Half-year report · HY

Period2025-04-01 → 2025-09-30
Filed2025-11-13
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
MetricValuePeriodScopeSource row
Revenue¥1.5bn2025-04-01 → 2025-09-30Cons.Net sales
Revenue¥1.9bn2024-04-01 → 2025-03-31Cons.Net sales (5-year summary)
Revenue¥891m2024-04-01 → 2024-09-30Cons.Net sales
Operating income¥6m2025-04-01 → 2025-09-30Cons.Operating income
Operating income¥7m2024-04-01 → 2024-09-30Cons.Operating income
Ordinary income¥4m2025-04-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥110m2024-04-01 → 2025-03-31Cons.Ordinary income loss (5-year summary)
Ordinary income¥12m2024-04-01 → 2024-09-30Cons.Ordinary income
Profit before tax¥1m2025-04-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥12m2024-04-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)−¥17m2025-04-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥74m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥6m2024-04-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income−¥17m2025-04-01 → 2025-09-30Cons.Profit loss
Net income¥6m2024-04-01 → 2024-09-30Cons.Profit loss
Total assets¥2.0bnat 2025-09-30Cons.Assets
Total assets¥1.5bnat 2025-03-31Cons.Assets
Total assets¥1.5bnat 2024-09-30Cons.Total assets (5-year summary)
Total liabilities¥780mat 2025-09-30Cons.Liabilities
Total liabilities¥291mat 2025-03-31Cons.Liabilities
Net assets / equity¥1.2bnat 2025-09-30Cons.Net assets
Net assets / equity¥1.2bnat 2025-03-31Cons.Net assets
Net assets / equity¥1.2bnat 2024-09-30Cons.Net assets (5-year summary)
Cash and deposits¥570mat 2025-09-30Cons.Cash and deposits
Cash and deposits¥822mat 2025-03-31Cons.Cash and deposits
Cash & equivalents¥570mat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥822mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥953mat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥964mat 2024-03-31vCons.Cash and cash equivalents
Operating cash flow¥27m2025-04-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥67m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥81m2024-04-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Investing cash flow−¥329m2025-04-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥25m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥20m2024-04-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Financing cash flow¥59m2025-04-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥187m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥75m2024-04-01 → 2024-09-30Cons.Net cash provided by used in financing activities
EPS (basic)¥-0.752025-04-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.252024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.282024-04-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
Equity ratio61.1%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio80.4%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio78.7%at 2024-09-30Cons.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 · 29
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment profit2025-04-01 → 2025-09-30−¥150m
Bim Solution Businessreportable segmentrevenue2025-04-01 → 2025-09-30¥134m
Bim Solution Businessreportable segmentrevenue external2025-04-01 → 2025-09-30¥134m
Bim Solution Businessreportable segmentsegment profit2025-04-01 → 2025-09-30−¥2m
Ground Businessreportable segmentrevenue2025-04-01 → 2025-09-30¥1.4bn
Ground Businessreportable segmentrevenue external2025-04-01 → 2025-09-30¥1.4bn
Ground Businessreportable segmentsegment profit2025-04-01 → 2025-09-30¥158m
—segment totalrevenue2025-04-01 → 2025-09-30¥1.5bn
—segment totalrevenue external2025-04-01 → 2025-09-30¥1.5bn
—segment totalsegment profit2025-04-01 → 2025-09-30¥156m
Total Of Reportable Segments And Otherssegment totalrevenue2025-04-01 → 2025-09-30¥1.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-04-01 → 2025-09-30¥1.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-04-01 → 2025-09-30¥156m
Otherother segmentsrevenue2024-04-01 → 2024-09-30¥141,000
Otherother segmentsrevenue external2024-04-01 → 2024-09-30¥141,000
Otherother segmentssegment profit2024-04-01 → 2024-09-30−¥1m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2024-09-30−¥89m
Bim Solution Businessreportable segmentrevenue2024-04-01 → 2024-09-30¥162m
Bim Solution Businessreportable segmentrevenue external2024-04-01 → 2024-09-30¥162m
Bim Solution Businessreportable segmentsegment profit2024-04-01 → 2024-09-30−¥7m
Ground Businessreportable segmentrevenue2024-04-01 → 2024-09-30¥730m
Ground Businessreportable segmentrevenue external2024-04-01 → 2024-09-30¥730m
Ground Businessreportable segmentsegment profit2024-04-01 → 2024-09-30¥105m
—segment totalrevenue2024-04-01 → 2024-09-30¥891m
—segment totalrevenue external2024-04-01 → 2024-09-30¥891m
—segment totalsegment profit2024-04-01 → 2024-09-30¥98m
Total Of Reportable Segments And Otherssegment totalrevenue2024-04-01 → 2024-09-30¥891m
Total Of Reportable Segments And Otherssegment totalrevenue external2024-04-01 → 2024-09-30¥891m
Total Of Reportable Segments And Otherssegment totalsegment profit2024-04-01 → 2024-09-30¥97m

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 514
ItemContextValueUnit
Selling general and administrative expensesPrior1InterimDuration392917000JPY
Selling general and administrative expensesInterimDuration633887000JPY
Operating incomePrior1InterimDuration7446000JPY
Operating incomeInterimDuration6364000JPY
Interest income noiPrior1InterimDuration128000JPY
Interest income noiInterimDuration526000JPY
Foreign exchange gains noiPrior1InterimDuration4179000JPY
Foreign exchange gains noiInterimDuration-JPY
Insurance income noiPrior1InterimDuration723000JPY
Insurance income noiInterimDuration385000JPY
Other noiPrior1InterimDuration1190000JPY
Other noiInterimDuration4875000JPY
Non operating incomePrior1InterimDuration6221000JPY
Non operating incomeInterimDuration5787000JPY
Interest expenses noePrior1InterimDuration242000JPY
Interest expenses noeInterimDuration586000JPY
Foreign exchange losses noePrior1InterimDuration-JPY
Foreign exchange losses noeInterimDuration6906000JPY
Litigation expenses noePrior1InterimDuration1300000JPY
Litigation expenses noeInterimDuration-JPY
Other noePrior1InterimDuration262000JPY
Other noeInterimDuration229000JPY
Non operating expensesPrior1InterimDuration1805000JPY
Non operating expensesInterimDuration7722000JPY
Ordinary incomePrior1InterimDuration11863000JPY
Ordinary incomeInterimDuration4429000JPY
Loss on cancellation of lease contracts elPrior1InterimDuration-JPY
Loss on cancellation of lease contracts elInterimDuration3349000JPY
Extraordinary lossPrior1InterimDuration-JPY
Extraordinary lossInterimDuration3349000JPY
Income before income taxesPrior1InterimDuration11863000JPY
Income before income taxesInterimDuration1080000JPY
Income taxesPrior1InterimDuration5377000JPY
Income taxesInterimDuration17810000JPY
Profit lossPrior1InterimDuration6486000JPY
Profit lossInterimDuration-16729000JPY
Profit loss attributable to non controlling interestsPrior1InterimDuration-JPY
Profit loss attributable to non controlling interestsInterimDuration-JPY
Profit loss attributable to owners of parentPrior1InterimDuration6486000JPY
Profit loss attributable to owners of parentInterimDuration-16729000JPY
Profit lossPrior1InterimDuration6486000JPY
Profit lossInterimDuration-16729000JPY
Foreign currency translation adjustment net of tax ociPrior1InterimDuration-1851000JPY
Foreign currency translation adjustment net of tax ociInterimDuration1535000JPY
Other comprehensive incomePrior1InterimDuration-1851000JPY
Other comprehensive incomeInterimDuration1535000JPY
Comprehensive incomePrior1InterimDuration4634000JPY
Comprehensive incomeInterimDuration-15194000JPY
Comprehensive income attributable to owners of the parentPrior1InterimDuration4634000JPY
Comprehensive income attributable to owners of the parentInterimDuration-15194000JPY

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 identityconsolidated 2025-03-31pass rounding
balance sheet identityconsolidated 2025-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2025-03-31pass
statement vs summary · net assetsconsolidated 2025-09-30pass
statement vs summary · net income attributable to parentconsolidated 2024-04-01/2024-09-30pass
statement vs summary · net income attributable to parentconsolidated 2025-04-01/2025-09-30pass
statement vs summary · operating cash flowconsolidated 2024-04-01/2024-09-30pass
statement vs summary · operating cash flowconsolidated 2025-04-01/2025-09-30pass
statement vs summary · revenueconsolidated 2024-04-01/2024-09-30pass
statement vs summary · revenueconsolidated 2025-04-01/2025-09-30pass
statement vs summary · total assetsconsolidated 2025-03-31pass
statement vs summary · total assetsconsolidated 2025-09-30pass