Half-year report · HY
4391.TEDINET S100XLMM
Period2025-07-01 → 2025-12-31
Filed2026-02-16
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed
Amends S100XKQF. Amended by S100XLN6 (2026-02-16).
Key figures · 49
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.2bn | 2025-07-01 → 2025-12-31 | Standalone | Net sales |
| Revenue | ¥2.2bn | 2024-07-01 → 2025-06-30 | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.1bn | 2024-07-01 → 2024-12-31 | Standalone | Net sales |
| Operating income | ¥174m | 2025-07-01 → 2025-12-31 | Standalone | Operating income |
| Operating income | ¥262m | 2024-07-01 → 2024-12-31 | Standalone | Operating income |
| Ordinary income | ¥176m | 2025-07-01 → 2025-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥410m | 2024-07-01 → 2025-06-30 | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥262m | 2024-07-01 → 2024-12-31 | Standalone | Ordinary income |
| Profit before tax | ¥176m | 2025-07-01 → 2025-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥262m | 2024-07-01 → 2024-12-31 | Standalone | Income before income taxes |
| Net income | ¥125m | 2025-07-01 → 2025-12-31 | Standalone | Profit loss |
| Net income | ¥283m | 2024-07-01 → 2025-06-30 | Standalone | Net income loss (5-year summary) |
| Net income | ¥194m | 2024-07-01 → 2024-12-31 | Standalone | Profit loss |
| Total assets | ¥2.6bn | at 2025-12-31 | Standalone | Assets |
| Total assets | ¥2.6bn | at 2025-06-30 | Standalone | Assets |
| Total assets | ¥2.4bn | at 2024-12-31 | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥297m | at 2025-12-31 | Standalone | Liabilities |
| Total liabilities | ¥400m | at 2025-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥2.3bn | at 2025-12-31 | Standalone | Net assets |
| Net assets / equity | ¥2.2bn | at 2025-06-30 | Standalone | Net assets |
| Net assets / equity | ¥2.1bn | at 2024-12-31 | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.6bn | at 2025-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2025-06-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.6bn | at 2025-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2025-06-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2024-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2024-06-30v | Standalone | Cash and cash equivalents |
| Operating cash flow | ¥56m | 2025-07-01 → 2025-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥437m | 2024-07-01 → 2025-06-30 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥200m | 2024-07-01 → 2024-12-31 | Standalone | Net cash provided by used in operating activities |
| Investing cash flow | −¥111m | 2025-07-01 → 2025-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥217m | 2024-07-01 → 2025-06-30 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥98m | 2024-07-01 → 2024-12-31 | Standalone | Net cash provided by used in investment activities |
| Financing cash flow | −¥61m | 2025-07-01 → 2025-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥50m | 2024-07-01 → 2025-06-30 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥50m | 2024-07-01 → 2024-12-31 | Standalone | Net cash provided by used in financing activities |
| EPS (basic) | ¥38.68 | 2025-07-01 → 2025-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥87.91 | 2024-07-01 → 2025-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥60.52 | 2024-07-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥37.9 | 2025-07-01 → 2025-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥86.05 | 2024-07-01 → 2025-06-30 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥59.22 | 2024-07-01 → 2024-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥18 | 2024-07-01 → 2025-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Equity ratio | 88.4% | at 2025-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 84.5% | at 2025-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 87.6% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 3,298,000 | at 2025-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,295,500 | at 2025-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,295,000 | at 2024-12-31 | Standalone | Total number of issued shares (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 · 373
| Item | Context | Value | Unit |
|---|---|---|---|
| Capital stock | InterimInstant_NonConsolidatedMember | 304244000 | JPY |
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | 296446000 | JPY |
| Capital surplus | InterimInstant_NonConsolidatedMember | 296746000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | 1680187000 | JPY |
| Retained earnings | InterimInstant_NonConsolidatedMember | 1737311000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -103836000 | JPY |
| Treasury stock | InterimInstant_NonConsolidatedMember | -62612000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | 2176741000 | JPY |
| Shareholders equity | InterimInstant_NonConsolidatedMember | 2275690000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | 2176741000 | JPY |
| Net assets | InterimInstant_NonConsolidatedMember | 2275690000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 2576516000 | JPY |
| Liabilities and net assets | InterimInstant_NonConsolidatedMember | 2573150000 | JPY |
| Net sales | Prior1InterimDuration_NonConsolidatedMember | 1106721000 | JPY |
| Net sales | InterimDuration_NonConsolidatedMember | 1157262000 | JPY |
| Cost of sales | Prior1InterimDuration_NonConsolidatedMember | 481318000 | JPY |
| Cost of sales | InterimDuration_NonConsolidatedMember | 512927000 | JPY |
| Gross profit | Prior1InterimDuration_NonConsolidatedMember | 625403000 | JPY |
| Gross profit | InterimDuration_NonConsolidatedMember | 644334000 | JPY |
| Selling general and administrative expenses | Prior1InterimDuration_NonConsolidatedMember | 363578000 | JPY |
| Selling general and administrative expenses | InterimDuration_NonConsolidatedMember | 469836000 | JPY |
| Operating income | Prior1InterimDuration_NonConsolidatedMember | 261824000 | JPY |
| Operating income | InterimDuration_NonConsolidatedMember | 174497000 | JPY |
| Interest income noi | Prior1InterimDuration_NonConsolidatedMember | 285000 | JPY |
| Interest income noi | InterimDuration_NonConsolidatedMember | 1775000 | JPY |
| Commission fee noi | Prior1InterimDuration_NonConsolidatedMember | 225000 | JPY |
| Commission fee noi | InterimDuration_NonConsolidatedMember | － | JPY |
| Other noi | Prior1InterimDuration_NonConsolidatedMember | 0 | JPY |
| Other noi | InterimDuration_NonConsolidatedMember | 86000 | JPY |
| Non operating income | Prior1InterimDuration_NonConsolidatedMember | 511000 | JPY |
| Non operating income | InterimDuration_NonConsolidatedMember | 1862000 | JPY |
| Interest expenses noe | Prior1InterimDuration_NonConsolidatedMember | － | JPY |
| Interest expenses noe | InterimDuration_NonConsolidatedMember | 204000 | JPY |
| Foreign exchange losses noe | Prior1InterimDuration_NonConsolidatedMember | 55000 | JPY |
| Foreign exchange losses noe | InterimDuration_NonConsolidatedMember | 86000 | JPY |
| Other noe | Prior1InterimDuration_NonConsolidatedMember | － | JPY |
| Other noe | InterimDuration_NonConsolidatedMember | 7000 | JPY |
| Non operating expenses | Prior1InterimDuration_NonConsolidatedMember | 55000 | JPY |
| Non operating expenses | InterimDuration_NonConsolidatedMember | 299000 | JPY |
| Ordinary income | Prior1InterimDuration_NonConsolidatedMember | 262281000 | JPY |
| Ordinary income | InterimDuration_NonConsolidatedMember | 176059000 | JPY |
| Income before income taxes | Prior1InterimDuration_NonConsolidatedMember | 262281000 | JPY |
| Income before income taxes | InterimDuration_NonConsolidatedMember | 176059000 | JPY |
| Income taxes | Prior1InterimDuration_NonConsolidatedMember | 67825000 | JPY |
| Income taxes | InterimDuration_NonConsolidatedMember | 50974000 | JPY |
| Profit loss | Prior1InterimDuration_NonConsolidatedMember | 194455000 | JPY |
| Profit loss | InterimDuration_NonConsolidatedMember | 125085000 | JPY |
| Income before income taxes | Prior1InterimDuration_NonConsolidatedMember | 262281000 | JPY |
| Income before income taxes | InterimDuration_NonConsolidatedMember | 176059000 | JPY |
| Depreciation and amortization ope cf | Prior1InterimDuration_NonConsolidatedMember | 48278000 | 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 · 12 of 12 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 · 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 |