Half-year report · HY
6484.TEDINET S100X3B4
Period2025-04-01 → 2025-09-30
Filed2025-11-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥15.1bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥29.6bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥14.2bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥1.4bn | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥1.2bn | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥1.7bn | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥3.1bn | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.4bn | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥1.7bn | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥1.4bn | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.2bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥2.1bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥944m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥1.2bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥944m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥35.8bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥36.3bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥34.5bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥6.2bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥8.0bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥29.5bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥28.3bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥27.5bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥4.9bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥5.5bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥4.9bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.5bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.1bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.8bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥574m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥3.6bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.1bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥807m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥243m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥426m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥344m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥607m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥303m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥148.55 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥264.03 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥118.3 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 82.6% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 78.1% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 79.7% | 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 · 36
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥3.6bn |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥3.6bn |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥291m |
| Japanreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥15.0bn |
| Japanreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥14.9bn |
| Japanreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥144m |
| Japanreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥1.4bn |
| Peoples Republic Of Chinareportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥3.6bn |
| Peoples Republic Of Chinareportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥243m |
| Peoples Republic Of Chinareportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥3.3bn |
| Peoples Republic Of Chinareportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥290m |
| Republic Of The Philippinesreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥176m |
| Republic Of The Philippinesreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥176m |
| Republic Of The Philippinesreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥3m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥18.7bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥15.1bn |
| —segment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥3.6bn |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥1.7bn |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥3.2bn |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥3.2bn |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥352m |
| Japanreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥14.1bn |
| Japanreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥14.0bn |
| Japanreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥100m |
| Japanreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥1.4bn |
| Peoples Republic Of Chinareportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥3.2bn |
| Peoples Republic Of Chinareportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥210m |
| Peoples Republic Of Chinareportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥3.0bn |
| Peoples Republic Of Chinareportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥119m |
| Republic Of The Philippinesreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥155m |
| Republic Of The Philippinesreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥155m |
| Republic Of The Philippinesreportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥5m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥17.5bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥14.2bn |
| —segment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥3.2bn |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥1.5bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 502
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 consolidated | FilingDateInstant | Original text (Japanese)監査法人コスモス | |
| Cpa1 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)岩村 豊正 | |
| Cpa2 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)杉江 明俊 | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior1InterimDuration | 14224176000 | JPY |
| Net sales (5-year summary) | InterimDuration | 15114446000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration | 29648936000 | JPY |
| Ordinary income loss (5-year summary) | Prior1InterimDuration | 1405084000 | JPY |
| Ordinary income loss (5-year summary) | InterimDuration | 1733301000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration | 3072600000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1InterimDuration | 944249000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | InterimDuration | 1190249000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1YearDuration | 2110780000 | JPY |
| Comprehensive income (5-year summary) | Prior1InterimDuration | 683905000 | JPY |
| Comprehensive income (5-year summary) | InterimDuration | 1513678000 | JPY |
| Comprehensive income (5-year summary) | Prior1YearDuration | 1836718000 | JPY |
| Net assets (5-year summary) | Prior1InterimInstant | 27462365000 | JPY |
| Net assets (5-year summary) | InterimInstant | 29541626000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant | 28325666000 | JPY |
| Total assets (5-year summary) | Prior1InterimInstant | 34451561000 | JPY |
| Total assets (5-year summary) | InterimInstant | 35778254000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 36276344000 | JPY |
| Basic earnings loss per share (5-year summary) | Prior1InterimDuration | 118.30 | |
| Basic earnings loss per share (5-year summary) | InterimDuration | 148.55 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 264.03 | |
| Equity to asset ratio (5-year summary) | Prior1InterimInstant | 0.797 | |
| Equity to asset ratio (5-year summary) | InterimInstant | 0.826 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.781 | |
| Net cash provided by used in operating activities (5-year summary) | Prior1InterimDuration | 2102631000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | InterimDuration | 573890000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 3565108000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1InterimDuration | -426339000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | InterimDuration | -806731000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -242668000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1InterimDuration | -303213000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | InterimDuration | -343793000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | -606629000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1InterimInstant | 4108501000 | JPY |
| Cash and cash equivalents (5-year summary) | InterimInstant | 4886795000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1YearInstant | 5455618000 | JPY |
| Number of issued shares as of fiscal year end issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | 8322178 | |
| Number of issued shares as of filing date issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | 8322178 | |
| Number of issued shares as of fiscal year end issued shares total number of shares etc | FilingDateInstant | 8322178 | |
| Number of issued shares as of filing date issued shares total number of shares etc | FilingDateInstant | 8322178 | |
| Number of shares held | InterimInstant_No1MajorShareholdersMember | 1192400 | |
| Shareholding ratio | InterimInstant_No1MajorShareholdersMember | 0.1441 | |
| Number of shares held | InterimInstant_No2MajorShareholdersMember | 627900 | |
| Shareholding ratio | InterimInstant_No2MajorShareholdersMember | 0.0759 | |
| Number of shares held | InterimInstant_No3MajorShareholdersMember | 334100 |
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 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 |