Half-year report · HY
4845.TEDINET S100XKV9
Period2025-07-01 → 2025-12-31
Filed2026-02-16
StandardIFRS
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.0bn | 2025-07-01 → 2025-12-31 | Cons. | Revenue IFRS |
| Revenue | ¥8.2bn | 2024-07-01 → 2025-06-30 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥4.2bn | 2024-07-01 → 2024-12-31 | Cons. | Revenue IFRS |
| Operating income | ¥57m | 2025-07-01 → 2025-12-31 | Cons. | Operating profit loss IFRS |
| Operating income | ¥374m | 2024-07-01 → 2024-12-31 | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥46m | 2025-07-01 → 2025-12-31 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥725m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | ¥361m | 2024-07-01 → 2024-12-31 | Cons. | Profit loss before tax IFRS |
| Net income (owners) | ¥15m | 2025-07-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥982m | 2024-07-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | ¥353m | 2024-07-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | ¥19m | 2025-07-01 → 2025-12-31 | Cons. | Profit loss IFRS |
| Net income | ¥346m | 2024-07-01 → 2024-12-31 | Cons. | Profit loss IFRS |
| Total assets | ¥10.0bn | at 2025-12-31 | Cons. | Assets IFRS |
| Total assets | ¥10.2bn | at 2025-06-30 | Cons. | Assets IFRS |
| Total assets | ¥11.9bn | at 2024-12-31 | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥5.3bn | at 2025-12-31 | Cons. | Liabilities IFRS |
| Total liabilities | ¥5.4bn | at 2025-06-30 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥4.7bn | at 2025-12-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥4.8bn | at 2025-06-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥4.5bn | at 2024-12-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥4.6bn | at 2024-06-30v | Cons. | Equity IFRS |
| Equity (owners) | ¥4.7bn | at 2025-12-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥4.8bn | at 2025-06-30 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥4.4bn | at 2024-12-31 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥4.4bn | at 2025-12-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥4.6bn | at 2025-06-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥5.0bn | at 2024-12-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥6.8bn | at 2024-06-30v | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | −¥308m | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥590m | 2024-07-01 → 2025-06-30 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥94m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | ¥228m | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | ¥779m | 2024-07-01 → 2025-06-30 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥183m | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥125m | 2025-07-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | −¥3.6bn | 2024-07-01 → 2025-06-30 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | −¥1.7bn | 2024-07-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥0.84 | 2025-07-01 → 2025-12-31 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥56.58 | 2024-07-01 → 2025-06-30 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥20.37 | 2024-07-01 → 2024-12-31 | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥0.84 | 2025-07-01 → 2025-12-31 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥56.58 | 2024-07-01 → 2025-06-30 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥20.37 | 2024-07-01 → 2024-12-31 | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 46.9% | at 2025-12-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 47.0% | at 2025-06-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 36.7% | at 2024-12-31 | 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 · 41
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-07-01 → 2025-12-31 | −¥9m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-07-01 → 2025-12-31 | −¥9m |
| Reconciling Itemsreconciling | segment profit | 2025-07-01 → 2025-12-31 | −¥199m |
| DXreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥2.2bn |
| DXreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥2.2bn |
| DXreportable segment | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥9m |
| DXreportable segment | segment profit | 2025-07-01 → 2025-12-31 | ¥100m |
| Human Resourcesreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥489m |
| Human Resourcesreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥489m |
| Human Resourcesreportable segment | segment profit | 2025-07-01 → 2025-12-31 | ¥39m |
| Incubationreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥107m |
| Incubationreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥107m |
| Incubationreportable segment | segment profit | 2025-07-01 → 2025-12-31 | −¥26m |
| TCGreportable segment | revenue | 2025-07-01 → 2025-12-31 | ¥1.2bn |
| TCGreportable segment | revenue external | 2025-07-01 → 2025-12-31 | ¥1.2bn |
| TCGreportable segment | segment profit | 2025-07-01 → 2025-12-31 | ¥143m |
| —segment total | revenue | 2025-07-01 → 2025-12-31 | ¥4.0bn |
| —segment total | revenue external | 2025-07-01 → 2025-12-31 | ¥4.0bn |
| —segment total | revenue intersegment | 2025-07-01 → 2025-12-31 | ¥9m |
| —segment total | segment profit | 2025-07-01 → 2025-12-31 | ¥256m |
| Reconciling Itemsreconciling | revenue | 2024-07-01 → 2024-12-31 | −¥47m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-07-01 → 2024-12-31 | −¥47m |
| Reconciling Itemsreconciling | segment profit | 2024-07-01 → 2024-12-31 | −¥216m |
| DXreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥2.5bn |
| DXreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥2.5bn |
| DXreportable segment | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥27m |
| DXreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥432m |
| Human Resourcesreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥454m |
| Human Resourcesreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥454m |
| Human Resourcesreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥47m |
| Incubationreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥137m |
| Incubationreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥117m |
| Incubationreportable segment | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥20m |
| Incubationreportable segment | segment profit | 2024-07-01 → 2024-12-31 | −¥47m |
| TCGreportable segment | revenue | 2024-07-01 → 2024-12-31 | ¥1.1bn |
| TCGreportable segment | revenue external | 2024-07-01 → 2024-12-31 | ¥1.1bn |
| TCGreportable segment | segment profit | 2024-07-01 → 2024-12-31 | ¥157m |
| —segment total | revenue | 2024-07-01 → 2024-12-31 | ¥4.2bn |
| —segment total | revenue external | 2024-07-01 → 2024-12-31 | ¥4.2bn |
| —segment total | revenue intersegment | 2024-07-01 → 2024-12-31 | ¥47m |
| —segment total | segment profit | 2024-07-01 → 2024-12-31 | ¥590m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 733
| Item | Context | Value | Unit |
|---|---|---|---|
| Number of issued shares as of filing date issued shares total number of shares etc | FilingDateInstant | 17768259 | |
| Number of shares held | InterimInstant_No1MajorShareholdersMember | 1945500 | |
| Shareholding ratio | InterimInstant_No1MajorShareholdersMember | 0.1120 | |
| Number of shares held | InterimInstant_No2MajorShareholdersMember | 500000 | |
| Shareholding ratio | InterimInstant_No2MajorShareholdersMember | 0.0288 | |
| Number of shares held | InterimInstant_No3MajorShareholdersMember | 500000 | |
| Shareholding ratio | InterimInstant_No3MajorShareholdersMember | 0.0288 | |
| Number of shares held | InterimInstant_No4MajorShareholdersMember | 343900 | |
| Shareholding ratio | InterimInstant_No4MajorShareholdersMember | 0.0198 | |
| Number of shares held | InterimInstant_No5MajorShareholdersMember | 324400 | |
| Shareholding ratio | InterimInstant_No5MajorShareholdersMember | 0.0187 | |
| Number of shares held | InterimInstant_No6MajorShareholdersMember | 271700 | |
| Shareholding ratio | InterimInstant_No6MajorShareholdersMember | 0.0156 | |
| Number of shares held | InterimInstant_No7MajorShareholdersMember | 200000 | |
| Shareholding ratio | InterimInstant_No7MajorShareholdersMember | 0.0115 | |
| Number of shares held | InterimInstant_No8MajorShareholdersMember | 183100 | |
| Shareholding ratio | InterimInstant_No8MajorShareholdersMember | 0.0105 | |
| Number of shares held | InterimInstant_No9MajorShareholdersMember | 173000 | |
| Shareholding ratio | InterimInstant_No9MajorShareholdersMember | 0.0100 | |
| Number of shares held | InterimInstant_No10MajorShareholdersMember | 140000 | |
| Shareholding ratio | InterimInstant_No10MajorShareholdersMember | 0.0081 | |
| Number of shares held | InterimInstant | 4581600 | |
| Shareholding ratio | InterimInstant | 0.2638 | |
| Number of shares issued shares voting rights | InterimInstant_SharesWithNoVotingRightsMember | － | |
| Number of shares issued shares voting rights | InterimInstant_SharesWithRestrictedVotingRightsTreasurySharesEtcMember | － | |
| Number of shares issued shares voting rights | InterimInstant_SharesWithRestrictedVotingRightsOtherMember | － | |
| Number of voting rights issued shares voting rights | InterimInstant_SharesWithRestrictedVotingRightsOtherMember | － | |
| Number of shares issued shares voting rights | InterimInstant_OrdinarySharesTreasurySharesSharesWithFullVotingRightsTreasurySharesEtcMember | 400000 | |
| Number of voting rights issued shares voting rights | InterimInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember | 173248 | |
| Number of shares issued shares voting rights | InterimInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember | 17324800 | |
| Number of shares issued shares voting rights | InterimInstant_OrdinarySharesSharesLessThanOneUnitMember | 43459 | |
| Number of shares issued shares voting rights | InterimInstant | 17768259 | |
| Number of voting rights issued shares voting rights | InterimInstant | 173248 | |
| Number of shares held in own name treasury shares etc | InterimInstant_Row1Member | 400000 | |
| Number of shares held in others names treasury shares etc | InterimInstant_Row1Member | － | |
| Total number of shares held treasury shares etc | InterimInstant_Row1Member | 400000 | |
| Shareholding ratio treasury shares etc | InterimInstant_Row1Member | 0.0225 | |
| Number of shares held in own name treasury shares etc | InterimInstant | 400000 | |
| Number of shares held in others names treasury shares etc | InterimInstant | － | |
| Total number of shares held treasury shares etc | InterimInstant | 400000 | |
| Shareholding ratio treasury shares etc | InterimInstant | 0.0225 | |
| Cash and cash equivalents IFRS | Prior1YearInstant | 4586809000 | JPY |
| Cash and cash equivalents IFRS | InterimInstant | 4384156000 | JPY |
| Trade and other receivables ca IFRS | Prior1YearInstant | 734481000 | JPY |
| Trade and other receivables ca IFRS | InterimInstant | 1091806000 | JPY |
| Inventories ca IFRS | Prior1YearInstant | 392981000 | JPY |
| Inventories ca IFRS | InterimInstant | 417491000 | JPY |
| Income taxes receivable ca IFRS | Prior1YearInstant | 5082000 | JPY |
| Income taxes receivable ca IFRS | InterimInstant | － | JPY |
| Other current assets ca IFRS | Prior1YearInstant | 180981000 | 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 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 |