Half-year report · Q2
3902.TEDINET S100WIH9
Period2025-01-01 → 2025-06-30
Filed2025-08-13
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.0bn | 2025-01-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥5.9bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.8bn | 2024-01-01 → 2024-06-30 | Cons. | Net sales |
| Operating income | −¥5m | 2025-01-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | ¥27m | 2024-01-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥4m | 2025-01-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | −¥510m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥32m | 2024-01-01 → 2024-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥3m | 2025-01-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | −¥32m | 2024-01-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥10m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥791m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥87m | 2024-01-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥14m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | −¥91m | 2024-01-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥4.6bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥4.7bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥5.6bn | at 2024-06-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.8bn | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥1.6bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.8bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥3.2bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥4.0bn | at 2024-06-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.8bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.3bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.8bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.4bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.2bn | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥828m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥878m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥88m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥24m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥593m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥490m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥319m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥400m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥246m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-0.27 | 2025-01-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-20.73 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-2.27 | 2024-01-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 60.4% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.1% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 69.8% | at 2024-06-30 | 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.
All source rows · 414
| Item | Context | Value | Unit |
|---|---|---|---|
| Extraordinary loss | Prior1YTDDuration | 30000 | JPY |
| Extraordinary loss | CurrentYTDDuration | 1108000 | JPY |
| Income before income taxes | Prior1YTDDuration | -32037000 | JPY |
| Income before income taxes | CurrentYTDDuration | 2745000 | JPY |
| Income taxes current | Prior1YTDDuration | 86643000 | JPY |
| Income taxes current | CurrentYTDDuration | 10035000 | JPY |
| Income taxes deferred | Prior1YTDDuration | -27983000 | JPY |
| Income taxes deferred | CurrentYTDDuration | 6962000 | JPY |
| Income taxes | Prior1YTDDuration | 58659000 | JPY |
| Income taxes | CurrentYTDDuration | 16998000 | JPY |
| Profit loss | Prior1YTDDuration | -90697000 | JPY |
| Profit loss | CurrentYTDDuration | -14253000 | JPY |
| Profit loss attributable to non controlling interests | Prior1YTDDuration | -4078000 | JPY |
| Profit loss attributable to non controlling interests | CurrentYTDDuration | -4073000 | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | -86619000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | -10179000 | JPY |
| Profit loss | Prior1YTDDuration | -90697000 | JPY |
| Profit loss | CurrentYTDDuration | -14253000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YTDDuration | -4032000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYTDDuration | 11037000 | JPY |
| Other comprehensive income | Prior1YTDDuration | -4032000 | JPY |
| Other comprehensive income | CurrentYTDDuration | 11037000 | JPY |
| Comprehensive income | Prior1YTDDuration | -94730000 | JPY |
| Comprehensive income | CurrentYTDDuration | -3215000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | -90651000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | 858000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | -4078000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | -4073000 | JPY |
| Income before income taxes | Prior1YTDDuration | -32037000 | JPY |
| Income before income taxes | CurrentYTDDuration | 2745000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 31074000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 40325000 | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | 12842000 | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | 12842000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | 5801000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | -443000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | 10047000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | 21068000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -577000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -1371000 | JPY |
| Equity in earnings losses of affiliates ope cf | Prior1YTDDuration | 60427000 | JPY |
| Equity in earnings losses of affiliates ope cf | CurrentYTDDuration | 5358000 | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1YTDDuration | 30000 | JPY |
| Loss on retirement of noncurrent assets ope cf | CurrentYTDDuration | 1108000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | Prior1YTDDuration | 335874000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | CurrentYTDDuration | 317008000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | -2101000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -27316000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | -38854000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | -78485000 | 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 |
| 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 |