Half-year report · Q2
3967.TEDINET S100WUMH
Period2025-03-01 → 2025-08-31
Filed2025-10-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Amended by S100X8QO (2025-12-08).
Key figures · 45
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.1bn | 2025-03-01 → 2025-08-31 | Cons. | Net sales |
| Revenue | ¥7.3bn | 2024-03-01 → 2025-02-28 | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.4bn | 2024-03-01 → 2024-08-31 | Cons. | Net sales |
| Operating income | ¥92m | 2025-03-01 → 2025-08-31 | Cons. | Operating income |
| Operating income | −¥62m | 2024-03-01 → 2024-08-31 | Cons. | Operating income |
| Ordinary income | ¥56m | 2025-03-01 → 2025-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥69m | 2024-03-01 → 2025-02-28 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥65m | 2024-03-01 → 2024-08-31 | Cons. | Ordinary income |
| Profit before tax | ¥52m | 2025-03-01 → 2025-08-31 | Cons. | Income before income taxes |
| Profit before tax | −¥70m | 2024-03-01 → 2024-08-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥13m | 2025-03-01 → 2025-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥860m | 2024-03-01 → 2025-02-28 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥95m | 2024-03-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥12m | 2025-03-01 → 2025-08-31 | Cons. | Profit loss |
| Net income | −¥94m | 2024-03-01 → 2024-08-31 | Cons. | Profit loss |
| Total assets | ¥7.3bn | at 2025-08-31 | Cons. | Assets |
| Total assets | ¥7.4bn | at 2025-02-28 | Cons. | Assets |
| Total assets | ¥7.1bn | at 2024-08-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥5.3bn | at 2025-08-31 | Cons. | Liabilities |
| Total liabilities | ¥5.5bn | at 2025-02-28 | Cons. | Liabilities |
| Net assets / equity | ¥2.0bn | at 2025-08-31 | Cons. | Net assets |
| Net assets / equity | ¥1.9bn | at 2025-02-28 | Cons. | Net assets |
| Net assets / equity | ¥2.6bn | at 2024-08-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.2bn | at 2025-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.5bn | at 2025-02-28 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.2bn | at 2025-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.5bn | at 2025-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2024-02-29v | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥6m | 2025-03-01 → 2025-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥588m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥460m | 2024-03-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥155m | 2025-03-01 → 2025-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥571m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥300m | 2024-03-01 → 2024-08-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥173m | 2025-03-01 → 2025-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥939m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥196m | 2024-03-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥2.18 | 2025-03-01 → 2025-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-142.61 | 2024-03-01 → 2025-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-15.72 | 2024-03-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥2.16 | 2025-03-01 → 2025-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 27.1% | at 2025-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 24.7% | at 2025-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.0% | at 2024-08-31 | 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 · 46
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-03-01 → 2025-08-31 | −¥63m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-03-01 → 2025-08-31 | −¥63m |
| Reconciling Itemsreconciling | segment profit | 2025-03-01 → 2025-08-31 | −¥327m |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue | 2025-03-01 → 2025-08-31 | ¥1.0bn |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue external | 2025-03-01 → 2025-08-31 | ¥1.0bn |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue intersegment | 2025-03-01 → 2025-08-31 | ¥2m |
| jpcrp040300-q2r_E32750-000AIreportable segment | segment profit | 2025-03-01 → 2025-08-31 | ¥19m |
| jpcrp040300-q2r_E32750-000DXreportable segment | revenue | 2025-03-01 → 2025-08-31 | ¥851m |
| jpcrp040300-q2r_E32750-000DXreportable segment | revenue external | 2025-03-01 → 2025-08-31 | ¥797m |
| jpcrp040300-q2r_E32750-000DXreportable segment | revenue intersegment | 2025-03-01 → 2025-08-31 | ¥54m |
| jpcrp040300-q2r_E32750-000DXreportable segment | segment profit | 2025-03-01 → 2025-08-31 | −¥120m |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue | 2025-03-01 → 2025-08-31 | ¥1.4bn |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue external | 2025-03-01 → 2025-08-31 | ¥1.4bn |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue intersegment | 2025-03-01 → 2025-08-31 | ¥5m |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | segment profit | 2025-03-01 → 2025-08-31 | ¥506m |
| jpcrp040300-q2r_E32750-000Smart Cityreportable segment | revenue | 2025-03-01 → 2025-08-31 | ¥932m |
| jpcrp040300-q2r_E32750-000Smart Cityreportable segment | revenue external | 2025-03-01 → 2025-08-31 | ¥930m |
| jpcrp040300-q2r_E32750-000Smart Cityreportable segment | revenue intersegment | 2025-03-01 → 2025-08-31 | ¥2m |
| jpcrp040300-q2r_E32750-000Smart Cityreportable segment | segment profit | 2025-03-01 → 2025-08-31 | ¥15m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-03-01 → 2025-08-31 | ¥4.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-03-01 → 2025-08-31 | ¥4.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-03-01 → 2025-08-31 | ¥63m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-03-01 → 2025-08-31 | ¥419m |
| Reconciling Itemsreconciling | revenue | 2024-03-01 → 2024-08-31 | −¥56m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-03-01 → 2024-08-31 | −¥56m |
| Reconciling Itemsreconciling | segment profit | 2024-03-01 → 2024-08-31 | −¥336m |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue | 2024-03-01 → 2024-08-31 | ¥769m |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue external | 2024-03-01 → 2024-08-31 | ¥766m |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue intersegment | 2024-03-01 → 2024-08-31 | ¥2m |
| jpcrp040300-q2r_E32750-000AIreportable segment | segment profit | 2024-03-01 → 2024-08-31 | −¥32m |
| jpcrp040300-q2r_E32750-000DXreportable segment | revenue | 2024-03-01 → 2024-08-31 | ¥751m |
| jpcrp040300-q2r_E32750-000DXreportable segment | revenue external | 2024-03-01 → 2024-08-31 | ¥701m |
| jpcrp040300-q2r_E32750-000DXreportable segment | revenue intersegment | 2024-03-01 → 2024-08-31 | ¥50m |
| jpcrp040300-q2r_E32750-000DXreportable segment | segment profit | 2024-03-01 → 2024-08-31 | −¥43m |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue | 2024-03-01 → 2024-08-31 | ¥1.2bn |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue external | 2024-03-01 → 2024-08-31 | ¥1.2bn |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue intersegment | 2024-03-01 → 2024-08-31 | ¥2m |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | segment profit | 2024-03-01 → 2024-08-31 | ¥408m |
| jpcrp040300-q2r_E32750-000Smart Cityreportable segment | revenue | 2024-03-01 → 2024-08-31 | ¥709m |
| jpcrp040300-q2r_E32750-000Smart Cityreportable segment | revenue external | 2024-03-01 → 2024-08-31 | ¥707m |
| jpcrp040300-q2r_E32750-000Smart Cityreportable segment | revenue intersegment | 2024-03-01 → 2024-08-31 | ¥2m |
| jpcrp040300-q2r_E32750-000Smart Cityreportable segment | segment profit | 2024-03-01 → 2024-08-31 | −¥58m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-03-01 → 2024-08-31 | ¥3.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-03-01 → 2024-08-31 | ¥3.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-03-01 → 2024-08-31 | ¥56m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-03-01 → 2024-08-31 | ¥274m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 567
| Item | Context | Value | Unit |
|---|---|---|---|
| Insurance premiums refunded cancellation noi | Prior1YTDDuration | － | JPY |
| Insurance premiums refunded cancellation noi | CurrentYTDDuration | 3978000 | JPY |
| Other noi | Prior1YTDDuration | 2536000 | JPY |
| Other noi | CurrentYTDDuration | 2333000 | JPY |
| Non operating income | Prior1YTDDuration | 21816000 | JPY |
| Non operating income | CurrentYTDDuration | 9204000 | JPY |
| Interest expenses noe | Prior1YTDDuration | 13552000 | JPY |
| Interest expenses noe | CurrentYTDDuration | 27475000 | JPY |
| Commission fee noe | Prior1YTDDuration | 1307000 | JPY |
| Commission fee noe | CurrentYTDDuration | 9986000 | JPY |
| Share acquisition rights issuance costs noe | Prior1YTDDuration | 2875000 | JPY |
| Share acquisition rights issuance costs noe | CurrentYTDDuration | － | JPY |
| Loss on investments in partnership noe | Prior1YTDDuration | － | JPY |
| Loss on investments in partnership noe | CurrentYTDDuration | 6796000 | JPY |
| Equity in losses of affiliates noe | Prior1YTDDuration | 640000 | JPY |
| Equity in losses of affiliates noe | CurrentYTDDuration | － | JPY |
| Other noe | Prior1YTDDuration | 7020000 | JPY |
| Other noe | CurrentYTDDuration | 1704000 | JPY |
| Non operating expenses | Prior1YTDDuration | 25395000 | JPY |
| Non operating expenses | CurrentYTDDuration | 45963000 | JPY |
| Ordinary income | Prior1YTDDuration | -65416000 | JPY |
| Ordinary income | CurrentYTDDuration | 55691000 | JPY |
| Gain on sales of investment securities ei | Prior1YTDDuration | 10169000 | JPY |
| Gain on sales of investment securities ei | CurrentYTDDuration | 25054000 | JPY |
| Extraordinary income | Prior1YTDDuration | 10169000 | JPY |
| Extraordinary income | CurrentYTDDuration | 25054000 | JPY |
| Loss on valuation of investment securities el | Prior1YTDDuration | 14588000 | JPY |
| Loss on valuation of investment securities el | CurrentYTDDuration | － | JPY |
| Litigation expenses el | Prior1YTDDuration | － | JPY |
| Litigation expenses el | CurrentYTDDuration | 4829000 | JPY |
| Loss on outsourcing cancellation el | Prior1YTDDuration | － | JPY |
| Loss on outsourcing cancellation el | CurrentYTDDuration | 24000000 | JPY |
| Extraordinary loss | Prior1YTDDuration | 14588000 | JPY |
| Extraordinary loss | CurrentYTDDuration | 28829000 | JPY |
| Income before income taxes | Prior1YTDDuration | -69835000 | JPY |
| Income before income taxes | CurrentYTDDuration | 51916000 | JPY |
| Income taxes | Prior1YTDDuration | 24645000 | JPY |
| Income taxes | CurrentYTDDuration | 39939000 | JPY |
| Profit loss | Prior1YTDDuration | -94481000 | JPY |
| Profit loss | CurrentYTDDuration | 11977000 | JPY |
| Profit loss attributable to non controlling interests | Prior1YTDDuration | 382000 | JPY |
| Profit loss attributable to non controlling interests | CurrentYTDDuration | -1298000 | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | -94863000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | 13276000 | JPY |
| Profit loss | Prior1YTDDuration | -94481000 | JPY |
| Profit loss | CurrentYTDDuration | 11977000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YTDDuration | -22980000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYTDDuration | 4353000 | JPY |
| Other comprehensive income | Prior1YTDDuration | -22980000 | JPY |
| Other comprehensive income | CurrentYTDDuration | 4353000 | 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 |