-07-01 → 2024-12-31 | −¥266m |
| Cross Border Distribution Platformreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥269m |
| Cross Border Distribution Platformreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥269m |
| Cross Border Distribution Platformreportable segment | segment profit | 2024-07-01 → 2024-12-31 | −¥8m |
| —segment total | revenue | 2024-07-01 → 2024-12-31 | ¥3.2bn |
| —segment total | revenue external | 2024-07-01 → 2024-12-31 | ¥3.2bn |
| —segment total | segment profit | 2024-07-01 → 2024-12-31 | ¥625m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 470
| Item | Context | Value | Unit |
|---|---|---|---|
| Valuation difference on available for sale securities | Prior1YearInstant | 2051000 | JPY |
| Valuation difference on available for sale securities | InterimInstant | 13880000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | -15896000 | JPY |
| Foreign currency translation adjustment | InterimInstant | -20799000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | -13845000 | JPY |
| Valuation and translation adjustments | InterimInstant | -6918000 | JPY |
| Net assets | Prior1YearInstant | 2718560000 | JPY |
| Net assets | InterimInstant | 2859560000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 4963248000 | JPY |
| Liabilities and net assets | InterimInstant | 4917016000 | JPY |
| Net sales | Prior1InterimDuration | 3173779000 | JPY |
| Net sales | InterimDuration | 3351801000 | JPY |
| Cost of sales | Prior1InterimDuration | 2086174000 | JPY |
| Cost of sales | InterimDuration | 2348342000 | JPY |
| Gross profit | Prior1InterimDuration | 1087605000 | JPY |
| Gross profit | InterimDuration | 1003458000 | JPY |
| Selling general and administrative expenses | Prior1InterimDuration | 727808000 | JPY |
| Selling general and administrative expenses | InterimDuration | 696809000 | JPY |
| Operating income | Prior1InterimDuration | 359797000 | JPY |
| Operating income | InterimDuration | 306649000 | JPY |
| Interest income noi | Prior1InterimDuration | 654000 | JPY |
| Interest income noi | InterimDuration | 2928000 | JPY |
| Dividends income noi | Prior1InterimDuration | 1788000 | JPY |
| Dividends income noi | InterimDuration | 3974000 | JPY |
| Foreign exchange gains noi | Prior1InterimDuration | 10260000 | JPY |
| Foreign exchange gains noi | InterimDuration | 11377000 | JPY |
| Other noi | Prior1InterimDuration | 2942000 | JPY |
| Other noi | InterimDuration | 2822000 | JPY |
| Non operating income | Prior1InterimDuration | 15646000 | JPY |
| Non operating income | InterimDuration | 21102000 | JPY |
| Interest expenses noe | Prior1InterimDuration | 5145000 | JPY |
| Interest expenses noe | InterimDuration | 6375000 | JPY |
| Commission fee noe | Prior1InterimDuration | 912000 | JPY |
| Commission fee noe | InterimDuration | 924000 | JPY |
| Amortization of bond issuance cost noe | Prior1InterimDuration | 553000 | JPY |
| Amortization of bond issuance cost noe | InterimDuration | 553000 | JPY |
| Other noe | Prior1InterimDuration | 245000 | JPY |
| Other noe | InterimDuration | 170000 | JPY |
| Non operating expenses | Prior1InterimDuration | 6857000 | JPY |
| Non operating expenses | InterimDuration | 8024000 | JPY |
| Ordinary income | Prior1InterimDuration | 368586000 | JPY |
| Ordinary income | InterimDuration | 319726000 | JPY |
| Gain on sales of investment securities ei | Prior1InterimDuration | － | JPY |
| Gain on sales of investment securities ei | InterimDuration | 1172000 | JPY |
| Extraordinary income | Prior1InterimDuration | － | JPY |
| Extraordinary income | InterimDuration | 1172000 | JPY |
| Loss on retirement of noncurrent assets el | Prior1InterimDuration | 272000 | JPY |
| Loss on retirement of noncurrent assets el | InterimDuration | － | JPY |
| Impairment loss el | Prior1InterimDuration | 5193000 | JPY |
| Impairment loss el | InterimDuration | － | 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 |