Half-year report · Q2
7790.TEDINET S100WIZL
Period2025-01-01 → 2025-06-30
Filed2025-08-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.7bn | 2025-01-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥5.0bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.4bn | 2024-01-01 → 2024-06-30 | Cons. | Net sales |
| Operating income | ¥37m | 2025-01-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | ¥114m | 2024-01-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥40m | 2025-01-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥252m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥114m | 2024-01-01 → 2024-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥87m | 2025-01-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥114m | 2024-01-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥30m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥154m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥48m | 2024-01-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥30m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | ¥48m | 2024-01-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥3.9bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥4.5bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥4.1bn | at 2024-06-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.1bn | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥3.8bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥757m | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥652m | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥545m | at 2024-06-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥350m | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥839m | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥289m | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥779m | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥736m | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥680m | at 2023-12-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥53m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥376m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥230m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥113m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥128m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥85m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥320m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥151m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥95m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥25.23 | 2025-01-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥134.71 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥42.37 | 2024-01-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 19.4% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 14.6% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 13.3% | 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 · 30
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2025-01-01 → 2025-06-30 | −¥20m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-01-01 → 2025-06-30 | −¥20m |
| Reconciling Itemsreconciling | segment profit | 2025-01-01 → 2025-06-30 | −¥138m |
| jpcrp040300-q2r_E36031-000Development Businessreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥12m |
| jpcrp040300-q2r_E36031-000Development Businessreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥12m |
| jpcrp040300-q2r_E36031-000Development Businessreportable segment | segment profit | 2025-01-01 → 2025-06-30 | −¥246,000 |
| jpcrp040300-q2r_E36031-000Lifestyle Proposal Businessreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥2.6bn |
| jpcrp040300-q2r_E36031-000Lifestyle Proposal Businessreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥2.6bn |
| jpcrp040300-q2r_E36031-000Lifestyle Proposal Businessreportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥170m |
| jpcrp040300-q2r_E36031-000Media Creative Businessreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥137m |
| jpcrp040300-q2r_E36031-000Media Creative Businessreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥117m |
| jpcrp040300-q2r_E36031-000Media Creative Businessreportable segment | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥20m |
| jpcrp040300-q2r_E36031-000Media Creative Businessreportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥5m |
| —segment total | revenue | 2025-01-01 → 2025-06-30 | ¥2.8bn |
| —segment total | revenue external | 2025-01-01 → 2025-06-30 | ¥2.7bn |
| —segment total | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥20m |
| —segment total | segment profit | 2025-01-01 → 2025-06-30 | ¥175m |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-06-30 | −¥135m |
| jpcrp040300-q2r_E36031-000Development Businessreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥11m |
| jpcrp040300-q2r_E36031-000Development Businessreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥11m |
| jpcrp040300-q2r_E36031-000Development Businessreportable segment | segment profit | 2024-01-01 → 2024-06-30 | ¥991,000 |
| jpcrp040300-q2r_E36031-000Lifestyle Proposal Businessreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥2.3bn |
| jpcrp040300-q2r_E36031-000Lifestyle Proposal Businessreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥2.3bn |
| jpcrp040300-q2r_E36031-000Lifestyle Proposal Businessreportable segment | segment profit | 2024-01-01 → 2024-06-30 | ¥265m |
| jpcrp040300-q2r_E36031-000Media Creative Businessreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥148m |
| jpcrp040300-q2r_E36031-000Media Creative Businessreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥148m |
| jpcrp040300-q2r_E36031-000Media Creative Businessreportable segment | segment profit | 2024-01-01 → 2024-06-30 | −¥17m |
| —segment total | revenue | 2024-01-01 → 2024-06-30 | ¥2.4bn |
| —segment total | revenue external | 2024-01-01 → 2024-06-30 | ¥2.4bn |
| —segment total | segment profit | 2024-01-01 → 2024-06-30 | ¥249m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 540
| Item | Context | Value | Unit |
|---|---|---|---|
| Repayment of long term loans payable fin cf | Prior1YTDDuration | -191055000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYTDDuration | -196093000 | JPY |
| Repayments of lease obligations fin cf | Prior1YTDDuration | -1409000 | JPY |
| Repayments of lease obligations fin cf | CurrentYTDDuration | -1233000 | JPY |
| Payments for long term accounts payable other fin cf | Prior1YTDDuration | -1283000 | JPY |
| Payments for long term accounts payable other fin cf | CurrentYTDDuration | -2249000 | JPY |
| Payments of listing expenses fin cf | Prior1YTDDuration | － | JPY |
| Payments of listing expenses fin cf | CurrentYTDDuration | -6085000 | JPY |
| Proceeds from issuance of common stock fin cf | Prior1YTDDuration | － | JPY |
| Proceeds from issuance of common stock fin cf | CurrentYTDDuration | 85226000 | JPY |
| Net cash provided by used in financing activities | Prior1YTDDuration | -94764000 | JPY |
| Net cash provided by used in financing activities | CurrentYTDDuration | -320434000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1YTDDuration | 5588000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | CurrentYTDDuration | -2901000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YTDDuration | 55626000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYTDDuration | -489430000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 679990000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 778766000 | JPY |
| Cash and cash equivalents | Prior1QuarterInstant | 735617000 | JPY |
| Cash and cash equivalents | CurrentQuarterInstant | 289335000 | JPY |
| Advertising expenses sga | Prior1YTDDuration | 489200000 | JPY |
| Advertising expenses sga | CurrentYTDDuration | 550448000 | JPY |
| Provision for bonuses sga | Prior1YTDDuration | 6711000 | JPY |
| Provision for bonuses sga | CurrentYTDDuration | 8424000 | JPY |
| Retirement benefit expenses sga | Prior1YTDDuration | 3183000 | JPY |
| Retirement benefit expenses sga | CurrentYTDDuration | 3098000 | JPY |
| Subcontract expenses sga | Prior1YTDDuration | 211666000 | JPY |
| Subcontract expenses sga | CurrentYTDDuration | 277466000 | JPY |
| Commission fee sga | Prior1YTDDuration | 251130000 | JPY |
| Commission fee sga | CurrentYTDDuration | 329203000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E36031-000LifestyleProposalBusinessReportableSegmentMember | 2290324000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E36031-000MediaCreativeBusinessReportableSegmentMember | 147524000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E36031-000DevelopmentBusinessReportableSegmentMember | 11172000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReportableSegmentsMember | 2449021000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReconcilingItemsMember | － | JPY |
| Revenues from external customers | Prior1YTDDuration | 2449021000 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E36031-000LifestyleProposalBusinessReportableSegmentMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E36031-000MediaCreativeBusinessReportableSegmentMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q2r_E36031-000DevelopmentBusinessReportableSegmentMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_ReportableSegmentsMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration_ReconcilingItemsMember | － | JPY |
| Transactions with other segments | Prior1YTDDuration | － | JPY |
| Net sales | Prior1YTDDuration_jpcrp040300-q2r_E36031-000LifestyleProposalBusinessReportableSegmentMember | 2290324000 | JPY |
| Net sales | Prior1YTDDuration_jpcrp040300-q2r_E36031-000MediaCreativeBusinessReportableSegmentMember | 147524000 | JPY |
| Net sales | Prior1YTDDuration_jpcrp040300-q2r_E36031-000DevelopmentBusinessReportableSegmentMember | 11172000 | JPY |
| Net sales | Prior1YTDDuration_ReportableSegmentsMember | 2449021000 | JPY |
| Net sales | Prior1YTDDuration_ReconcilingItemsMember | － | JPY |
| Net sales | Prior1YTDDuration | 2449021000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q2r_E36031-000LifestyleProposalBusinessReportableSegmentMember | 265135000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q2r_E36031-000MediaCreativeBusinessReportableSegmentMember | -17022000 | 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 |
| 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 |