Half-year report · HY
4680.TEDINET S100WZVX
Period2025-04-01 → 2025-09-30
Filed2025-11-10
StandardIFRS
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥92.0bn | 2025-04-01 → 2025-09-30 | Cons. | Revenue IFRS |
| Revenue | ¥177.1bn | 2024-04-01 → 2025-03-31 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥86.0bn | 2024-04-01 → 2024-09-30 | Cons. | Revenue IFRS |
| Operating income | ¥14.9bn | 2025-04-01 → 2025-09-30 | Cons. | Operating profit loss IFRS |
| Operating income | ¥13.9bn | 2024-04-01 → 2024-09-30 | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥13.3bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥23.0bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | ¥12.3bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss before tax IFRS |
| Net income (owners) | ¥8.9bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥15.4bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | ¥8.7bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | ¥8.9bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss IFRS |
| Net income | ¥8.7bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss IFRS |
| Total assets | ¥271.7bn | at 2025-09-30 | Cons. | Assets IFRS |
| Total assets | ¥259.9bn | at 2025-03-31 | Cons. | Assets IFRS |
| Total assets | ¥254.9bn | at 2024-09-30 | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥198.0bn | at 2025-09-30 | Cons. | Liabilities IFRS |
| Total liabilities | ¥193.0bn | at 2025-03-31 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥73.8bn | at 2025-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥66.9bn | at 2025-03-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥70.6bn | at 2024-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥65.7bn | at 2024-03-31v | Cons. | Equity IFRS |
| Equity (owners) | ¥73.8bn | at 2025-09-30 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥66.9bn | at 2025-03-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥70.6bn | at 2024-09-30 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥60.3bn | at 2025-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥51.2bn | at 2025-03-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥53.7bn | at 2024-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥36.5bn | at 2024-03-31v | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | ¥26.8bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥64.0bn | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥29.8bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | −¥11.2bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥24.0bn | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥10.8bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥6.4bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | −¥25.1bn | 2024-04-01 → 2025-03-31 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | −¥1.4bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥33.75 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥57.38 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥32.21 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥33.63 | 2025-04-01 → 2025-09-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥57.22 | 2024-04-01 → 2025-03-31 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥32.13 | 2024-04-01 → 2024-09-30 | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 27.2% | at 2025-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 25.7% | at 2025-03-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 27.7% | at 2024-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (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 · 32
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2025-04-01 → 2025-09-30 | ¥738m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2025-04-01 → 2025-09-30 | ¥738m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2025-04-01 → 2025-09-30 | −¥990m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | ¥8m |
| Japanreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥53.7bn |
| Japanreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥53.7bn |
| Japanreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥10.8bn |
| USAreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥37.6bn |
| USAreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥37.6bn |
| USAreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥5.1bn |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥91.2bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥91.2bn |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥15.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥92.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥92.0bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥14.9bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-04-01 → 2024-09-30 | ¥871m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-04-01 → 2024-09-30 | ¥871m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-04-01 → 2024-09-30 | −¥523m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | ¥2m |
| Japanreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥50.7bn |
| Japanreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥50.7bn |
| Japanreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥9.4bn |
| USAreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥34.4bn |
| USAreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥34.4bn |
| USAreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥5.1bn |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥85.2bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥85.2bn |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥14.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥86.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥86.0bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | ¥13.9bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 759
| Item | Context | Value | Unit |
|---|---|---|---|
| Share based payment transactions ss IFRS | InterimDuration_EquityAttributableToOwnersOfParentIFRSMember | 177000000 | JPY |
| Share based payment transactions ss IFRS | InterimDuration_NonControllingInterestsIFRSMember | － | JPY |
| Share based payment transactions ss IFRS | InterimDuration | 177000000 | JPY |
| Total transactions with owners IFRS | InterimDuration_FinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeIFRSMember | － | JPY |
| Total transactions with owners IFRS | InterimDuration_ShareAcquisitionRightsIFRSMember | 132000000 | JPY |
| Total transactions with owners IFRS | InterimDuration_OtherComponentsOfEquityIFRSMember | 132000000 | JPY |
| Total transactions with owners IFRS | InterimDuration_EquityAttributableToOwnersOfParentIFRSMember | -1908000000 | JPY |
| Total transactions with owners IFRS | InterimDuration_NonControllingInterestsIFRSMember | － | JPY |
| Total transactions with owners IFRS | InterimDuration | -1908000000 | JPY |
| Equity IFRS | InterimInstant_FinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeIFRSMember | 24000000 | JPY |
| Equity IFRS | InterimInstant_ShareAcquisitionRightsIFRSMember | 436000000 | JPY |
| Equity IFRS | InterimInstant_OtherComponentsOfEquityIFRSMember | 3240000000 | JPY |
| Equity IFRS | InterimInstant_EquityAttributableToOwnersOfParentIFRSMember | 73777000000 | JPY |
| Equity IFRS | InterimInstant_NonControllingInterestsIFRSMember | -0 | JPY |
| Equity IFRS | InterimInstant | 73777000000 | JPY |
| Profit loss before tax IFRS | Prior1InterimDuration | 12279000000 | JPY |
| Profit loss before tax IFRS | InterimDuration | 13347000000 | JPY |
| Depreciation and amortization ope cf IFRS | Prior1InterimDuration | 21143000000 | JPY |
| Depreciation and amortization ope cf IFRS | InterimDuration | 20894000000 | JPY |
| Impairment losses reversal of impairment losses ope cf IFRS | Prior1InterimDuration | － | JPY |
| Impairment losses reversal of impairment losses ope cf IFRS | InterimDuration | 150000000 | JPY |
| Finance income ope cf IFRS | Prior1InterimDuration | -61000000 | JPY |
| Finance income ope cf IFRS | InterimDuration | -127000000 | JPY |
| Finance costs ope cf IFRS | Prior1InterimDuration | 1756000000 | JPY |
| Finance costs ope cf IFRS | InterimDuration | 1913000000 | JPY |
| Share of loss profit of investments accounted for using equity method ope cf IFRS | Prior1InterimDuration | -121000000 | JPY |
| Share of loss profit of investments accounted for using equity method ope cf IFRS | InterimDuration | -204000000 | JPY |
| Loss on retirement of fixed assets ope cf IFRS | Prior1InterimDuration | 125000000 | JPY |
| Loss on retirement of fixed assets ope cf IFRS | InterimDuration | 219000000 | JPY |
| Loss gain on sale of fixed assets ope cf IFRS | Prior1InterimDuration | － | JPY |
| Loss gain on sale of fixed assets ope cf IFRS | InterimDuration | 131000000 | JPY |
| Decrease increase in trade and other receivables ope cf IFRS | Prior1InterimDuration | 1736000000 | JPY |
| Decrease increase in trade and other receivables ope cf IFRS | InterimDuration | 1255000000 | JPY |
| Decrease increase in inventories ope cf IFRS | Prior1InterimDuration | 142000000 | JPY |
| Decrease increase in inventories ope cf IFRS | InterimDuration | -891000000 | JPY |
| Increase decrease in trade and other payables ope cf IFRS | Prior1InterimDuration | -569000000 | JPY |
| Increase decrease in trade and other payables ope cf IFRS | InterimDuration | -1139000000 | JPY |
| Other changes in working capital ope cf IFRS | Prior1InterimDuration | -551000000 | JPY |
| Other changes in working capital ope cf IFRS | InterimDuration | 657000000 | JPY |
| Subtotal ope cf IFRS | Prior1InterimDuration | 35879000000 | JPY |
| Subtotal ope cf IFRS | InterimDuration | 36206000000 | JPY |
| Interest and dividends received ope cf IFRS | Prior1InterimDuration | 87000000 | JPY |
| Interest and dividends received ope cf IFRS | InterimDuration | 147000000 | JPY |
| Interest paid ope cf IFRS | Prior1InterimDuration | -1755000000 | JPY |
| Interest paid ope cf IFRS | InterimDuration | -1860000000 | JPY |
| Compensation received ope cf IFRS | Prior1InterimDuration | 216000000 | JPY |
| Compensation received ope cf IFRS | InterimDuration | － | JPY |
| Income taxes refund paid ope cf IFRS | Prior1InterimDuration | -4577000000 | JPY |
| Income taxes refund paid ope cf IFRS | InterimDuration | -7739000000 | JPY |
| Net cash provided by used in operating activities IFRS | Prior1InterimDuration | 29849000000 | 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 |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | 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 |