Half-year report · HY
3632.TEDINET S100XJG7
Period2025-07-01 → 2025-12-31
Filed2026-02-05
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥25.5bn | 2025-07-01 → 2025-12-31 | Cons. | Net sales |
| Revenue | ¥57.1bn | 2024-07-01 → 2025-06-30 | Cons. | Net sales (5-year summary) |
| Revenue | ¥28.5bn | 2024-07-01 → 2024-12-31 | Cons. | Net sales |
| Operating income | ¥1.5bn | 2025-07-01 → 2025-12-31 | Cons. | Operating income |
| Operating income | ¥2.1bn | 2024-07-01 → 2024-12-31 | Cons. | Operating income |
| Ordinary income | ¥2.1bn | 2025-07-01 → 2025-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥3.8bn | 2024-07-01 → 2025-06-30 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.2bn | 2024-07-01 → 2024-12-31 | Cons. | Ordinary income |
| Profit before tax | ¥2.3bn | 2025-07-01 → 2025-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥2.1bn | 2024-07-01 → 2024-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.2bn | 2025-07-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.2bn | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥955m | 2024-07-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥1.2bn | 2025-07-01 → 2025-12-31 | Cons. | Profit loss |
| Net income | ¥930m | 2024-07-01 → 2024-12-31 | Cons. | Profit loss |
| Total assets | ¥124.3bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥132.9bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥126.1bn | at 2024-12-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥30.9bn | at 2025-12-31 | Cons. | Liabilities |
| Total liabilities | ¥39.3bn | at 2025-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥93.4bn | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥93.6bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥93.7bn | at 2024-12-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥51.3bn | at 2025-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥48.9bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥72.9bn | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥83.9bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥74.8bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥77.3bn | at 2024-06-30v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥573m | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥674m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥558m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥462m | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥312m | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥117m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥11.5bn | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥6.0bn | 2024-07-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥3.0bn | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥7.18 | 2025-07-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥6.98 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.58 | 2024-07-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥7.15 | 2025-07-01 → 2025-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.9 | 2024-07-01 → 2025-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥5.52 | 2024-07-01 → 2024-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 74.0% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.0% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.9% | 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 · 68
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-07-01 → 2025-12-31 | −¥299m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-07-01 → 2025-12-31 | −¥299m |
| Reconciling Itemsreconciling | segment profit | 2025-07-01 → 2025-12-31 | −¥920m |
| DX Businessreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥3.8bn |
| DX Businessreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥3.7bn |
| DX Businessreportable segment | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥69m |
| DX Businessreportable segment | segment profit | 2025-07-01 → 2025-12-31 | ¥457m |
| Game Businessreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥14.7bn |
| Game Businessreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥14.6bn |
| Game Businessreportable segment | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥7m |
| Game Businessreportable segment | segment profit | 2025-07-01 → 2025-12-31 | ¥1.3bn |
| IP Businessreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥878m |
| IP Businessreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥878m |
| IP Businessreportable segment | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥0 |
| IP Businessreportable segment | segment profit | 2025-07-01 → 2025-12-31 | −¥16m |
| Investment Businessreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥1.3bn |
| Investment Businessreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥1.3bn |
| Investment Businessreportable segment | segment profit | 2025-07-01 → 2025-12-31 | −¥233m |
| Othersreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥750m |
| Othersreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥537m |
| Othersreportable segment | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥212m |
| Othersreportable segment | segment profit | 2025-07-01 → 2025-12-31 | ¥345m |
| V Tuber Bussinessreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥4.4bn |
| V Tuber Bussinessreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥4.4bn |
| V Tuber Bussinessreportable segment | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥10m |
| V Tuber Bussinessreportable segment | segment profit | 2025-07-01 → 2025-12-31 | ¥560m |
| —segment total | revenue | 2025-07-01 → 2025-12-31 | ¥25.0bn |
| —segment total | revenue external | 2025-07-01 → 2025-12-31 | ¥24.9bn |
| —segment total | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥87m |
| —segment total | segment profit | 2025-07-01 → 2025-12-31 | ¥2.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-07-01 → 2025-12-31 | ¥25.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-07-01 → 2025-12-31 | ¥25.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥299m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-07-01 → 2025-12-31 | ¥2.4bn |
| Reconciling Itemsreconciling | revenue | 2024-07-01 → 2024-12-31 | −¥232m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-07-01 → 2024-12-31 | −¥232m |
| Reconciling Itemsreconciling | segment profit | 2024-07-01 → 2024-12-31 | −¥770m |
| DX Businessreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥3.5bn |
| DX Businessreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥3.3bn |
| DX Businessreportable segment | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥163m |
| DX Businessreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥434m |
| Game Businessreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥18.2bn |
| Game Businessreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥18.2bn |
| Game Businessreportable segment | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥8m |
| Game Businessreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥1.7bn |
| IP Businessreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥887m |
| IP Businessreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥875m |
| IP Businessreportable segment | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥11m |
| IP Businessreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥243m |
| Investment Businessreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥2.1bn |
| Investment Businessreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥2.1bn |
| Investment Businessreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥226m |
| Othersreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥80m |
| Othersreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥46m |
| Othersreportable segment | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥34m |
| Othersreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥74m |
| V Tuber Bussinessreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥4.0bn |
| V Tuber Bussinessreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥4.0bn |
| V Tuber Bussinessreportable segment | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥14m |
| V Tuber Bussinessreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥246m |
| —segment total | revenue | 2024-07-01 → 2024-12-31 | ¥28.7bn |
| —segment total | revenue external | 2024-07-01 → 2024-12-31 | ¥28.5bn |
| —segment total | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥197m |
| —segment total | segment profit | 2024-07-01 → 2024-12-31 | ¥2.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-07-01 → 2024-12-31 | ¥28.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-07-01 → 2024-12-31 | ¥28.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥232m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-07-01 → 2024-12-31 | ¥2.9bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 525
| Item | Context | Value | Unit |
|---|---|---|---|
| Previous fiscal year end date | FilingDateInstant | 2025-06-30 | |
| Next fiscal year start date | FilingDateInstant | － | |
| End date of quarterly or semi annual period of next fiscal year | FilingDateInstant | － | |
| Amendment flag | FilingDateInstant | false | |
| Identification of document subject to amendment | FilingDateInstant | － | |
| Report amendment flag | FilingDateInstant | false | |
| Xbrl amendment flag | FilingDateInstant | false | |
| Business results of group (text) | FilingDateInstant | Text · Plus | |
| Description of business (text) | FilingDateInstant | Text · Plus | |
| Business risks (text) | FilingDateInstant | Text · Plus | |
| Management analysis of financial position operating results and cash flows (text) | FilingDateInstant | Text · Plus | |
| Critical contracts (text) | FilingDateInstant | Text · Plus | |
| Total number of shares (text) | FilingDateInstant | Text · Plus | |
| Issued shares total number of shares etc (text) | FilingDateInstant | Text · Plus | |
| Class issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | Original text (Japanese)普通株式 | |
| Name of financial instruments exchange on which securities are listed or authorized financial instruments business association to which securities are registered | FilingDateInstant_OrdinaryShareMember | Original text (Japanese)東京証券取引所（プライム市場） | |
| Description issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | Original text (Japanese)単元株式数100株 | |
| Details of employee share option program (text) | FilingDateInstant | Text · Plus | |
| Other information on share acquisition rights (text) | FilingDateInstant | Text · Plus | |
| Exercises etc of moving strike convertible bonds etc (text) | FilingDateInstant | Text · Plus | |
| Changes in number of issued shares stated capital etc (text) | FilingDateInstant | Text · Plus | |
| Major shareholders (text) | FilingDateInstant | Text · Plus | |
| Name major shareholders | InterimInstant_No1MajorShareholdersMember | Original text (Japanese)株式会社セコイア | |
| Address major shareholders | InterimInstant_No1MajorShareholdersMember | Original text (Japanese)東京都港区赤坂１丁目14－５ | |
| Name major shareholders | InterimInstant_No2MajorShareholdersMember | Original text (Japanese)田中 良和 | |
| Address major shareholders | InterimInstant_No2MajorShareholdersMember | Original text (Japanese)東京都港区 | |
| Name major shareholders | InterimInstant_No3MajorShareholdersMember | Original text (Japanese)日本マスタートラスト信託銀行株式会社（信託口） | |
| Address major shareholders | InterimInstant_No3MajorShareholdersMember | Original text (Japanese)東京都港区赤坂１丁目８－１ | |
| Name major shareholders | InterimInstant_No4MajorShareholdersMember | Original text (Japanese)日本マスタートラスト信託銀行株式会社（株式付与ＥＳＯＰ信託口・76166） | |
| Address major shareholders | InterimInstant_No4MajorShareholdersMember | Original text (Japanese)東京都港区赤坂１丁目８－１ | |
| Name major shareholders | InterimInstant_No5MajorShareholdersMember | Original text (Japanese)日本マスタートラスト信託銀行株式会社（役員報酬ＢＩＰ信託口・76759） | |
| Address major shareholders | InterimInstant_No5MajorShareholdersMember | Original text (Japanese)東京都港区赤坂１丁目８－１ | |
| Name major shareholders | InterimInstant_No6MajorShareholdersMember | Original text (Japanese)株式会社日本カストディ銀行（信託口） | |
| Address major shareholders | InterimInstant_No6MajorShareholdersMember | Original text (Japanese)東京都中央区晴海１丁目８－12 | |
| Name major shareholders | InterimInstant_No7MajorShareholdersMember | Original text (Japanese)藤本 真樹 | |
| Address major shareholders | InterimInstant_No7MajorShareholdersMember | Original text (Japanese)東京都中央区 | |
| Name major shareholders | InterimInstant_No8MajorShareholdersMember | Original text (Japanese)内藤 征吾 | |
| Address major shareholders | InterimInstant_No8MajorShareholdersMember | Original text (Japanese)東京都中央区 | |
| Name major shareholders | InterimInstant_No9MajorShareholdersMember | Original text (Japanese)山岸 広太郎 | |
| Address major shareholders | InterimInstant_No9MajorShareholdersMember | Original text (Japanese)東京都港区 | |
| Name major shareholders | InterimInstant_No10MajorShareholdersMember | Text · Plus | |
| Address major shareholders | InterimInstant_No10MajorShareholdersMember | Text · Plus | |
| Issued shares voting rights (text) | FilingDateInstant | Text · Plus | |
| Description issued shares voting rights | InterimInstant_SharesWithNoVotingRightsMember | － | |
| Description issued shares voting rights | InterimInstant_SharesWithRestrictedVotingRightsTreasurySharesEtcMember | － | |
| Description issued shares voting rights | InterimInstant_SharesWithRestrictedVotingRightsOtherMember | － | |
| Description issued shares voting rights | InterimInstant_SharesWithFullVotingRightsTreasurySharesEtcMember | － | |
| Description issued shares voting rights | InterimInstant_SharesWithFullVotingRightsOtherMember | － | |
| Description issued shares voting rights | InterimInstant_SharesLessThanOneUnitMember | － | |
| Treasury shares etc (text) | FilingDateInstant | Text · Plus |
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 |