Half-year report · HY
3793.TEDINET S100X3YQ
Period2025-04-01 → 2025-09-30
Filed2025-11-13
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥8.2bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥12.7bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.0bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | −¥575m | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | −¥315m | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | −¥617m | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥53m | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥354m | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | −¥2.2bn | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | −¥956m | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥2.4bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥1.0bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥1.0bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥2.4bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | −¥1.0bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥10.0bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥13.5bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥12.5bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥7.6bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥8.8bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.4bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥4.7bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥4.7bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.6bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥3.9bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.6bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.9bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.7bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.9bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥755m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥634m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥251m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥358m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥899m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥609m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥752m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥1.7bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥874m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-82.08 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-36.1 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-35.68 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 23.5% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 34.6% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 37.3% | 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 · 28
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥23m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥23m |
| Contents Servicereportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥324m |
| Contents Servicereportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥308m |
| Contents Servicereportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥16m |
| Contents Servicereportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥460m |
| Game Servicereportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥7.9bn |
| Game Servicereportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥7.9bn |
| Game Servicereportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥7m |
| Game Servicereportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥115m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥8.3bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥8.2bn |
| —segment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥23m |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | −¥575m |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥3m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥3m |
| Contents Servicereportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥225m |
| Contents Servicereportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥222m |
| Contents Servicereportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥3m |
| Contents Servicereportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥572m |
| Game Servicereportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥3.8bn |
| Game Servicereportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥3.8bn |
| Game Servicereportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥166,000 |
| Game Servicereportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥257m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥4.0bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥4.0bn |
| —segment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥3m |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | −¥315m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 488
| Item | Context | Value | Unit |
|---|---|---|---|
| Number of shares held | InterimInstant_No2MajorShareholdersMember | 5532000 | |
| Shareholding ratio | InterimInstant_No2MajorShareholdersMember | 0.1887 | |
| Number of shares held | InterimInstant_No3MajorShareholdersMember | 728000 | |
| Shareholding ratio | InterimInstant_No3MajorShareholdersMember | 0.0248 | |
| Number of shares held | InterimInstant_No4MajorShareholdersMember | 505586 | |
| Shareholding ratio | InterimInstant_No4MajorShareholdersMember | 0.0172 | |
| Number of shares held | InterimInstant_No5MajorShareholdersMember | 480400 | |
| Shareholding ratio | InterimInstant_No5MajorShareholdersMember | 0.0163 | |
| Number of shares held | InterimInstant_No6MajorShareholdersMember | 447503 | |
| Shareholding ratio | InterimInstant_No6MajorShareholdersMember | 0.0152 | |
| Number of shares held | InterimInstant_No7MajorShareholdersMember | 200000 | |
| Shareholding ratio | InterimInstant_No7MajorShareholdersMember | 0.0068 | |
| Number of shares held | InterimInstant_No8MajorShareholdersMember | 200000 | |
| Shareholding ratio | InterimInstant_No8MajorShareholdersMember | 0.0068 | |
| Number of shares held | InterimInstant_No9MajorShareholdersMember | 153200 | |
| Shareholding ratio | InterimInstant_No9MajorShareholdersMember | 0.0052 | |
| Number of shares held | InterimInstant_No10MajorShareholdersMember | 145100 | |
| Shareholding ratio | InterimInstant_No10MajorShareholdersMember | 0.0049 | |
| Number of shares held | InterimInstant | 18321789 | |
| Shareholding ratio | InterimInstant | 0.6252 | |
| Number of shares issued shares voting rights | InterimInstant_SharesWithNoVotingRightsMember | － | |
| Number of shares issued shares voting rights | InterimInstant_SharesWithRestrictedVotingRightsTreasurySharesEtcMember | － | |
| Number of shares issued shares voting rights | InterimInstant_SharesWithRestrictedVotingRightsOtherMember | － | |
| Number of voting rights issued shares voting rights | InterimInstant_SharesWithRestrictedVotingRightsOtherMember | － | |
| Number of shares issued shares voting rights | InterimInstant_OrdinarySharesSharesWithFullVotingRightsTreasurySharesEtcMember | 516300 | |
| Number of voting rights issued shares voting rights | InterimInstant_OrdinarySharesSharesWithFullVotingRightsTreasurySharesEtcMember | 4804 | |
| Number of shares issued shares voting rights | InterimInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember | 28809400 | |
| Number of voting rights issued shares voting rights | InterimInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember | 288094 | |
| Number of shares issued shares voting rights | InterimInstant_OrdinarySharesSharesLessThanOneUnitMember | 14512 | |
| Number of shares issued shares voting rights | InterimInstant | 29340212 | |
| Number of voting rights issued shares voting rights | InterimInstant | 292898 | |
| Number of shares held in own name treasury shares etc | InterimInstant_Row1Member | 35900 | |
| Number of shares held in others names treasury shares etc | InterimInstant_Row1Member | 480400 | |
| Total number of shares held treasury shares etc | InterimInstant_Row1Member | 516300 | |
| Shareholding ratio treasury shares etc | InterimInstant_Row1Member | 0.0176 | |
| Number of shares held in own name treasury shares etc | InterimInstant | 35900 | |
| Number of shares held in others names treasury shares etc | InterimInstant | 480400 | |
| Total number of shares held treasury shares etc | InterimInstant | 516300 | |
| Shareholding ratio treasury shares etc | InterimInstant | 0.0176 | |
| Cash and deposits | Prior1YearInstant | 3928774000 | JPY |
| Cash and deposits | InterimInstant | 3572376000 | JPY |
| Accounts receivable trade | Prior1YearInstant | 3006348000 | JPY |
| Accounts receivable trade | InterimInstant | 2066969000 | JPY |
| Merchandise | Prior1YearInstant | 12834000 | JPY |
| Merchandise | InterimInstant | 9861000 | JPY |
| Work in process | Prior1YearInstant | 78672000 | JPY |
| Work in process | InterimInstant | 117745000 | JPY |
| Prepaid expenses | Prior1YearInstant | 704277000 | JPY |
| Prepaid expenses | InterimInstant | 476354000 | JPY |
| Other ca | Prior1YearInstant | 111310000 | 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 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 |