Half-year report · HY
7031.TEDINET S100X4M8
Period2025-04-01 → 2025-09-30
Filed2025-11-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 45
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.1bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥2.5bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.4bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | −¥42m | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥16m | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | −¥65m | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥16m | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥13m | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | −¥68m | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥14m | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥78m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥415m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥91,000 | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥73m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥2m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥2.7bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥2.8bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥3.7bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥790m | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥860m | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.9bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥2.0bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥2.7bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.6bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.4bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.6bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.4bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥172m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥76m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥18m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥7m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥145m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥101m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥16m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥225m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥71m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-33.03 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-169.34 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.04 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥0.04 | 2024-04-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 57.0% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.5% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.1% | 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 · 28
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥18m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥18m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥196m |
| Multilingual CRMreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥793m |
| Multilingual CRMreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥775m |
| Multilingual CRMreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥18m |
| Multilingual CRMreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥76m |
| Sales Outsourcing Businessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥317m |
| Sales Outsourcing Businessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥317m |
| Sales Outsourcing Businessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥78m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥1.1bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥1.1bn |
| —segment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥18m |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥153m |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥4m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥4m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥211m |
| Multilingual CRMreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥924m |
| Multilingual CRMreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥919m |
| Multilingual CRMreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥4m |
| Multilingual CRMreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥155m |
| Sales Outsourcing Businessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥439m |
| Sales Outsourcing Businessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥439m |
| Sales Outsourcing Businessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥71m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥1.4bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥1.4bn |
| —segment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥4m |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥226m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 445
| Item | Context | Value | Unit |
|---|---|---|---|
| Goodwill | Prior1YearInstant | 18463000 | JPY |
| Goodwill | InterimInstant | 101050000 | JPY |
| Customer related intangible assets | Prior1YearInstant | 276750000 | JPY |
| Customer related intangible assets | InterimInstant | 256250000 | JPY |
| Other ia | Prior1YearInstant | 201512000 | JPY |
| Other ia | InterimInstant | 87158000 | JPY |
| Intangible assets | Prior1YearInstant | 496726000 | JPY |
| Intangible assets | InterimInstant | 444459000 | JPY |
| Investments and other assets | Prior1YearInstant | 166041000 | JPY |
| Investments and other assets | InterimInstant | 169544000 | JPY |
| Noncurrent assets | Prior1YearInstant | 778916000 | JPY |
| Noncurrent assets | InterimInstant | 713985000 | JPY |
| Assets | Prior1YearInstant | 2843510000 | JPY |
| Assets | InterimInstant | 2663402000 | JPY |
| Accounts payable trade | Prior1YearInstant | 71795000 | JPY |
| Accounts payable trade | InterimInstant | 59373000 | JPY |
| Short term loans payable | Prior1YearInstant | 400000000 | JPY |
| Short term loans payable | InterimInstant | 400000000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant | 144000000 | JPY |
| Current portion of long term loans payable | InterimInstant | 144000000 | JPY |
| Income taxes payable | Prior1YearInstant | 4467000 | JPY |
| Income taxes payable | InterimInstant | 13515000 | JPY |
| Provision for bonuses | Prior1YearInstant | 760000 | JPY |
| Provision for bonuses | InterimInstant | － | JPY |
| Other cl | Prior1YearInstant | 121365000 | JPY |
| Other cl | InterimInstant | 128217000 | JPY |
| Current liabilities | Prior1YearInstant | 742388000 | JPY |
| Current liabilities | InterimInstant | 745105000 | JPY |
| Long term loans payable | Prior1YearInstant | 108000000 | JPY |
| Long term loans payable | InterimInstant | 36000000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant | 1037000 | JPY |
| Asset retirement obligations ncl | InterimInstant | 1043000 | JPY |
| Other ncl | Prior1YearInstant | 8806000 | JPY |
| Other ncl | InterimInstant | 8048000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 117843000 | JPY |
| Noncurrent liabilities | InterimInstant | 45091000 | JPY |
| Liabilities | Prior1YearInstant | 860232000 | JPY |
| Liabilities | InterimInstant | 790197000 | JPY |
| Capital stock | Prior1YearInstant | 548024000 | JPY |
| Capital stock | InterimInstant | 548024000 | JPY |
| Capital surplus | Prior1YearInstant | 536449000 | JPY |
| Capital surplus | InterimInstant | 536449000 | JPY |
| Retained earnings | Prior1YearInstant | 635496000 | JPY |
| Retained earnings | InterimInstant | 557210000 | JPY |
| Treasury stock | Prior1YearInstant | -85746000 | JPY |
| Treasury stock | InterimInstant | -123132000 | JPY |
| Shareholders equity | Prior1YearInstant | 1634223000 | JPY |
| Shareholders equity | InterimInstant | 1518551000 | JPY |
| Subscription rights to shares | Prior1YearInstant | 21466000 | JPY |
| Subscription rights to shares | InterimInstant | 21466000 | 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 |