Half-year report · Q2
4170.TEDINET S100WION
Period2025-01-01 → 2025-06-30
Filed2025-08-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 45
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.1bn | 2025-01-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥4.5bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.2bn | 2024-01-01 → 2024-06-30 | Cons. | Net sales |
| Operating income | ¥15m | 2025-01-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | −¥46m | 2024-01-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥22m | 2025-01-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥6m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥27m | 2024-01-01 → 2024-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥22m | 2025-01-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | −¥27m | 2024-01-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥12m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥172m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥53m | 2024-01-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥12m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | −¥47m | 2024-01-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥4.2bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥4.4bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥4.5bn | at 2024-06-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.3bn | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥1.5bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.9bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥3.0bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥3.3bn | at 2024-06-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.8bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.9bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.9bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.8bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥170m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥217m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥224m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥39m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥129m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥121m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥103m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥111m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥35m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥0.7 | 2025-01-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-10.17 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-3.13 | 2024-01-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥0.69 | 2025-01-01 → 2025-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 68.2% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.9% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 72.4% | 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.
Segments · 18
| Segment | Item | Period | Value |
|---|---|---|---|
| jpcrp040300-q2r_E36122-000Cloudreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥216m |
| jpcrp040300-q2r_E36122-000Cloudreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥216m |
| jpcrp040300-q2r_E36122-000Cloudreportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥64m |
| jpcrp040300-q2r_E36122-000Professionalreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥1.9bn |
| jpcrp040300-q2r_E36122-000Professionalreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥1.9bn |
| jpcrp040300-q2r_E36122-000Professionalreportable segment | segment profit | 2025-01-01 → 2025-06-30 | −¥49m |
| —segment total | revenue | 2025-01-01 → 2025-06-30 | ¥2.1bn |
| —segment total | revenue external | 2025-01-01 → 2025-06-30 | ¥2.1bn |
| —segment total | segment profit | 2025-01-01 → 2025-06-30 | ¥15m |
| jpcrp040300-q2r_E36122-000Cloudreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥152m |
| jpcrp040300-q2r_E36122-000Cloudreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥152m |
| jpcrp040300-q2r_E36122-000Cloudreportable segment | segment profit | 2024-01-01 → 2024-06-30 | −¥33m |
| jpcrp040300-q2r_E36122-000Professionalreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥2.1bn |
| jpcrp040300-q2r_E36122-000Professionalreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥2.1bn |
| jpcrp040300-q2r_E36122-000Professionalreportable segment | segment profit | 2024-01-01 → 2024-06-30 | −¥13m |
| —segment total | revenue | 2024-01-01 → 2024-06-30 | ¥2.2bn |
| —segment total | revenue external | 2024-01-01 → 2024-06-30 | ¥2.2bn |
| —segment total | segment profit | 2024-01-01 → 2024-06-30 | −¥46m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 458
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes deferred | Prior1YTDDuration | -2491000 | JPY |
| Income taxes deferred | CurrentYTDDuration | -11457000 | JPY |
| Income taxes | Prior1YTDDuration | 20787000 | JPY |
| Income taxes | CurrentYTDDuration | 10457000 | JPY |
| Profit loss | Prior1YTDDuration | -47448000 | JPY |
| Profit loss | CurrentYTDDuration | 11915000 | JPY |
| Profit loss attributable to non controlling interests | Prior1YTDDuration | 5408000 | JPY |
| Profit loss attributable to non controlling interests | CurrentYTDDuration | － | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | -52857000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | 11915000 | JPY |
| Profit loss | Prior1YTDDuration | -47448000 | JPY |
| Profit loss | CurrentYTDDuration | 11915000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YTDDuration | － | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYTDDuration | 2212000 | JPY |
| Foreign currency translation adjustment net of tax oci | Prior1YTDDuration | 149268000 | JPY |
| Foreign currency translation adjustment net of tax oci | CurrentYTDDuration | -101690000 | JPY |
| Other comprehensive income | Prior1YTDDuration | 149268000 | JPY |
| Other comprehensive income | CurrentYTDDuration | -99477000 | JPY |
| Comprehensive income | Prior1YTDDuration | 101819000 | JPY |
| Comprehensive income | CurrentYTDDuration | -87561000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 96411000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | -87561000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | 5408000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | － | JPY |
| Income before income taxes | Prior1YTDDuration | -26660000 | JPY |
| Income before income taxes | CurrentYTDDuration | 22373000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 80128000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 8215000 | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | 35448000 | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | 35448000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | 1528000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | -19408000 | JPY |
| Interest income ope cf | Prior1YTDDuration | -19477000 | JPY |
| Interest income ope cf | CurrentYTDDuration | -9307000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 3961000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 6633000 | JPY |
| Gain on sales of non current assets ope cf | Prior1YTDDuration | － | JPY |
| Gain on sales of non current assets ope cf | CurrentYTDDuration | -240000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YTDDuration | -3285000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYTDDuration | 1410000 | JPY |
| Loss gain on investments in partnership ope cf | Prior1YTDDuration | 5275000 | JPY |
| Loss gain on investments in partnership ope cf | CurrentYTDDuration | -9383000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | 38431000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | 135162000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | 3890000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -423000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | 28301000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | -20563000 | JPY |
| Increase decrease in advances received ope cf | Prior1YTDDuration | -9309000 | JPY |
| Increase decrease in advances received ope cf | CurrentYTDDuration | 317000 | 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 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 |