Half-year report · HY
7075.TEDINET S100X4E6
Period2025-04-01 → 2025-09-30
Filed2025-11-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥5.8bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥10.5bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥5.0bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥398m | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥304m | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥423m | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥595m | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥302m | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥423m | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥302m | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥299m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥372m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥214m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥299m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥214m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥5.0bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥5.1bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥4.4bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.2bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥3.4bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.8bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥1.6bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥1.3bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.8bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.7bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.1bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥502m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥509m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥258m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥28m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥213m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥133m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥339m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥83m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥382m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥40.02 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥53.59 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥31.95 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥39.4 | 2025-04-01 → 2025-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥50.01 | 2024-04-01 → 2025-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥29.24 | 2024-04-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 36.9% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 32.1% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 29.8% | 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 · 48
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2025-04-01 → 2025-09-30 | ¥180m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2025-04-01 → 2025-09-30 | ¥180m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2025-04-01 → 2025-09-30 | ¥27m |
| Reconciling Itemsreconciling | revenue | 2025-04-01 → 2025-09-30 | −¥784,000 |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥784,000 |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥413m |
| Care Businessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥1.5bn |
| Care Businessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥1.5bn |
| Care Businessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥62m |
| Nursing Businessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥3.2bn |
| Nursing Businessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥3.2bn |
| Nursing Businessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥600m |
| Temporary Staffing Businessreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥945m |
| Temporary Staffing Businessreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥944m |
| Temporary Staffing Businessreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥784,000 |
| Temporary Staffing Businessreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥122m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥5.7bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥5.7bn |
| —segment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥784,000 |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥784m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥5.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥5.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥784,000 |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥811m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-04-01 → 2024-09-30 | ¥201m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-04-01 → 2024-09-30 | ¥201m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-04-01 → 2024-09-30 | ¥15m |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥359,000 |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥359,000 |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥390m |
| Care Businessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥1.2bn |
| Care Businessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥1.2bn |
| Care Businessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥53m |
| Nursing Businessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥2.8bn |
| Nursing Businessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥2.8bn |
| Nursing Businessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥543m |
| Temporary Staffing Businessreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥800m |
| Temporary Staffing Businessreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥800m |
| Temporary Staffing Businessreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥359,000 |
| Temporary Staffing Businessreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥83m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥4.8bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥4.8bn |
| —segment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥359,000 |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥679m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥5.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥5.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥359,000 |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | ¥694m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 517
| Item | Context | Value | Unit |
|---|---|---|---|
| Current portion of bonds | Prior1YearInstant | 50000000 | JPY |
| Current portion of bonds | InterimInstant | 40000000 | JPY |
| Current portion of long term loans payable | Prior1YearInstant | 446334000 | JPY |
| Current portion of long term loans payable | InterimInstant | 396052000 | JPY |
| Lease obligations cl | Prior1YearInstant | 10556000 | JPY |
| Lease obligations cl | InterimInstant | 10556000 | JPY |
| Accounts payable other | Prior1YearInstant | 637233000 | JPY |
| Accounts payable other | InterimInstant | 547649000 | JPY |
| Income taxes payable | Prior1YearInstant | 132268000 | JPY |
| Income taxes payable | InterimInstant | 150670000 | JPY |
| Provision for bonuses | Prior1YearInstant | 239608000 | JPY |
| Provision for bonuses | InterimInstant | 371567000 | JPY |
| Provision for shareholder benefit program cl | Prior1YearInstant | 53185000 | JPY |
| Provision for shareholder benefit program cl | InterimInstant | 12110000 | JPY |
| Other cl | Prior1YearInstant | 247019000 | JPY |
| Other cl | InterimInstant | 219587000 | JPY |
| Current liabilities | Prior1YearInstant | 2150180000 | JPY |
| Current liabilities | InterimInstant | 2079960000 | JPY |
| Bonds payable | Prior1YearInstant | 120000000 | JPY |
| Bonds payable | InterimInstant | 100000000 | JPY |
| Long term loans payable | Prior1YearInstant | 899587000 | JPY |
| Long term loans payable | InterimInstant | 718582000 | JPY |
| Lease obligations ncl | Prior1YearInstant | 124039000 | JPY |
| Lease obligations ncl | InterimInstant | 118761000 | JPY |
| Net defined benefit liability | Prior1YearInstant | 30853000 | JPY |
| Net defined benefit liability | InterimInstant | 35279000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant | 59069000 | JPY |
| Asset retirement obligations ncl | InterimInstant | 59159000 | JPY |
| Other ncl | Prior1YearInstant | 49670000 | JPY |
| Other ncl | InterimInstant | 47761000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 1283219000 | JPY |
| Noncurrent liabilities | InterimInstant | 1079544000 | JPY |
| Liabilities | Prior1YearInstant | 3433400000 | JPY |
| Liabilities | InterimInstant | 3159504000 | JPY |
| Capital stock | Prior1YearInstant | 178206000 | JPY |
| Capital stock | InterimInstant | 178206000 | JPY |
| Capital surplus | Prior1YearInstant | 382273000 | JPY |
| Capital surplus | InterimInstant | 382273000 | JPY |
| Retained earnings | Prior1YearInstant | 1062927000 | JPY |
| Retained earnings | InterimInstant | 1287423000 | JPY |
| Shareholders equity | Prior1YearInstant | 1623408000 | JPY |
| Shareholders equity | InterimInstant | 1847904000 | JPY |
| Subscription rights to shares | Prior1YearInstant | － | JPY |
| Subscription rights to shares | InterimInstant | 1785000 | JPY |
| Net assets | Prior1YearInstant | 1623408000 | JPY |
| Net assets | InterimInstant | 1849689000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 5056808000 | JPY |
| Liabilities and net assets | InterimInstant | 5009193000 | JPY |
| Net sales | Prior1InterimDuration | 5006399000 | JPY |
| Net sales | InterimDuration | 5838606000 | 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 |