Half-year report · Q2
3976.TEDINET S100VXVR
Period2024-11-01 → 2025-04-30
Filed2025-06-13
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Amended by S100WPZX (2025-09-19).
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.4bn | 2024-11-01 → 2025-04-30 | Cons. | Net sales |
| Revenue | ¥3.2bn | 2023-11-01 → 2024-10-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.5bn | 2023-11-01 → 2024-04-30 | Cons. | Net sales |
| Operating income | −¥21m | 2024-11-01 → 2025-04-30 | Cons. | Operating income |
| Operating income | −¥94m | 2023-11-01 → 2024-04-30 | Cons. | Operating income |
| Ordinary income | −¥70m | 2024-11-01 → 2025-04-30 | Cons. | Ordinary income |
| Ordinary income | −¥53m | 2023-11-01 → 2024-10-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥93m | 2023-11-01 → 2024-04-30 | Cons. | Ordinary income |
| Profit before tax | −¥132m | 2024-11-01 → 2025-04-30 | Cons. | Income before income taxes |
| Profit before tax | −¥93m | 2023-11-01 → 2024-04-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥157m | 2024-11-01 → 2025-04-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥102m | 2023-11-01 → 2024-10-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥94m | 2023-11-01 → 2024-04-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥157m | 2024-11-01 → 2025-04-30 | Cons. | Profit loss |
| Net income | −¥94m | 2023-11-01 → 2024-04-30 | Cons. | Profit loss |
| Total assets | ¥1.7bn | at 2025-04-30 | Cons. | Assets |
| Total assets | ¥2.2bn | at 2024-10-31 | Cons. | Assets |
| Total assets | ¥2.3bn | at 2024-04-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥847m | at 2025-04-30 | Cons. | Liabilities |
| Total liabilities | ¥2.2bn | at 2024-10-31 | Cons. | Liabilities |
| Net assets / equity | ¥852m | at 2025-04-30 | Cons. | Net assets |
| Net assets / equity | −¥53m | at 2024-10-31 | Cons. | Net assets |
| Net assets / equity | −¥45m | at 2024-04-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥738m | at 2025-04-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥763m | at 2024-10-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥738m | at 2025-04-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥763m | at 2024-10-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥823m | at 2024-04-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥401m | at 2023-10-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥143m | 2024-11-01 → 2025-04-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥227m | 2023-11-01 → 2024-10-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥72m | 2023-11-01 → 2024-04-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | ¥49m | 2024-11-01 → 2025-04-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥161m | 2023-11-01 → 2024-10-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥73m | 2023-11-01 → 2024-04-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥216m | 2024-11-01 → 2025-04-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥295m | 2023-11-01 → 2024-10-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥422m | 2023-11-01 → 2024-04-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-34.62 | 2024-11-01 → 2025-04-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-31.97 | 2023-11-01 → 2024-10-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-29.64 | 2023-11-01 → 2024-04-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 50.1% | at 2025-04-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | -2.7% | at 2024-10-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | -2.2% | at 2024-04-30 | 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 | 2024-11-01 → 2025-04-30 | −¥3m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-11-01 → 2025-04-30 | −¥3m |
| Reconciling Itemsreconciling | segment profit | 2024-11-01 → 2025-04-30 | −¥182m |
| jpcrp040300-q2r_E32855-000Event Cloud Businessreportable segment | revenue | 2024-11-01 → 2025-04-30 | ¥298m |
| jpcrp040300-q2r_E32855-000Event Cloud Businessreportable segment | revenue external | 2024-11-01 → 2025-04-30 | ¥298m |
| jpcrp040300-q2r_E32855-000Event Cloud Businessreportable segment | segment profit | 2024-11-01 → 2025-04-30 | ¥66m |
| jpcrp040300-q2r_E32855-000Marketing Cloudreportable segment | revenue | 2024-11-01 → 2025-04-30 | ¥1.1bn |
| jpcrp040300-q2r_E32855-000Marketing Cloudreportable segment | revenue external | 2024-11-01 → 2025-04-30 | ¥1.1bn |
| jpcrp040300-q2r_E32855-000Marketing Cloudreportable segment | revenue intersegment | 2024-11-01 → 2025-04-30 | ¥3m |
| jpcrp040300-q2r_E32855-000Marketing Cloudreportable segment | segment profit | 2024-11-01 → 2025-04-30 | ¥95m |
| —segment total | revenue | 2024-11-01 → 2025-04-30 | ¥1.4bn |
| —segment total | revenue external | 2024-11-01 → 2025-04-30 | ¥1.4bn |
| —segment total | revenue intersegment | 2024-11-01 → 2025-04-30 | ¥3m |
| —segment total | segment profit | 2024-11-01 → 2025-04-30 | ¥161m |
| Reconciling Itemsreconciling | revenue | 2023-11-01 → 2024-04-30 | −¥5m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-11-01 → 2024-04-30 | −¥5m |
| Reconciling Itemsreconciling | segment profit | 2023-11-01 → 2024-04-30 | −¥146m |
| jpcrp040300-q2r_E32855-000Event Cloud Businessreportable segment | revenue | 2023-11-01 → 2024-04-30 | ¥189m |
| jpcrp040300-q2r_E32855-000Event Cloud Businessreportable segment | revenue external | 2023-11-01 → 2024-04-30 | ¥189m |
| jpcrp040300-q2r_E32855-000Event Cloud Businessreportable segment | segment profit | 2023-11-01 → 2024-04-30 | −¥7m |
| jpcrp040300-q2r_E32855-000Marketing Cloudreportable segment | revenue | 2023-11-01 → 2024-04-30 | ¥1.3bn |
| jpcrp040300-q2r_E32855-000Marketing Cloudreportable segment | revenue external | 2023-11-01 → 2024-04-30 | ¥1.3bn |
| jpcrp040300-q2r_E32855-000Marketing Cloudreportable segment | revenue intersegment | 2023-11-01 → 2024-04-30 | ¥5m |
| jpcrp040300-q2r_E32855-000Marketing Cloudreportable segment | segment profit | 2023-11-01 → 2024-04-30 | ¥59m |
| —segment total | revenue | 2023-11-01 → 2024-04-30 | ¥1.5bn |
| —segment total | revenue external | 2023-11-01 → 2024-04-30 | ¥1.5bn |
| —segment total | revenue intersegment | 2023-11-01 → 2024-04-30 | ¥5m |
| —segment total | segment profit | 2023-11-01 → 2024-04-30 | ¥52m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 474
| Item | Context | Value | Unit |
|---|---|---|---|
| Proceeds from issuance of convertible bond type bonds with subscription rights to shares fin cf | CurrentYTDDuration | － | JPY |
| Repayment of long term loans payable fin cf | Prior1YTDDuration | -80644000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYTDDuration | -63932000 | JPY |
| Proceeds from issuance of common stock fin cf | Prior1YTDDuration | 3468000 | JPY |
| Proceeds from issuance of common stock fin cf | CurrentYTDDuration | 545536000 | JPY |
| Proceeds from issuance of subscription rights to shares fin cf | Prior1YTDDuration | 4705000 | JPY |
| Proceeds from issuance of subscription rights to shares fin cf | CurrentYTDDuration | － | JPY |
| Redemption of bonds fin cf | Prior1YTDDuration | -20000000 | JPY |
| Redemption of bonds fin cf | CurrentYTDDuration | -20000000 | JPY |
| Redemption of convertible bond type bonds with subscription rights to shares fin cf | Prior1YTDDuration | － | JPY |
| Redemption of convertible bond type bonds with subscription rights to shares fin cf | CurrentYTDDuration | -677695000 | JPY |
| Net cash provided by used in financing activities | Prior1YTDDuration | 421551000 | JPY |
| Net cash provided by used in financing activities | CurrentYTDDuration | -216091000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1YTDDuration | 1394000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | CurrentYTDDuration | -1300000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YTDDuration | 422372000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYTDDuration | -25467000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 400862000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 763133000 | JPY |
| Cash and cash equivalents | Prior1QuarterInstant | 823234000 | JPY |
| Cash and cash equivalents | CurrentQuarterInstant | 737665000 | JPY |
| Payroll and allowances sga | Prior1YTDDuration | 456715000 | JPY |
| Payroll and allowances sga | CurrentYTDDuration | 436260000 | JPY |
| Provision for bonuses sga | Prior1YTDDuration | 61666000 | JPY |
| Provision for bonuses sga | CurrentYTDDuration | 58084000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E32855-000MarketingCloudReportableSegmentsMember | 1292217000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E32855-000EventCloudBusinessReportableSegmentsMember | 189164000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReportableSegmentsMember | 1481382000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReconcilingItemsMember | － | JPY |
| Revenues from external customers | Prior1YTDDuration | 1481382000 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E32855-000MarketingCloudReportableSegmentsMember | 4691000 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E32855-000EventCloudBusinessReportableSegmentsMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_ReportableSegmentsMember | 4691000 | JPY |
| Transactions with other segments | Prior1YTDDuration_ReconcilingItemsMember | -4691000 | JPY |
| Transactions with other segments | Prior1YTDDuration | － | JPY |
| Net sales | Prior1YTDDuration_jpcrp040300-q2r_E32855-000MarketingCloudReportableSegmentsMember | 1296908000 | JPY |
| Net sales | Prior1YTDDuration_jpcrp040300-q2r_E32855-000EventCloudBusinessReportableSegmentsMember | 189164000 | JPY |
| Net sales | Prior1YTDDuration_ReportableSegmentsMember | 1486073000 | JPY |
| Net sales | Prior1YTDDuration_ReconcilingItemsMember | -4691000 | JPY |
| Net sales | Prior1YTDDuration | 1481382000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q2r_E32855-000MarketingCloudReportableSegmentsMember | 59168000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q2r_E32855-000EventCloudBusinessReportableSegmentsMember | -6730000 | JPY |
| Operating income | Prior1YTDDuration_ReportableSegmentsMember | 52438000 | JPY |
| Operating income | Prior1YTDDuration_ReconcilingItemsMember | -145996000 | JPY |
| Operating income | Prior1YTDDuration | -93557000 | JPY |
| Revenues from external customers | CurrentYTDDuration_jpcrp040300-q2r_E32855-000MarketingCloudReportableSegmentsMember | 1137936000 | JPY |
| Revenues from external customers | CurrentYTDDuration_jpcrp040300-q2r_E32855-000EventCloudBusinessReportableSegmentsMember | 298161000 | JPY |
| Revenues from external customers | CurrentYTDDuration_ReportableSegmentsMember | 1436098000 | JPY |
| Revenues from external customers | CurrentYTDDuration_ReconcilingItemsMember | － | JPY |
| Revenues from external customers | CurrentYTDDuration | 1436098000 | 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 |