Half-year report · HY
7412.TEDINET S100X32M
Period2025-04-01 → 2025-09-30
Filed2025-11-14
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed
Key figures · 45
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥15.0bn | 2025-04-01 → 2025-09-30 | Standalone | Net sales |
| Revenue | ¥35.5bn | 2024-04-01 → 2025-03-31 | Standalone | Net sales (5-year summary) |
| Revenue | ¥18.2bn | 2024-04-01 → 2024-09-30 | Standalone | Net sales |
| Operating income | −¥185m | 2025-04-01 → 2025-09-30 | Standalone | Operating income |
| Operating income | −¥330m | 2024-04-01 → 2024-09-30 | Standalone | Operating income |
| Ordinary income | −¥215m | 2025-04-01 → 2025-09-30 | Standalone | Ordinary income |
| Ordinary income | −¥643m | 2024-04-01 → 2025-03-31 | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥317m | 2024-04-01 → 2024-09-30 | Standalone | Ordinary income |
| Profit before tax | −¥253m | 2025-04-01 → 2025-09-30 | Standalone | Income before income taxes |
| Profit before tax | −¥348m | 2024-04-01 → 2024-09-30 | Standalone | Income before income taxes |
| Net income | −¥340m | 2025-04-01 → 2025-09-30 | Standalone | Profit loss |
| Net income | ¥530m | 2024-04-01 → 2025-03-31 | Standalone | Net income loss (5-year summary) |
| Net income | −¥515m | 2024-04-01 → 2024-09-30 | Standalone | Profit loss |
| Total assets | ¥16.4bn | at 2025-09-30 | Standalone | Assets |
| Total assets | ¥19.0bn | at 2025-03-31 | Standalone | Assets |
| Total assets | ¥20.2bn | at 2024-09-30 | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥11.5bn | at 2025-09-30 | Standalone | Liabilities |
| Total liabilities | ¥11.7bn | at 2025-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥4.9bn | at 2025-09-30 | Standalone | Net assets |
| Net assets / equity | ¥7.3bn | at 2025-03-31 | Standalone | Net assets |
| Net assets / equity | ¥6.2bn | at 2024-09-30 | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥4.3bn | at 2025-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥6.7bn | at 2025-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥4.3bn | at 2025-09-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥6.7bn | at 2025-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥4.9bn | at 2024-09-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥4.6bn | at 2024-03-31v | Standalone | Cash and cash equivalents |
| Operating cash flow | −¥280m | 2025-04-01 → 2025-09-30 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥782m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥105m | 2024-04-01 → 2024-09-30 | Standalone | Net cash provided by used in operating activities |
| Investing cash flow | −¥376m | 2025-04-01 → 2025-09-30 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥3.8bn | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥238m | 2024-04-01 → 2024-09-30 | Standalone | Net cash provided by used in investment activities |
| Financing cash flow | −¥1.7bn | 2025-04-01 → 2025-09-30 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥914m | 2024-04-01 → 2025-03-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥373m | 2024-04-01 → 2024-09-30 | Standalone | Net cash provided by used in financing activities |
| EPS (basic) | ¥-1.81 | 2025-04-01 → 2025-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.58 | 2024-04-01 → 2025-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-2.75 | 2024-04-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| Equity ratio | 29.7% | at 2025-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.5% | at 2025-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 31.0% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 193,559,297 | at 2025-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 193,559,297 | at 2025-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 193,559,297 | at 2024-09-30 | Standalone | Total number of issued shares (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 · 13
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-04-01 → 2024-09-30 | ¥17m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2024-04-01 → 2024-09-30 | ¥17m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-04-01 → 2024-09-30 | ¥17m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥1.3bn |
| Karaokereportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥868m |
| Karaokereportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥868m |
| Karaokereportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥77m |
| Restaurantreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥15.2bn |
| Restaurantreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥15.2bn |
| Restaurantreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥734m |
| Tavernreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥2.1bn |
| Tavernreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥2.1bn |
| Tavernreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥145m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 542
| Item | Context | Value | Unit |
|---|---|---|---|
| Gain on sales of investment securities ei | Prior1InterimDuration_NonConsolidatedMember | 0 | JPY |
| Gain on sales of investment securities ei | InterimDuration_NonConsolidatedMember | 0 | JPY |
| Other ei | Prior1InterimDuration_NonConsolidatedMember | － | JPY |
| Other ei | InterimDuration_NonConsolidatedMember | 2000000 | JPY |
| Extraordinary income | Prior1InterimDuration_NonConsolidatedMember | 5000000 | JPY |
| Extraordinary income | InterimDuration_NonConsolidatedMember | 5000000 | JPY |
| Loss on sales of noncurrent assets el | Prior1InterimDuration_NonConsolidatedMember | 2000000 | JPY |
| Loss on sales of noncurrent assets el | InterimDuration_NonConsolidatedMember | － | JPY |
| Loss on retirement of noncurrent assets el | Prior1InterimDuration_NonConsolidatedMember | 13000000 | JPY |
| Loss on retirement of noncurrent assets el | InterimDuration_NonConsolidatedMember | 37000000 | JPY |
| Impairment loss el | Prior1InterimDuration_NonConsolidatedMember | 7000000 | JPY |
| Impairment loss el | InterimDuration_NonConsolidatedMember | 5000000 | JPY |
| Provision for loss on store closing el | Prior1InterimDuration_NonConsolidatedMember | 9000000 | JPY |
| Provision for loss on store closing el | InterimDuration_NonConsolidatedMember | － | JPY |
| Other el | Prior1InterimDuration_NonConsolidatedMember | 2000000 | JPY |
| Other el | InterimDuration_NonConsolidatedMember | 0 | JPY |
| Extraordinary loss | Prior1InterimDuration_NonConsolidatedMember | 37000000 | JPY |
| Extraordinary loss | InterimDuration_NonConsolidatedMember | 44000000 | JPY |
| Income before income taxes | Prior1InterimDuration_NonConsolidatedMember | -348000000 | JPY |
| Income before income taxes | InterimDuration_NonConsolidatedMember | -253000000 | JPY |
| Income taxes current | Prior1InterimDuration_NonConsolidatedMember | 60000000 | JPY |
| Income taxes current | InterimDuration_NonConsolidatedMember | 70000000 | JPY |
| Income taxes deferred | Prior1InterimDuration_NonConsolidatedMember | 105000000 | JPY |
| Income taxes deferred | InterimDuration_NonConsolidatedMember | 15000000 | JPY |
| Income taxes | Prior1InterimDuration_NonConsolidatedMember | 166000000 | JPY |
| Income taxes | InterimDuration_NonConsolidatedMember | 86000000 | JPY |
| Profit loss | Prior1InterimDuration_NonConsolidatedMember | -515000000 | JPY |
| Profit loss | InterimDuration_NonConsolidatedMember | -340000000 | JPY |
| Income before income taxes | Prior1InterimDuration_NonConsolidatedMember | -348000000 | JPY |
| Income before income taxes | InterimDuration_NonConsolidatedMember | -253000000 | JPY |
| Depreciation and amortization ope cf | Prior1InterimDuration_NonConsolidatedMember | 469000000 | JPY |
| Depreciation and amortization ope cf | InterimDuration_NonConsolidatedMember | 351000000 | JPY |
| Increase decrease in provision for sales promotion expenses ope cf | Prior1InterimDuration_NonConsolidatedMember | 72000000 | JPY |
| Increase decrease in provision for sales promotion expenses ope cf | InterimDuration_NonConsolidatedMember | -160000000 | JPY |
| Increase decrease in provision for loss on store closing ope cf | Prior1InterimDuration_NonConsolidatedMember | -17000000 | JPY |
| Increase decrease in provision for loss on store closing ope cf | InterimDuration_NonConsolidatedMember | -9000000 | JPY |
| Interest expenses ope cf | Prior1InterimDuration_NonConsolidatedMember | 33000000 | JPY |
| Interest expenses ope cf | InterimDuration_NonConsolidatedMember | 39000000 | JPY |
| Loss gain on sales of noncurrent assets ope cf | Prior1InterimDuration_NonConsolidatedMember | -2000000 | JPY |
| Loss gain on sales of noncurrent assets ope cf | InterimDuration_NonConsolidatedMember | -2000000 | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1InterimDuration_NonConsolidatedMember | 13000000 | JPY |
| Loss on retirement of noncurrent assets ope cf | InterimDuration_NonConsolidatedMember | 37000000 | JPY |
| Impairment loss ope cf | Prior1InterimDuration_NonConsolidatedMember | 7000000 | JPY |
| Impairment loss ope cf | InterimDuration_NonConsolidatedMember | 5000000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1InterimDuration_NonConsolidatedMember | 243000000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | InterimDuration_NonConsolidatedMember | 223000000 | JPY |
| Decrease increase in inventories ope cf | Prior1InterimDuration_NonConsolidatedMember | -25000000 | JPY |
| Decrease increase in inventories ope cf | InterimDuration_NonConsolidatedMember | 30000000 | JPY |
| Decrease increase in accounts receivable other ope cf | Prior1InterimDuration_NonConsolidatedMember | -2000000 | JPY |
| Decrease increase in accounts receivable other ope cf | InterimDuration_NonConsolidatedMember | 93000000 | 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 · 12 of 12 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 · 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 |