Tokyo Tape
Sign in
← Macbee Planet

Half-year report · HY

7095.TEDINET S100X9L1
Period2025-05-01 → 2025-10-31
Filed2025-12-11
StandardIFRS
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 44
MetricValuePeriodScopeSource row
Revenue¥25.3bn2025-05-01 → 2025-10-31Cons.Revenue IFRS
Revenue¥51.7bn2024-05-01 → 2025-04-30Cons.Revenue IFRS (5-year summary)
Revenue¥24.9bn2024-05-01 → 2024-10-31Cons.Revenue IFRS
Operating income¥1.7bn2025-05-01 → 2025-10-31Cons.Operating profit loss IFRS
Operating income¥2.7bn2024-05-01 → 2024-10-31Cons.Operating profit loss IFRS
Profit before tax¥1.7bn2025-05-01 → 2025-10-31Cons.Profit loss before tax IFRS
Profit before tax¥5.1bn2024-05-01 → 2025-04-30Cons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥2.7bn2024-05-01 → 2024-10-31Cons.Profit loss before tax IFRS
Net income (owners)¥1.1bn2025-05-01 → 2025-10-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥3.4bn2024-05-01 → 2025-04-30Cons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.8bn2024-05-01 → 2024-10-31Cons.Profit loss attributable to owners of parent IFRS
Net income¥1.1bn2025-05-01 → 2025-10-31Cons.Profit loss IFRS
Net income¥1.8bn2024-05-01 → 2024-10-31Cons.Profit loss IFRS
Total assets¥23.2bnat 2025-10-31Cons.Assets IFRS
Total assets¥23.1bnat 2025-04-30Cons.Assets IFRS
Total assets¥22.8bnat 2024-10-31Cons.Total assets IFRS (5-year summary)
Total liabilities¥10.0bnat 2025-10-31Cons.Liabilities IFRS
Total liabilities¥10.8bnat 2025-04-30Cons.Liabilities IFRS
Net assets / equity¥13.2bnat 2025-10-31Cons.Equity IFRS
Net assets / equity¥12.2bnat 2025-04-30Cons.Equity IFRS
Net assets / equity¥10.7bnat 2024-10-31Cons.Equity IFRS
Net assets / equity¥10.6bnat 2024-04-30vCons.Equity IFRS
Equity (owners)¥13.2bnat 2025-10-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥12.2bnat 2025-04-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥10.7bnat 2024-10-31Cons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥6.6bnat 2025-10-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥7.5bnat 2025-04-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥7.7bnat 2024-10-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥11.3bnat 2024-04-30vCons.Cash and cash equivalents IFRS
Operating cash flow¥463m2025-05-01 → 2025-10-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow−¥341m2024-05-01 → 2025-04-30Cons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow−¥1.7bn2024-05-01 → 2024-10-31Cons.Net cash provided by used in operating activities IFRS
Investing cash flow−¥824m2025-05-01 → 2025-10-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥1.0bn2024-05-01 → 2025-04-30Cons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥988m2024-05-01 → 2024-10-31Cons.Net cash provided by used in investing activities IFRS
Financing cash flow−¥562m2025-05-01 → 2025-10-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥2.4bn2024-05-01 → 2025-04-30Cons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥905m2024-05-01 → 2024-10-31Cons.Net cash provided by used in financing activities IFRS
EPS (basic)¥80.582025-05-01 → 2025-10-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥243.412024-05-01 → 2025-04-30Cons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥122.982024-05-01 → 2024-10-31Cons.Basic earnings loss per share IFRS
Equity ratio56.6%at 2025-10-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio52.7%at 2025-04-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio46.9%at 2024-10-31Cons.Ratio of owners equity to gross assets IFRS (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 · 20
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2025-05-01 → 2025-10-31¥595m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2025-05-01 → 2025-10-31¥595m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2025-05-01 → 2025-10-31¥190m
Reconciling Itemsreconcilingsegment profit2025-05-01 → 2025-10-31−¥1.6bn
LTV Marketing Businessreportable segmentrevenue2025-05-01 → 2025-10-31¥24.7bn
LTV Marketing Businessreportable segmentrevenue external2025-05-01 → 2025-10-31¥24.7bn
LTV Marketing Businessreportable segmentsegment profit2025-05-01 → 2025-10-31¥3.1bn
Total Of Reportable Segments And Otherssegment totalrevenue2025-05-01 → 2025-10-31¥25.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-05-01 → 2025-10-31¥25.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-05-01 → 2025-10-31¥3.3bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-05-01 → 2024-10-31¥364m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-05-01 → 2024-10-31¥364m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-05-01 → 2024-10-31¥78m
Reconciling Itemsreconcilingsegment profit2024-05-01 → 2024-10-31−¥852m
LTV Marketing Businessreportable segmentrevenue2024-05-01 → 2024-10-31¥24.5bn
LTV Marketing Businessreportable segmentrevenue external2024-05-01 → 2024-10-31¥24.5bn
LTV Marketing Businessreportable segmentsegment profit2024-05-01 → 2024-10-31¥3.5bn
Total Of Reportable Segments And Otherssegment totalrevenue2024-05-01 → 2024-10-31¥24.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-05-01 → 2024-10-31¥24.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-05-01 → 2024-10-31¥3.6bn

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 584
ItemContextValueUnit
Restricted stock payment IFRSPrior1InterimDuration_CapitalSurplusIFRSMember-20000000JPY
Restricted stock payment IFRSPrior1InterimDuration_RetainedEarningsIFRSMember－JPY
Restricted stock payment IFRSPrior1InterimDuration_TreasurySharesIFRSMember184000000JPY
Restricted stock payment IFRSPrior1InterimDuration_OtherComponentsOfEquityIFRSMember－JPY
Restricted stock payment IFRSPrior1InterimDuration_EquityAttributableToOwnersOfParentIFRSMember163000000JPY
Restricted stock payment IFRSPrior1InterimDuration_NonControllingInterestsIFRSMember－JPY
Restricted stock payment IFRSPrior1InterimDuration163000000JPY
Dividends ss IFRSPrior1InterimDuration_ShareCapitalIFRSMember－JPY
Dividends ss IFRSPrior1InterimDuration_CapitalSurplusIFRSMember－JPY
Dividends ss IFRSPrior1InterimDuration_RetainedEarningsIFRSMember－JPY
Dividends ss IFRSPrior1InterimDuration_TreasurySharesIFRSMember－JPY
Dividends ss IFRSPrior1InterimDuration_OtherComponentsOfEquityIFRSMember－JPY
Dividends ss IFRSPrior1InterimDuration_EquityAttributableToOwnersOfParentIFRSMember－JPY
Dividends ss IFRSPrior1InterimDuration_NonControllingInterestsIFRSMember－JPY
Dividends ss IFRSPrior1InterimDuration－JPY
Transfer from retained earnings to capital surplus IFRSPrior1InterimDuration_ShareCapitalIFRSMember－JPY
Transfer from retained earnings to capital surplus IFRSPrior1InterimDuration_CapitalSurplusIFRSMember20000000JPY
Transfer from retained earnings to capital surplus IFRSPrior1InterimDuration_RetainedEarningsIFRSMember-20000000JPY
Transfer from retained earnings to capital surplus IFRSPrior1InterimDuration_TreasurySharesIFRSMember－JPY
Transfer from retained earnings to capital surplus IFRSPrior1InterimDuration_OtherComponentsOfEquityIFRSMember－JPY
Transfer from retained earnings to capital surplus IFRSPrior1InterimDuration_EquityAttributableToOwnersOfParentIFRSMember－JPY
Transfer from retained earnings to capital surplus IFRSPrior1InterimDuration_NonControllingInterestsIFRSMember－JPY
Transfer from retained earnings to capital surplus IFRSPrior1InterimDuration－JPY
Other ss IFRSPrior1InterimDuration_ShareCapitalIFRSMember－JPY
Other ss IFRSPrior1InterimDuration_CapitalSurplusIFRSMember－JPY
Other ss IFRSPrior1InterimDuration_RetainedEarningsIFRSMember－JPY
Other ss IFRSPrior1InterimDuration_TreasurySharesIFRSMember－JPY
Other ss IFRSPrior1InterimDuration_OtherComponentsOfEquityIFRSMember-147000000JPY
Other ss IFRSPrior1InterimDuration_EquityAttributableToOwnersOfParentIFRSMember-147000000JPY
Other ss IFRSPrior1InterimDuration_NonControllingInterestsIFRSMember－JPY
Other ss IFRSPrior1InterimDuration-147000000JPY
Total transactions with owners IFRSPrior1InterimDuration_ShareCapitalIFRSMember－JPY
Total transactions with owners IFRSPrior1InterimDuration_CapitalSurplusIFRSMember－JPY
Total transactions with owners IFRSPrior1InterimDuration_RetainedEarningsIFRSMember-20000000JPY
Total transactions with owners IFRSPrior1InterimDuration_TreasurySharesIFRSMember-1372000000JPY
Total transactions with owners IFRSPrior1InterimDuration_OtherComponentsOfEquityIFRSMember-147000000JPY
Total transactions with owners IFRSPrior1InterimDuration_EquityAttributableToOwnersOfParentIFRSMember-1539000000JPY
Total transactions with owners IFRSPrior1InterimDuration_NonControllingInterestsIFRSMember－JPY
Total transactions with owners IFRSPrior1InterimDuration-1539000000JPY
Equity IFRSPrior1InterimInstant_ShareCapitalIFRSMember2635000000JPY
Equity IFRSPrior1InterimInstant_CapitalSurplusIFRSMember2629000000JPY
Equity IFRSPrior1InterimInstant_RetainedEarningsIFRSMember7828000000JPY
Equity IFRSPrior1InterimInstant_TreasurySharesIFRSMember-2065000000JPY
Equity IFRSPrior1InterimInstant_OtherComponentsOfEquityIFRSMember-357000000JPY
Equity IFRSPrior1InterimInstant_EquityAttributableToOwnersOfParentIFRSMember10671000000JPY
Equity IFRSPrior1InterimInstant_NonControllingInterestsIFRSMember74000000JPY
Equity IFRSPrior1InterimInstant10745000000JPY
Equity IFRSPrior1YearInstant_ShareCapitalIFRSMember2635000000JPY
Equity IFRSPrior1YearInstant_CapitalSurplusIFRSMember2629000000JPY
Equity IFRSPrior1YearInstant_RetainedEarningsIFRSMember9249000000JPY

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 · 12 of 12 passed
balance sheet identityconsolidated 2025-04-30pass
balance sheet identityconsolidated 2025-10-31pass
dei present pass
period resolution pass
statement vs summary · net income attributable to parentconsolidated 2024-05-01/2024-10-31pass
statement vs summary · net income attributable to parentconsolidated 2025-05-01/2025-10-31pass
statement vs summary · operating cash flowconsolidated 2024-05-01/2024-10-31pass
statement vs summary · operating cash flowconsolidated 2025-05-01/2025-10-31pass
statement vs summary · revenueconsolidated 2024-05-01/2024-10-31pass
statement vs summary · revenueconsolidated 2025-05-01/2025-10-31pass
statement vs summary · total assetsconsolidated 2025-04-30pass
statement vs summary · total assetsconsolidated 2025-10-31pass