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 |
|---|---|---|---|
| Income taxes deferred | Prior1InterimDuration | 5532000 | JPY |
| Income taxes deferred | InterimDuration | 2024000 | JPY |
| Income taxes | Prior1InterimDuration | 11946000 | JPY |
| Income taxes | InterimDuration | 4571000 | JPY |
| Profit loss | Prior1InterimDuration | 2110000 | JPY |
| Profit loss | InterimDuration | -72686000 | JPY |
| Profit loss attributable to non controlling interests | Prior1InterimDuration | 2018000 | JPY |
| Profit loss attributable to non controlling interests | InterimDuration | 5600000 | JPY |
| Profit loss attributable to owners of parent | Prior1InterimDuration | 91000 | JPY |
| Profit loss attributable to owners of parent | InterimDuration | -78286000 | JPY |
| Profit loss | Prior1InterimDuration | 2110000 | JPY |
| Profit loss | InterimDuration | -72686000 | JPY |
| Comprehensive income | Prior1InterimDuration | 2110000 | JPY |
| Comprehensive income | InterimDuration | -72686000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1InterimDuration | 91000 | JPY |
| Comprehensive income attributable to owners of the parent | InterimDuration | -78286000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1InterimDuration | 2018000 | JPY |
| Comprehensive income attributable to non controlling interests | InterimDuration | 5600000 | JPY |
| Income before income taxes | Prior1InterimDuration | 14056000 | JPY |
| Income before income taxes | InterimDuration | -68114000 | JPY |
| Depreciation and amortization ope cf | Prior1InterimDuration | 49145000 | JPY |
| Depreciation and amortization ope cf | InterimDuration | 22609000 | JPY |
| Customer related asset depreciation ope cf | Prior1InterimDuration | 20499000 | JPY |
| Customer related asset depreciation ope cf | InterimDuration | 20499000 | JPY |
| Amortization of goodwill ope cf | Prior1InterimDuration | 44985000 | JPY |
| Amortization of goodwill ope cf | InterimDuration | 14869000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1InterimDuration | -90000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | InterimDuration | -160000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1InterimDuration | -1040000 | JPY |
| Increase decrease in provision for bonuses ope cf | InterimDuration | -760000 | JPY |
| Interest and dividends income ope cf | Prior1InterimDuration | -172000 | JPY |
| Interest and dividends income ope cf | InterimDuration | -1334000 | JPY |
| Interest expenses ope cf | Prior1InterimDuration | 2547000 | JPY |
| Interest expenses ope cf | InterimDuration | 3771000 | JPY |
| Commission fee ope cf | Prior1InterimDuration | 163000 | JPY |
| Commission fee ope cf | InterimDuration | 343000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1InterimDuration | 10861000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | InterimDuration | 139715000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1InterimDuration | -49922000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | InterimDuration | -12422000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1InterimDuration | -12438000 | JPY |
| Increase decrease in accounts payable other ope cf | InterimDuration | 7240000 | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | Prior1InterimDuration | － | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | InterimDuration | 2398000 | JPY |
| Other net ope cf | Prior1InterimDuration | -24715000 | JPY |
| Other net ope cf | InterimDuration | 26767000 | JPY |
| Subtotal ope cf | Prior1InterimDuration | 53881000 | JPY |
| Subtotal ope cf | InterimDuration | 155425000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1InterimDuration | 172000 | JPY |
| Interest and dividends income received ope cf inv cf | InterimDuration | 1334000 | 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 |