Half-year report · HY
3934.TEDINET S100X0IT
Period2025-04-01 → 2025-09-30
Filed2025-11-10
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥7.9bn | 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 | ¥6.2bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥674m | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥514m | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥681m | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.2bn | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥517m | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥653m | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥517m | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥431m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥831m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥338m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥431m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥338m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥12.4bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥11.9bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥11.5bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥4.3bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥3.9bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥8.1bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥7.9bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥7.5bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.7bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.2bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.7bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.2bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.4bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.1bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥130m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.2bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥277m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥155m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥102m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥115m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥460m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥10m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥132m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥73.47 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥141.17 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥57.44 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥73.07 | 2025-04-01 → 2025-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥141 | 2024-04-01 → 2025-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥57.35 | 2024-04-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 65.2% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.8% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 65.0% | 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 · 39
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2025-04-01 → 2025-09-30 | ¥66m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2025-04-01 → 2025-09-30 | ¥66m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2025-04-01 → 2025-09-30 | ¥17m |
| Internet Communication Services Businessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥5.2bn |
| Internet Communication Services Businessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥5.2bn |
| Internet Communication Services Businessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥716m |
| Reusebusinessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥851m |
| Reusebusinessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥851m |
| Reusebusinessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥14m |
| Robotbusinessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥1.4bn |
| Robotbusinessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥1.4bn |
| Robotbusinessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥140m |
| Waterserverbusinssreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥353m |
| Waterserverbusinssreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥353m |
| Waterserverbusinssreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥54m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥7.9bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥7.9bn |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥896m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥7.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥7.9bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥913m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-04-01 → 2024-09-30 | ¥42m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-04-01 → 2024-09-30 | ¥42m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-04-01 → 2024-09-30 | ¥1m |
| Internet Communication Services Businessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥4.9bn |
| Internet Communication Services Businessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥4.9bn |
| Internet Communication Services Businessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥960m |
| Robotbusinessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥1.2bn |
| Robotbusinessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥1.2bn |
| Robotbusinessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥210m |
| Waterserverbusinssreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥74m |
| Waterserverbusinssreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥74m |
| Waterserverbusinssreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥25m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥6.2bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥6.2bn |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥775m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥6.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥6.2bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | ¥776m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 492
| Item | Context | Value | Unit |
|---|---|---|---|
| Decrease increase in inventories ope cf | Prior1InterimDuration | -30630000 | JPY |
| Decrease increase in inventories ope cf | InterimDuration | -232563000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1InterimDuration | -107322000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | InterimDuration | 763000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1InterimDuration | 43518000 | JPY |
| Increase decrease in accounts payable other ope cf | InterimDuration | 168374000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1InterimDuration | -119330000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | InterimDuration | 45526000 | JPY |
| Other net ope cf | Prior1InterimDuration | -67218000 | JPY |
| Other net ope cf | InterimDuration | 75781000 | JPY |
| Subtotal ope cf | Prior1InterimDuration | 553889000 | JPY |
| Subtotal ope cf | InterimDuration | 247237000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1InterimDuration | 132000 | JPY |
| Interest and dividends income received ope cf inv cf | InterimDuration | 3599000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1InterimDuration | -3675000 | JPY |
| Interest expenses paid ope cf fin cf | InterimDuration | -4752000 | JPY |
| Income taxes paid ope cf | Prior1InterimDuration | -273647000 | JPY |
| Income taxes paid ope cf | InterimDuration | -115984000 | JPY |
| Net cash provided by used in operating activities | Prior1InterimDuration | 276698000 | JPY |
| Net cash provided by used in operating activities | InterimDuration | 130100000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1InterimDuration | -80525000 | JPY |
| Purchase of property plant and equipment inv cf | InterimDuration | -14462000 | JPY |
| Purchase of intangible assets inv cf | Prior1InterimDuration | -38367000 | JPY |
| Purchase of intangible assets inv cf | InterimDuration | -31526000 | JPY |
| Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cf | Prior1InterimDuration | － | JPY |
| Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cf | InterimDuration | -100278000 | JPY |
| Payments for guarantee deposits inv cf | Prior1InterimDuration | -80000 | JPY |
| Payments for guarantee deposits inv cf | InterimDuration | -9469000 | JPY |
| Proceeds from collection of guarantee deposits inv cf | Prior1InterimDuration | 4678000 | JPY |
| Proceeds from collection of guarantee deposits inv cf | InterimDuration | 1909000 | JPY |
| Other net inv cf | Prior1InterimDuration | -1029000 | JPY |
| Other net inv cf | InterimDuration | -1029000 | JPY |
| Net cash provided by used in investment activities | Prior1InterimDuration | -115323000 | JPY |
| Net cash provided by used in investment activities | InterimDuration | -154858000 | JPY |
| Increase in short term loans payable fin cf | Prior1InterimDuration | 900000000 | JPY |
| Increase in short term loans payable fin cf | InterimDuration | 500000000 | JPY |
| Decrease in short term loans payable fin cf | Prior1InterimDuration | -1350000000 | JPY |
| Decrease in short term loans payable fin cf | InterimDuration | -600000000 | JPY |
| Proceeds from long term loans payable fin cf | Prior1InterimDuration | 1000000000 | JPY |
| Proceeds from long term loans payable fin cf | InterimDuration | － | JPY |
| Repayment of long term loans payable fin cf | Prior1InterimDuration | -182587000 | JPY |
| Repayment of long term loans payable fin cf | InterimDuration | -190580000 | JPY |
| Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cf | Prior1InterimDuration | 1620000 | JPY |
| Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cf | InterimDuration | 9953000 | JPY |
| Repayments of lease obligations fin cf | Prior1InterimDuration | -1352000 | JPY |
| Repayments of lease obligations fin cf | InterimDuration | -1400000 | JPY |
| Repayments of installment payables fin cf | Prior1InterimDuration | -8078000 | JPY |
| Repayments of installment payables fin cf | InterimDuration | － | JPY |
| Purchase of treasury stock fin cf | Prior1InterimDuration | -8594000 | JPY |
| Purchase of treasury stock fin cf | InterimDuration | -7457000 | 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 |