Half-year report · HY
5384.TEDINET S100WYB1
Period2025-04-01 → 2025-09-30
Filed2025-11-07
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥33.5bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥62.5bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥30.7bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥6.5bn | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥5.7bn | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥6.3bn | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥12.3bn | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥5.6bn | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥6.2bn | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥5.6bn | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥4.7bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥9.4bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥4.4bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥4.7bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥4.4bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥104.7bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥90.9bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥85.5bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥24.4bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥14.0bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥80.3bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥76.9bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥73.7bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥29.1bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥27.9bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥27.9bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥23.8bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥32.0bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥32.6bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥3.8bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥13.0bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥6.8bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥7.5bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥15.9bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥4.1bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥7.2bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥5.6bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥2.8bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥62.98 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥127.1 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥58.91 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 75.9% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 83.7% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 86.2% | 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 · 44
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥6.6bn |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥6.6bn |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥1.7bn |
| Asiareportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥9.2bn |
| Asiareportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥9.0bn |
| Asiareportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥251m |
| Asiareportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥2.3bn |
| Europereportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥1.3bn |
| Europereportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥1.3bn |
| Europereportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥100m |
| Japanreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥25.0bn |
| Japanreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥19.4bn |
| Japanreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥5.6bn |
| Japanreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥5.6bn |
| North Americareportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥4.6bn |
| North Americareportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥3.8bn |
| North Americareportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥786m |
| North Americareportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥178m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥40.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥33.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥6.6bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥8.1bn |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥6.1bn |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥6.1bn |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥1.4bn |
| Asiareportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥8.5bn |
| Asiareportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥8.2bn |
| Asiareportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥312m |
| Asiareportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥2.3bn |
| Europereportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥992m |
| Europereportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥992m |
| Europereportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥70m |
| Japanreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥22.4bn |
| Japanreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥17.4bn |
| Japanreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥5.0bn |
| Japanreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥4.6bn |
| North Americareportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥4.9bn |
| North Americareportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥4.1bn |
| North Americareportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥797m |
| North Americareportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥194m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥36.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥30.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥6.1bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | ¥7.1bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 498
| Item | Context | Value | Unit |
|---|---|---|---|
| Deferred tax liabilities | InterimInstant | 102000000 | JPY |
| Net defined benefit liability | Prior1YearInstant | 644000000 | JPY |
| Net defined benefit liability | InterimInstant | 646000000 | JPY |
| Provision for share based remuneration ncl | Prior1YearInstant | 188000000 | JPY |
| Provision for share based remuneration ncl | InterimInstant | 47000000 | JPY |
| Other ncl | Prior1YearInstant | 596000000 | JPY |
| Other ncl | InterimInstant | 1157000000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 1540000000 | JPY |
| Noncurrent liabilities | InterimInstant | 11954000000 | JPY |
| Liabilities | Prior1YearInstant | 14012000000 | JPY |
| Liabilities | InterimInstant | 24381000000 | JPY |
| Capital stock | Prior1YearInstant | 4753000000 | JPY |
| Capital stock | InterimInstant | 4753000000 | JPY |
| Capital surplus | Prior1YearInstant | 5038000000 | JPY |
| Capital surplus | InterimInstant | 5038000000 | JPY |
| Retained earnings | Prior1YearInstant | 65172000000 | JPY |
| Retained earnings | InterimInstant | 67077000000 | JPY |
| Treasury stock | Prior1YearInstant | -4416000000 | JPY |
| Treasury stock | InterimInstant | -4416000000 | JPY |
| Shareholders equity | Prior1YearInstant | 70548000000 | JPY |
| Shareholders equity | InterimInstant | 72452000000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 1087000000 | JPY |
| Valuation difference on available for sale securities | InterimInstant | 1605000000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | 4349000000 | JPY |
| Foreign currency translation adjustment | InterimInstant | 5290000000 | JPY |
| Remeasurements of defined benefit plans | Prior1YearInstant | 133000000 | JPY |
| Remeasurements of defined benefit plans | InterimInstant | 122000000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 5571000000 | JPY |
| Valuation and translation adjustments | InterimInstant | 7018000000 | JPY |
| Non controlling interests | Prior1YearInstant | 776000000 | JPY |
| Non controlling interests | InterimInstant | 802000000 | JPY |
| Net assets | Prior1YearInstant | 76895000000 | JPY |
| Net assets | InterimInstant | 80274000000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 90908000000 | JPY |
| Liabilities and net assets | InterimInstant | 104655000000 | JPY |
| Net sales | Prior1InterimDuration | 30746000000 | JPY |
| Net sales | InterimDuration | 33496000000 | JPY |
| Cost of sales | Prior1InterimDuration | 17482000000 | JPY |
| Cost of sales | InterimDuration | 18656000000 | JPY |
| Gross profit | Prior1InterimDuration | 13263000000 | JPY |
| Gross profit | InterimDuration | 14840000000 | JPY |
| Selling general and administrative expenses | Prior1InterimDuration | 7560000000 | JPY |
| Selling general and administrative expenses | InterimDuration | 8370000000 | JPY |
| Operating income | Prior1InterimDuration | 5702000000 | JPY |
| Operating income | InterimDuration | 6469000000 | JPY |
| Interest income noi | Prior1InterimDuration | 129000000 | JPY |
| Interest income noi | InterimDuration | 129000000 | JPY |
| Dividends income noi | Prior1InterimDuration | 61000000 | JPY |
| Dividends income noi | InterimDuration | 71000000 | JPY |
| Other noi | Prior1InterimDuration | 52000000 | 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 |
| 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 |