Half-year report · HY
7133.TEDINET S100X2MF
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 | ¥5.5bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥10.0bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.7bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥226m | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥449m | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥206m | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.0bn | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥435m | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥205m | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥435m | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥136m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥719m | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥291m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥136m | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥291m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥8.2bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥7.1bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥6.9bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥5.9bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥4.7bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.4bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥1.9bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥754m | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥566m | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥754m | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥566m | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥889m | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥688m | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥134m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥771m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥188m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥527m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥474m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥188m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥849m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥419m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥201m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥19.1 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥101.12 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥41.03 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥18.55 | 2025-04-01 → 2025-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥97.92 | 2024-04-01 → 2025-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥39.62 | 2024-04-01 → 2024-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 28.7% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.6% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 28.0% | 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 · 38
| 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 | ¥373,000 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2025-04-01 → 2025-09-30 | ¥373,000 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2025-04-01 → 2025-09-30 | −¥18m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥298m |
| Home Visit Pharmacist Servicereportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥3.9bn |
| Home Visit Pharmacist Servicereportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥3.9bn |
| Home Visit Pharmacist Servicereportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥228m |
| Kirari Primereportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥591m |
| Kirari Primereportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥591m |
| Kirari Primereportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥342m |
| Primary Care Homereportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥1.0bn |
| Primary Care Homereportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥1.0bn |
| Primary Care Homereportable segment | segment profit | 2025-04-01 → 2025-09-30 | −¥28m |
| —segment total | revenue | 2025-04-01 → 2025-09-30 | ¥5.5bn |
| —segment total | revenue external | 2025-04-01 → 2025-09-30 | ¥5.5bn |
| —segment total | segment profit | 2025-04-01 → 2025-09-30 | ¥542m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥5.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥5.5bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥524m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-04-01 → 2024-09-30 | ¥420,000 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-04-01 → 2024-09-30 | ¥420,000 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-04-01 → 2024-09-30 | −¥4m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥296m |
| Home Visit Pharmacist Servicereportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥3.4bn |
| Home Visit Pharmacist Servicereportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥3.4bn |
| Home Visit Pharmacist Servicereportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥277m |
| Kirari Primereportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥544m |
| Kirari Primereportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥544m |
| Kirari Primereportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥338m |
| Primary Care Homereportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥759m |
| Primary Care Homereportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥759m |
| Primary Care Homereportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥134m |
| —segment total | revenue | 2024-04-01 → 2024-09-30 | ¥4.7bn |
| —segment total | revenue external | 2024-04-01 → 2024-09-30 | ¥4.7bn |
| —segment total | segment profit | 2024-04-01 → 2024-09-30 | ¥749m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥4.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥4.7bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | ¥745m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 455
| Item | Context | Value | Unit |
|---|---|---|---|
| Comprehensive income | Prior1InterimDuration | 291328000 | JPY |
| Comprehensive income | InterimDuration | 136212000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1InterimDuration | 291328000 | JPY |
| Comprehensive income attributable to owners of the parent | InterimDuration | 136212000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1InterimDuration | － | JPY |
| Comprehensive income attributable to non controlling interests | InterimDuration | － | JPY |
| Income before income taxes | Prior1InterimDuration | 435136000 | JPY |
| Income before income taxes | InterimDuration | 205239000 | JPY |
| Depreciation and amortization ope cf | Prior1InterimDuration | 128899000 | JPY |
| Depreciation and amortization ope cf | InterimDuration | 164378000 | JPY |
| Amortization of goodwill ope cf | Prior1InterimDuration | 4300000 | JPY |
| Amortization of goodwill ope cf | InterimDuration | 6510000 | JPY |
| Loss gain on sales and retirement of noncurrent assets ope cf | Prior1InterimDuration | － | JPY |
| Loss gain on sales and retirement of noncurrent assets ope cf | InterimDuration | -538000 | JPY |
| Impairment loss ope cf | Prior1InterimDuration | － | JPY |
| Impairment loss ope cf | InterimDuration | 842000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1InterimDuration | -43788000 | JPY |
| Increase decrease in provision for bonuses ope cf | InterimDuration | -61734000 | JPY |
| Interest and dividends income ope cf | Prior1InterimDuration | -1751000 | JPY |
| Interest and dividends income ope cf | InterimDuration | -2471000 | JPY |
| Interest expenses ope cf | Prior1InterimDuration | 17904000 | JPY |
| Interest expenses ope cf | InterimDuration | 25639000 | JPY |
| Subsidy income ope cf | Prior1InterimDuration | -2689000 | JPY |
| Subsidy income ope cf | InterimDuration | -1584000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1InterimDuration | -159241000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | InterimDuration | -367796000 | JPY |
| Decrease increase in inventories ope cf | Prior1InterimDuration | -56847000 | JPY |
| Decrease increase in inventories ope cf | InterimDuration | -50146000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1InterimDuration | 92699000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | InterimDuration | 140398000 | JPY |
| Other net ope cf | Prior1InterimDuration | -56126000 | JPY |
| Other net ope cf | InterimDuration | -15269000 | JPY |
| Subtotal ope cf | Prior1InterimDuration | 358496000 | JPY |
| Subtotal ope cf | InterimDuration | 43468000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1InterimDuration | 3432000 | JPY |
| Interest and dividends income received ope cf inv cf | InterimDuration | 4042000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1InterimDuration | -18009000 | JPY |
| Interest expenses paid ope cf fin cf | InterimDuration | -26490000 | JPY |
| Proceeds from subsidy ope cf | Prior1InterimDuration | 4163000 | JPY |
| Proceeds from subsidy ope cf | InterimDuration | 13657000 | JPY |
| Income taxes paid ope cf | Prior1InterimDuration | -160476000 | JPY |
| Income taxes paid ope cf | InterimDuration | -168347000 | JPY |
| Net cash provided by used in operating activities | Prior1InterimDuration | 187606000 | JPY |
| Net cash provided by used in operating activities | InterimDuration | -133670000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1InterimDuration | -85150000 | JPY |
| Purchase of property plant and equipment inv cf | InterimDuration | -434638000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | Prior1InterimDuration | － | JPY |
| Proceeds from sales of property plant and equipment inv cf | InterimDuration | 1211000 | JPY |
| Purchase of intangible assets inv cf | Prior1InterimDuration | -48651000 | JPY |
| Purchase of intangible assets inv cf | InterimDuration | -24330000 | 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 rounding |
| 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 |