Half-year report · HY
4436.TEDINET S100X4UP
Period2025-04-01 → 2025-09-30
Filed2025-11-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 45
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.3bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥10.5bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.7bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥201m | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | −¥252m | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥126m | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | −¥2.0bn | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥290m | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥316m | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | −¥271m | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥179m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥5.5bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥293m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥178m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | −¥294m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥9.9bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥10.0bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥14.2bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥9.0bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥9.7bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥882m | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥320m | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥5.5bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥905m | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥543m | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥905m | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥543m | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥497m | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.0bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥297m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥656m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥618m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | ¥65m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥1.2bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥668m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥647,000 | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥347m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥264m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥11.87 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-368.79 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-19.55 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥11.87 | 2025-04-01 → 2025-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 8.9% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 3.1% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.9% | 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 · 30
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | ¥309m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥309m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | ¥140m |
| Media Businessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥2.3bn |
| Media Businessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥2.5bn |
| Media Businessreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥245m |
| Media Businessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥8m |
| Solutions Businessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥1.7bn |
| Solutions Businessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥1.8bn |
| Solutions Businessreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥64m |
| Solutions Businessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥68m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥4.0bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥4.3bn |
| —segment total | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥309m |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥61m |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | ¥591m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥591m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | ¥249m |
| Media Businessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥2.4bn |
| Media Businessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥2.8bn |
| Media Businessreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥413m |
| Media Businessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥515m |
| Solutions Businessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥1.8bn |
| Solutions Businessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥2.0bn |
| Solutions Businessreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥178m |
| Solutions Businessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥14m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥4.1bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥4.7bn |
| —segment total | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥591m |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | −¥501m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 505
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 consolidated | FilingDateInstant | Original text (Japanese)EY新日本有限責任監査法人 | |
| Cpa1 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)高 田 慎 司 | |
| Cpa2 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)川井 恵一郎 | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior1InterimDuration | 4729050000 | JPY |
| Net sales (5-year summary) | InterimDuration | 4299006000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration | 10548910000 | JPY |
| Ordinary income loss (5-year summary) | Prior1InterimDuration | -289860000 | JPY |
| Ordinary income loss (5-year summary) | InterimDuration | 126098000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration | -1993227000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1InterimDuration | -292893000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | InterimDuration | 179409000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1YearDuration | -5525955000 | JPY |
| Comprehensive income (5-year summary) | Prior1InterimDuration | -254161000 | JPY |
| Comprehensive income (5-year summary) | InterimDuration | 371695000 | JPY |
| Comprehensive income (5-year summary) | Prior1YearDuration | -5476919000 | JPY |
| Net assets (5-year summary) | Prior1InterimInstant | 5541315000 | JPY |
| Net assets (5-year summary) | InterimInstant | 882337000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant | 319988000 | JPY |
| Total assets (5-year summary) | Prior1InterimInstant | 14192208000 | JPY |
| Total assets (5-year summary) | InterimInstant | 9897999000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 9982387000 | JPY |
| Basic earnings loss per share (5-year summary) | Prior1InterimDuration | -19.55 | |
| Basic earnings loss per share (5-year summary) | InterimDuration | 11.87 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | -368.79 | |
| Diluted earnings per share (5-year summary) | Prior1InterimDuration | － | |
| Diluted earnings per share (5-year summary) | InterimDuration | 11.87 | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | － | |
| Equity to asset ratio (5-year summary) | Prior1InterimInstant | 0.389 | |
| Equity to asset ratio (5-year summary) | InterimInstant | 0.089 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.031 | |
| Net cash provided by used in operating activities (5-year summary) | Prior1InterimDuration | -618211000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | InterimDuration | 297220000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | -655990000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1InterimDuration | -668312000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | InterimDuration | 64755000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -1196139000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1InterimDuration | -264255000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | InterimDuration | 647000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | 346994000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1InterimInstant | 496965000 | JPY |
| Cash and cash equivalents (5-year summary) | InterimInstant | 905232000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1YearInstant | 542610000 | JPY |
| Number of issued shares as of fiscal year end issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | 15369700 | |
| Number of issued shares as of filing date issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | 15369700 | |
| Number of issued shares as of fiscal year end issued shares total number of shares etc | FilingDateInstant | 15369700 | |
| Number of issued shares as of filing date issued shares total number of shares etc | FilingDateInstant | 15369700 | |
| Number of shares held | InterimInstant_No1MajorShareholdersMember | 1627400 | |
| Shareholding ratio | InterimInstant_No1MajorShareholdersMember | 0.1059 |
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 |