Half-year report · HY
3858.TEDINET S100X3XZ
Period2025-04-01 → 2025-09-30
Filed2025-11-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.8bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥4.1bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.7bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | −¥156m | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | −¥98m | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | −¥179m | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥93m | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥98m | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | −¥179m | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | −¥61m | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥191m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥91m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥68m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥191m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | −¥68m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥3.0bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥3.5bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥3.1bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥776m | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥1.1bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.2bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥2.3bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.3bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.4bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥72m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥138m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥200m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥38m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥23m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥54m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥18m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥221m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥192m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-18.28 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥8.71 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-6.51 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 74.1% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 69.4% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.1% | 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 · 18
| Segment | Item | Period | Value |
|---|---|---|---|
| Analysis Software Business Unitreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥383m |
| Analysis Software Business Unitreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥383m |
| Analysis Software Business Unitreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥10m |
| Software Business Unitreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥1.4bn |
| Software Business Unitreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥1.4bn |
| Software Business Unitreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥166m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥1.8bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥1.8bn |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | −¥156m |
| Analysis Software Business Unitreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥352m |
| Analysis Software Business Unitreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥352m |
| Analysis Software Business Unitreportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥5m |
| Software Business Unitreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥1.4bn |
| Software Business Unitreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥1.4bn |
| Software Business Unitreportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥93m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥1.7bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥1.7bn |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | −¥98m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 473
| Item | Context | Value | Unit |
|---|---|---|---|
| Provision for bonuses | InterimInstant | 26000000 | JPY |
| Other cl | Prior1YearInstant | 14263000 | JPY |
| Other cl | InterimInstant | 16005000 | JPY |
| Current liabilities | Prior1YearInstant | 730717000 | JPY |
| Current liabilities | InterimInstant | 481805000 | JPY |
| Long term loans payable | Prior1YearInstant | 36824000 | JPY |
| Long term loans payable | InterimInstant | － | JPY |
| Net defined benefit liability | Prior1YearInstant | 226371000 | JPY |
| Net defined benefit liability | InterimInstant | 217932000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant | 39498000 | JPY |
| Asset retirement obligations ncl | InterimInstant | 40829000 | JPY |
| Deferred tax liabilities | Prior1YearInstant | 19341000 | JPY |
| Deferred tax liabilities | InterimInstant | 33937000 | JPY |
| Other ncl | Prior1YearInstant | 1678000 | JPY |
| Other ncl | InterimInstant | 1513000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 323712000 | JPY |
| Noncurrent liabilities | InterimInstant | 294211000 | JPY |
| Liabilities | Prior1YearInstant | 1054428000 | JPY |
| Liabilities | InterimInstant | 776016000 | JPY |
| Capital stock | Prior1YearInstant | 1483482000 | JPY |
| Capital stock | InterimInstant | 1483482000 | JPY |
| Capital surplus | Prior1YearInstant | 1453482000 | JPY |
| Capital surplus | InterimInstant | 1453482000 | JPY |
| Retained earnings | Prior1YearInstant | -650421000 | JPY |
| Retained earnings | InterimInstant | -841602000 | JPY |
| Treasury stock | Prior1YearInstant | -121000 | JPY |
| Treasury stock | InterimInstant | -121000 | JPY |
| Shareholders equity | Prior1YearInstant | 2286423000 | JPY |
| Shareholders equity | InterimInstant | 2095242000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 109625000 | JPY |
| Valuation difference on available for sale securities | InterimInstant | 127624000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 109625000 | JPY |
| Valuation and translation adjustments | InterimInstant | 127624000 | JPY |
| Net assets | Prior1YearInstant | 2396048000 | JPY |
| Net assets | InterimInstant | 2222866000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 3450476000 | JPY |
| Liabilities and net assets | InterimInstant | 2998882000 | JPY |
| Net sales | Prior1InterimDuration | 1748503000 | JPY |
| Net sales | InterimDuration | 1784591000 | JPY |
| Cost of sales | Prior1InterimDuration | 1069905000 | JPY |
| Cost of sales | InterimDuration | 1101761000 | JPY |
| Gross profit | Prior1InterimDuration | 678598000 | JPY |
| Gross profit | InterimDuration | 682830000 | JPY |
| Selling general and administrative expenses | Prior1InterimDuration | 776613000 | JPY |
| Selling general and administrative expenses | InterimDuration | 838365000 | JPY |
| Operating income | Prior1InterimDuration | -98015000 | JPY |
| Operating income | InterimDuration | -155536000 | JPY |
| Interest income noi | Prior1InterimDuration | 133000 | JPY |
| Interest income noi | InterimDuration | 935000 | JPY |
| Dividends income noi | Prior1InterimDuration | 1483000 | 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 |