Half-year report · Q2
7613.TEDINET S100WHMS
Period2025-01-01 → 2025-06-30
Filed2025-08-08
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥142.9bn | 2025-01-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥302.3bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥149.4bn | 2024-01-01 → 2024-06-30 | Cons. | Net sales |
| Operating income | ¥4.8bn | 2025-01-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | ¥3.6bn | 2024-01-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥4.8bn | 2025-01-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥8.3bn | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥3.8bn | 2024-01-01 → 2024-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥4.8bn | 2025-01-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥3.8bn | 2024-01-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥3.1bn | 2025-01-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥3.8bn | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.9bn | 2024-01-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥3.1bn | 2025-01-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | ¥1.9bn | 2024-01-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥198.5bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥217.5bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥236.7bn | at 2024-06-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥102.7bn | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥116.5bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥95.8bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥101.0bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥101.0bn | at 2024-06-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥23.1bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥22.8bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥23.0bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥21.8bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥27.4bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥18.1bn | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥13.1bn | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥23.1bn | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥6.2bn | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥291m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥9.1bn | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥4.9bn | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥10.1bn | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥12.3bn | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥5.9bn | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥66.56 | 2025-01-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥79.75 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥40.18 | 2024-01-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥66.51 | 2025-01-01 → 2025-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥79.67 | 2024-01-01 → 2024-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥40.14 | 2024-01-01 → 2024-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 48.0% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.2% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 42.4% | at 2024-06-30 | 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 · 56
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-01-01 → 2025-06-30 | −¥42.7bn |
| Reconciling Itemsreconciling | revenue external | 2025-01-01 → 2025-06-30 | ¥357m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-01-01 → 2025-06-30 | −¥43.0bn |
| Reconciling Itemsreconciling | segment profit | 2025-01-01 → 2025-06-30 | −¥92m |
| jpcrp040300-q2r_E02900-000Americasreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥37.0bn |
| jpcrp040300-q2r_E02900-000Americasreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥30.1bn |
| jpcrp040300-q2r_E02900-000Americasreportable segment | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥6.9bn |
| jpcrp040300-q2r_E02900-000Americasreportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥2.5bn |
| jpcrp040300-q2r_E02900-000China Areareportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥37.4bn |
| jpcrp040300-q2r_E02900-000China Areareportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥27.3bn |
| jpcrp040300-q2r_E02900-000China Areareportable segment | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥10.1bn |
| jpcrp040300-q2r_E02900-000China Areareportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥497m |
| jpcrp040300-q2r_E02900-000Europereportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥11.9bn |
| jpcrp040300-q2r_E02900-000Europereportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥11.3bn |
| jpcrp040300-q2r_E02900-000Europereportable segment | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥579m |
| jpcrp040300-q2r_E02900-000Europereportable segment | segment profit | 2025-01-01 → 2025-06-30 | −¥565m |
| jpcrp040300-q2r_E02900-000Japanreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥45.1bn |
| jpcrp040300-q2r_E02900-000Japanreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥27.8bn |
| jpcrp040300-q2r_E02900-000Japanreportable segment | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥17.3bn |
| jpcrp040300-q2r_E02900-000Japanreportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥311m |
| jpcrp040300-q2r_E02900-000South East Asiareportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥54.2bn |
| jpcrp040300-q2r_E02900-000South East Asiareportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥46.0bn |
| jpcrp040300-q2r_E02900-000South East Asiareportable segment | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥8.2bn |
| jpcrp040300-q2r_E02900-000South East Asiareportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥2.2bn |
| —segment total | revenue | 2025-01-01 → 2025-06-30 | ¥185.6bn |
| —segment total | revenue external | 2025-01-01 → 2025-06-30 | ¥142.6bn |
| —segment total | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥43.0bn |
| —segment total | segment profit | 2025-01-01 → 2025-06-30 | ¥4.9bn |
| Reconciling Itemsreconciling | revenue | 2024-01-01 → 2024-06-30 | −¥49.1bn |
| Reconciling Itemsreconciling | revenue external | 2024-01-01 → 2024-06-30 | ¥340m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-01-01 → 2024-06-30 | −¥49.4bn |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-06-30 | ¥45m |
| jpcrp040300-q2r_E02900-000Americasreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥38.9bn |
| jpcrp040300-q2r_E02900-000Americasreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥32.3bn |
| jpcrp040300-q2r_E02900-000Americasreportable segment | revenue intersegment | 2024-01-01 → 2024-06-30 | ¥6.7bn |
| jpcrp040300-q2r_E02900-000Americasreportable segment | segment profit | 2024-01-01 → 2024-06-30 | ¥2.1bn |
| jpcrp040300-q2r_E02900-000China Areareportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥41.8bn |
| jpcrp040300-q2r_E02900-000China Areareportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥31.0bn |
| jpcrp040300-q2r_E02900-000China Areareportable segment | revenue intersegment | 2024-01-01 → 2024-06-30 | ¥10.8bn |
| jpcrp040300-q2r_E02900-000China Areareportable segment | segment profit | 2024-01-01 → 2024-06-30 | −¥245m |
| jpcrp040300-q2r_E02900-000Europereportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥14.3bn |
| jpcrp040300-q2r_E02900-000Europereportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥13.5bn |
| jpcrp040300-q2r_E02900-000Europereportable segment | revenue intersegment | 2024-01-01 → 2024-06-30 | ¥759m |
| jpcrp040300-q2r_E02900-000Europereportable segment | segment profit | 2024-01-01 → 2024-06-30 | −¥469m |
| jpcrp040300-q2r_E02900-000Japanreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥49.4bn |
| jpcrp040300-q2r_E02900-000Japanreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥27.7bn |
| jpcrp040300-q2r_E02900-000Japanreportable segment | revenue intersegment | 2024-01-01 → 2024-06-30 | ¥21.7bn |
| jpcrp040300-q2r_E02900-000Japanreportable segment | segment profit | 2024-01-01 → 2024-06-30 | ¥821m |
| jpcrp040300-q2r_E02900-000South East Asiareportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥54.0bn |
| jpcrp040300-q2r_E02900-000South East Asiareportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥44.5bn |
| jpcrp040300-q2r_E02900-000South East Asiareportable segment | revenue intersegment | 2024-01-01 → 2024-06-30 | ¥9.5bn |
| jpcrp040300-q2r_E02900-000South East Asiareportable segment | segment profit | 2024-01-01 → 2024-06-30 | ¥1.4bn |
| —segment total | revenue | 2024-01-01 → 2024-06-30 | ¥198.4bn |
| —segment total | revenue external | 2024-01-01 → 2024-06-30 | ¥149.0bn |
| —segment total | revenue intersegment | 2024-01-01 → 2024-06-30 | ¥49.4bn |
| —segment total | segment profit | 2024-01-01 → 2024-06-30 | ¥3.6bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 515
| Item | Context | Value | Unit |
|---|---|---|---|
| Comprehensive income | Prior1YTDDuration | 12610000000 | JPY |
| Comprehensive income | CurrentYTDDuration | -4122000000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 12589000000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | -4078000000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | 21000000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | -43000000 | JPY |
| Income before income taxes | Prior1YTDDuration | 3804000000 | JPY |
| Income before income taxes | CurrentYTDDuration | 4766000000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 4860000000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 4553000000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | 1000000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | -5000000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -432000000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -417000000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 842000000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 472000000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YTDDuration | -714000000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYTDDuration | 468000000 | JPY |
| Equity in earnings losses of affiliates ope cf | Prior1YTDDuration | -19000000 | JPY |
| Equity in earnings losses of affiliates ope cf | CurrentYTDDuration | -56000000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | Prior1YTDDuration | 2436000000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | CurrentYTDDuration | 2431000000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | 3798000000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | 4676000000 | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | Prior1YTDDuration | -440000000 | JPY |
| Decrease increase in consumption taxes refund receivable ope cf | CurrentYTDDuration | 49000000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | -5463000000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | -695000000 | JPY |
| Increase decrease in contract liabilities ope cf | Prior1YTDDuration | -976000000 | JPY |
| Increase decrease in contract liabilities ope cf | CurrentYTDDuration | -1270000000 | JPY |
| Other net ope cf | Prior1YTDDuration | -341000000 | JPY |
| Other net ope cf | CurrentYTDDuration | -323000000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | 7355000000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 14648000000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 431000000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 422000000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -802000000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -584000000 | JPY |
| Income taxes paid ope cf | Prior1YTDDuration | -819000000 | JPY |
| Income taxes paid ope cf | CurrentYTDDuration | -1340000000 | JPY |
| Net cash provided by used in operating activities | Prior1YTDDuration | 6165000000 | JPY |
| Net cash provided by used in operating activities | CurrentYTDDuration | 13146000000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YTDDuration | -3249000000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYTDDuration | -1250000000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | Prior1YTDDuration | 80000000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | CurrentYTDDuration | 368000000 | JPY |
| Purchase of intangible assets inv cf | Prior1YTDDuration | -923000000 | JPY |
| Purchase of intangible assets inv cf | CurrentYTDDuration | -117000000 | JPY |
| Payments of loans receivable inv cf | Prior1YTDDuration | -12000000 | JPY |
| Payments of loans receivable inv cf | CurrentYTDDuration | -9000000 | 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 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 |