Half-year report · HY
7014.TEDINET S100X0W3
Period2025-04-01 → 2025-09-30
Filed2025-11-11
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥72.6bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥159.2bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥78.3bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥10.8bn | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥15.1bn | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥11.4bn | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥29.5bn | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥14.6bn | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥11.4bn | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥14.6bn | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥8.2bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥26.2bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥14.3bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥8.2bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥14.4bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥233.2bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥209.0bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥188.6bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥114.7bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥103.9bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥118.5bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥105.1bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥93.9bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥97.1bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥90.1bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥97.1bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥90.1bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥70.7bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥55.4bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥13.0bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥37.7bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥18.7bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥2.6bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥5.3bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.8bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥3.5bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥2.3bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥1.6bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥118.05 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥378.35 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥205.97 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥117.05 | 2025-04-01 → 2025-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥375.33 | 2024-04-01 → 2025-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥205 | 2024-04-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 50.5% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 50.0% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.5% | 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 · 40
| Segment | Item | Period | Value |
|---|---|---|---|
| Otherother segments | revenue | 2025-04-01 → 2025-09-30 | ¥3.3bn |
| Otherother segments | revenue external | 2025-04-01 → 2025-09-30 | ¥3.1bn |
| Otherother segments | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥232m |
| Otherother segments | segment profit | 2025-04-01 → 2025-09-30 | ¥400m |
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥232m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥232m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥1.5bn |
| Newly Built Shipreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥57.8bn |
| Newly Built Shipreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥57.8bn |
| Newly Built Shipreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥11.0bn |
| Ship Repairreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥8.8bn |
| Ship Repairreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥8.8bn |
| Ship Repairreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥712m |
| Steel Structure And Machinereportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥2.9bn |
| Steel Structure And Machinereportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥2.9bn |
| Steel Structure And Machinereportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥164m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥72.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥72.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥232m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥12.3bn |
| Otherother segments | revenue | 2024-04-01 → 2024-09-30 | ¥3.5bn |
| Otherother segments | revenue external | 2024-04-01 → 2024-09-30 | ¥3.2bn |
| Otherother segments | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥278m |
| Otherother segments | segment profit | 2024-04-01 → 2024-09-30 | ¥263m |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥278m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥278m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥1.2bn |
| Newly Built Shipreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥62.3bn |
| Newly Built Shipreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥62.3bn |
| Newly Built Shipreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥14.4bn |
| Ship Repairreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥10.3bn |
| Ship Repairreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥10.3bn |
| Ship Repairreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥1.6bn |
| Steel Structure And Machinereportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥2.5bn |
| Steel Structure And Machinereportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥2.5bn |
| Steel Structure And Machinereportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥11m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥78.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥78.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥278m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | ¥16.3bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 495
| Item | Context | Value | Unit |
|---|---|---|---|
| Increase decrease in provision for loss on construction contracts ope cf | Prior1InterimDuration | -7000000 | JPY |
| Increase decrease in provision for loss on construction contracts ope cf | InterimDuration | -184000000 | JPY |
| Increase decrease in other provision ope cf | Prior1InterimDuration | -207000000 | JPY |
| Increase decrease in other provision ope cf | InterimDuration | -207000000 | JPY |
| Interest and dividends income ope cf | Prior1InterimDuration | -579000000 | JPY |
| Interest and dividends income ope cf | InterimDuration | -852000000 | JPY |
| Interest expenses ope cf | Prior1InterimDuration | 98000000 | JPY |
| Interest expenses ope cf | InterimDuration | 141000000 | JPY |
| Foreign exchange losses gains ope cf | Prior1InterimDuration | 1000000 | JPY |
| Foreign exchange losses gains ope cf | InterimDuration | 1000000 | JPY |
| Equity in earnings losses of affiliates ope cf | Prior1InterimDuration | -25000000 | JPY |
| Equity in earnings losses of affiliates ope cf | InterimDuration | -22000000 | JPY |
| Loss gain on sales and retirement of noncurrent assets ope cf | Prior1InterimDuration | -56000000 | JPY |
| Loss gain on sales and retirement of noncurrent assets ope cf | InterimDuration | 11000000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | Prior1InterimDuration | 8130000000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | InterimDuration | -5066000000 | JPY |
| Decrease increase in inventories ope cf | Prior1InterimDuration | -1538000000 | JPY |
| Decrease increase in inventories ope cf | InterimDuration | 258000000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1InterimDuration | -4678000000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | InterimDuration | -2332000000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1InterimDuration | -624000000 | JPY |
| Increase decrease in accounts payable other ope cf | InterimDuration | -464000000 | JPY |
| Decrease increase in advance payments ope cf | Prior1InterimDuration | -4010000000 | JPY |
| Decrease increase in advance payments ope cf | InterimDuration | -1292000000 | JPY |
| Increase decrease in contract liabilities ope cf | Prior1InterimDuration | 7362000000 | JPY |
| Increase decrease in contract liabilities ope cf | InterimDuration | 12890000000 | JPY |
| Other net ope cf | Prior1InterimDuration | 367000000 | JPY |
| Other net ope cf | InterimDuration | -1951000000 | JPY |
| Subtotal ope cf | Prior1InterimDuration | 20500000000 | JPY |
| Subtotal ope cf | InterimDuration | 14269000000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1InterimDuration | 579000000 | JPY |
| Interest and dividends income received ope cf inv cf | InterimDuration | 853000000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1InterimDuration | -115000000 | JPY |
| Interest expenses paid ope cf fin cf | InterimDuration | -141000000 | JPY |
| Income taxes paid ope cf | Prior1InterimDuration | -2295000000 | JPY |
| Income taxes paid ope cf | InterimDuration | -2001000000 | JPY |
| Income taxes refund ope cf | Prior1InterimDuration | 45000000 | JPY |
| Income taxes refund ope cf | InterimDuration | 41000000 | JPY |
| Net cash provided by used in operating activities | Prior1InterimDuration | 18714000000 | JPY |
| Net cash provided by used in operating activities | InterimDuration | 13021000000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1InterimDuration | -1804000000 | JPY |
| Purchase of property plant and equipment inv cf | InterimDuration | -2431000000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | Prior1InterimDuration | 85000000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | InterimDuration | 8000000 | JPY |
| Purchase of intangible assets inv cf | Prior1InterimDuration | -109000000 | JPY |
| Purchase of intangible assets inv cf | InterimDuration | -97000000 | JPY |
| Payments of loans receivable inv cf | Prior1InterimDuration | -6000000 | JPY |
| Payments of loans receivable inv cf | InterimDuration | -6000000 | JPY |
| Collection of loans receivable inv cf | Prior1InterimDuration | 5000000 | JPY |
| Collection of loans receivable inv cf | InterimDuration | 5000000 | 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 |
| 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 |