Half-year report · Q2
6182.TEDINET S100WVBZ
Period2025-03-01 → 2025-08-31
Filed2025-10-15
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 46
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.2bn | 2025-03-01 → 2025-08-31 | Cons. | Net sales |
| Revenue | ¥4.1bn | 2024-03-01 → 2025-02-28 | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.1bn | 2024-03-01 → 2024-08-31 | Cons. | Net sales |
| Operating income | −¥27m | 2025-03-01 → 2025-08-31 | Cons. | Operating income |
| Operating income | ¥292m | 2024-03-01 → 2024-08-31 | Cons. | Operating income |
| Ordinary income | −¥39m | 2025-03-01 → 2025-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥113m | 2024-03-01 → 2025-02-28 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥283m | 2024-03-01 → 2024-08-31 | Cons. | Ordinary income |
| Profit before tax | −¥51m | 2025-03-01 → 2025-08-31 | Cons. | Income before income taxes |
| Profit before tax | ¥335m | 2024-03-01 → 2024-08-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥69m | 2025-03-01 → 2025-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥299m | 2024-03-01 → 2025-02-28 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥199m | 2024-03-01 → 2024-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥69m | 2025-03-01 → 2025-08-31 | Cons. | Profit loss |
| Net income | ¥199m | 2024-03-01 → 2024-08-31 | Cons. | Profit loss |
| Total assets | ¥4.6bn | at 2025-08-31 | Cons. | Assets |
| Total assets | ¥4.9bn | at 2025-02-28 | Cons. | Assets |
| Total assets | ¥5.2bn | at 2024-08-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.7bn | at 2025-08-31 | Cons. | Liabilities |
| Total liabilities | ¥3.0bn | at 2025-02-28 | Cons. | Liabilities |
| Net assets / equity | ¥1.9bn | at 2025-08-31 | Cons. | Net assets |
| Net assets / equity | ¥2.0bn | at 2025-02-28 | Cons. | Net assets |
| Net assets / equity | ¥1.9bn | at 2024-08-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.8bn | at 2025-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.9bn | at 2025-02-28 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.8bn | at 2025-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.9bn | at 2025-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.6bn | at 2024-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.1bn | at 2024-02-29v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥333m | 2025-03-01 → 2025-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥61m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥639m | 2024-03-01 → 2024-08-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥66m | 2025-03-01 → 2025-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥133m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥248m | 2024-03-01 → 2024-08-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥414m | 2025-03-01 → 2025-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥103m | 2024-03-01 → 2025-02-28 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥150m | 2024-03-01 → 2024-08-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-6.34 | 2025-03-01 → 2025-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.59 | 2024-03-01 → 2025-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥18.43 | 2024-03-01 → 2024-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥27.48 | 2024-03-01 → 2025-02-28 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥18.29 | 2024-03-01 → 2024-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 41.2% | at 2025-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.8% | at 2025-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.5% | at 2024-08-31 | 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 · 41
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-03-01 → 2025-08-31 | −¥31m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-03-01 → 2025-08-31 | −¥31m |
| Reconciling Itemsreconciling | segment profit | 2025-03-01 → 2025-08-31 | −¥56m |
| jpcrp040300-q2r_E31901-000AI Businessreportable segment | revenue | 2025-03-01 → 2025-08-31 | ¥1.4bn |
| jpcrp040300-q2r_E31901-000AI Businessreportable segment | revenue external | 2025-03-01 → 2025-08-31 | ¥1.4bn |
| jpcrp040300-q2r_E31901-000AI Businessreportable segment | revenue intersegment | 2025-03-01 → 2025-08-31 | ¥4m |
| jpcrp040300-q2r_E31901-000AI Businessreportable segment | segment profit | 2025-03-01 → 2025-08-31 | ¥53m |
| jpcrp040300-q2r_E31901-000AIMV Marketing Businessreportable segment | revenue | 2025-03-01 → 2025-08-31 | ¥373m |
| jpcrp040300-q2r_E31901-000AIMV Marketing Businessreportable segment | revenue external | 2025-03-01 → 2025-08-31 | ¥373m |
| jpcrp040300-q2r_E31901-000AIMV Marketing Businessreportable segment | segment profit | 2025-03-01 → 2025-08-31 | −¥44m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue | 2025-03-01 → 2025-08-31 | ¥373m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue external | 2025-03-01 → 2025-08-31 | ¥358m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue intersegment | 2025-03-01 → 2025-08-31 | ¥15m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | segment profit | 2025-03-01 → 2025-08-31 | ¥60m |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | revenue | 2025-03-01 → 2025-08-31 | ¥83m |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | revenue external | 2025-03-01 → 2025-08-31 | ¥70m |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | revenue intersegment | 2025-03-01 → 2025-08-31 | ¥13m |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | segment profit | 2025-03-01 → 2025-08-31 | −¥40m |
| —segment total | revenue | 2025-03-01 → 2025-08-31 | ¥2.2bn |
| —segment total | revenue external | 2025-03-01 → 2025-08-31 | ¥2.2bn |
| —segment total | revenue intersegment | 2025-03-01 → 2025-08-31 | ¥31m |
| —segment total | segment profit | 2025-03-01 → 2025-08-31 | ¥29m |
| Reconciling Itemsreconciling | revenue | 2024-03-01 → 2024-08-31 | −¥46m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-03-01 → 2024-08-31 | −¥46m |
| Reconciling Itemsreconciling | segment profit | 2024-03-01 → 2024-08-31 | −¥101m |
| jpcrp040300-q2r_E31901-000AI Businessreportable segment | revenue | 2024-03-01 → 2024-08-31 | ¥1.7bn |
| jpcrp040300-q2r_E31901-000AI Businessreportable segment | revenue external | 2024-03-01 → 2024-08-31 | ¥1.7bn |
| jpcrp040300-q2r_E31901-000AI Businessreportable segment | revenue intersegment | 2024-03-01 → 2024-08-31 | ¥2m |
| jpcrp040300-q2r_E31901-000AI Businessreportable segment | segment profit | 2024-03-01 → 2024-08-31 | ¥451m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue | 2024-03-01 → 2024-08-31 | ¥497m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue external | 2024-03-01 → 2024-08-31 | ¥462m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue intersegment | 2024-03-01 → 2024-08-31 | ¥35m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | segment profit | 2024-03-01 → 2024-08-31 | ¥38m |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | revenue | 2024-03-01 → 2024-08-31 | ¥9m |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | revenue external | 2024-03-01 → 2024-08-31 | ¥669,000 |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | revenue intersegment | 2024-03-01 → 2024-08-31 | ¥8m |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | segment profit | 2024-03-01 → 2024-08-31 | −¥97m |
| —segment total | revenue | 2024-03-01 → 2024-08-31 | ¥2.2bn |
| —segment total | revenue external | 2024-03-01 → 2024-08-31 | ¥2.1bn |
| —segment total | revenue intersegment | 2024-03-01 → 2024-08-31 | ¥46m |
| —segment total | segment profit | 2024-03-01 → 2024-08-31 | ¥392m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 522
| Item | Context | Value | Unit |
|---|---|---|---|
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -4225000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -11524000 | JPY |
| Income taxes paid ope cf | Prior1YTDDuration | -79360000 | JPY |
| Income taxes paid ope cf | CurrentYTDDuration | -13467000 | JPY |
| Income taxes refund ope cf | Prior1YTDDuration | 85594000 | JPY |
| Income taxes refund ope cf | CurrentYTDDuration | 54281000 | JPY |
| Net cash provided by used in operating activities | Prior1YTDDuration | 639464000 | JPY |
| Net cash provided by used in operating activities | CurrentYTDDuration | 332998000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YTDDuration | -193864000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYTDDuration | － | JPY |
| Proceeds from sales of property plant and equipment inv cf | Prior1YTDDuration | 2066000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | CurrentYTDDuration | － | JPY |
| Purchase of intangible assets inv cf | Prior1YTDDuration | -76096000 | JPY |
| Purchase of intangible assets inv cf | CurrentYTDDuration | -63384000 | JPY |
| Proceeds from sales of intangible assets inv cf | Prior1YTDDuration | 400000 | JPY |
| Proceeds from sales of intangible assets inv cf | CurrentYTDDuration | － | JPY |
| Proceeds from sales of investment securities inv cf | Prior1YTDDuration | 20000000 | JPY |
| Proceeds from sales of investment securities inv cf | CurrentYTDDuration | － | JPY |
| Payments of loans receivable inv cf | Prior1YTDDuration | -708000 | JPY |
| Payments of loans receivable inv cf | CurrentYTDDuration | -14978000 | JPY |
| Collection of loans receivable inv cf | Prior1YTDDuration | 364000 | JPY |
| Collection of loans receivable inv cf | CurrentYTDDuration | 12477000 | JPY |
| Net cash provided by used in investment activities | Prior1YTDDuration | -247838000 | JPY |
| Net cash provided by used in investment activities | CurrentYTDDuration | -65885000 | JPY |
| Increase decrease in short term loans payable fin cf | Prior1YTDDuration | -100000000 | JPY |
| Increase decrease in short term loans payable fin cf | CurrentYTDDuration | -116163000 | JPY |
| Proceeds from issuance of bonds fin cf | Prior1YTDDuration | 146536000 | JPY |
| Proceeds from issuance of bonds fin cf | CurrentYTDDuration | － | JPY |
| Redemption of bonds fin cf | Prior1YTDDuration | -82000000 | JPY |
| Redemption of bonds fin cf | CurrentYTDDuration | -97000000 | JPY |
| Proceeds from long term loans payable fin cf | Prior1YTDDuration | 350000000 | JPY |
| Proceeds from long term loans payable fin cf | CurrentYTDDuration | － | JPY |
| Repayment of long term loans payable fin cf | Prior1YTDDuration | -172996000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYTDDuration | -189356000 | JPY |
| Repayments of lease obligations fin cf | Prior1YTDDuration | -11322000 | JPY |
| Repayments of lease obligations fin cf | CurrentYTDDuration | -11543000 | JPY |
| Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cf | Prior1YTDDuration | 19494000 | JPY |
| Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cf | CurrentYTDDuration | － | JPY |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cf | Prior1YTDDuration | -0 | JPY |
| Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cf | CurrentYTDDuration | － | JPY |
| Net cash provided by used in financing activities | Prior1YTDDuration | 149712000 | JPY |
| Net cash provided by used in financing activities | CurrentYTDDuration | -414064000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1YTDDuration | 144000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | CurrentYTDDuration | － | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YTDDuration | 541483000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYTDDuration | -146951000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 3078464000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 2903833000 | JPY |
| Cash and cash equivalents | Prior1QuarterInstant | 3619948000 | JPY |
| Cash and cash equivalents | CurrentQuarterInstant | 2756881000 | 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 |
| 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 |