Tokyo Tape
Sign in
← Zero

Half-year report · HY

9028.TEDINET S100XKLR
Period2025-07-01 → 2025-12-31
Filed2026-02-13
StandardIFRS
ConsolidatedYes
Data checks12 of 12 passed

Amended by S100XLOX (2026-02-16).

Key figures · 46
MetricValuePeriodScopeSource row
Revenue¥65.8bn2025-07-01 → 2025-12-31Cons.Revenue IFRS
Revenue¥147.8bn2024-07-01 → 2025-06-30Cons.Revenue IFRS (5-year summary)
Revenue¥69.0bn2024-07-01 → 2024-12-31Cons.Revenue IFRS
Operating income¥4.4bn2025-07-01 → 2025-12-31Cons.Operating profit loss IFRS
Operating income¥5.0bn2024-07-01 → 2024-12-31Cons.Operating profit loss IFRS
Profit before tax¥4.4bn2025-07-01 → 2025-12-31Cons.Profit loss before tax IFRS
Profit before tax¥10.2bn2024-07-01 → 2025-06-30Cons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥4.9bn2024-07-01 → 2024-12-31Cons.Profit loss before tax IFRS
Net income (owners)¥3.0bn2025-07-01 → 2025-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥7.2bn2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥3.5bn2024-07-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income¥3.1bn2025-07-01 → 2025-12-31Cons.Profit loss IFRS
Net income¥3.5bn2024-07-01 → 2024-12-31Cons.Profit loss IFRS
Total assets¥74.8bnat 2025-12-31Cons.Assets IFRS
Total assets¥73.9bnat 2025-06-30Cons.Assets IFRS
Total assets¥73.6bnat 2024-12-31Cons.Total assets IFRS (5-year summary)
Total liabilities¥29.2bnat 2025-12-31Cons.Liabilities IFRS
Total liabilities¥30.4bnat 2025-06-30Cons.Liabilities IFRS
Net assets / equity¥45.6bnat 2025-12-31Cons.Equity IFRS
Net assets / equity¥43.5bnat 2025-06-30Cons.Equity IFRS
Net assets / equity¥40.6bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥37.9bnat 2024-06-30vCons.Equity IFRS
Equity (owners)¥44.9bnat 2025-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥42.9bnat 2025-06-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥39.9bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥15.5bnat 2025-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥16.6bnat 2025-06-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥12.4bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥11.3bnat 2024-06-30vCons.Cash and cash equivalents IFRS
Operating cash flow¥5.2bn2025-07-01 → 2025-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥12.9bn2024-07-01 → 2025-06-30Cons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥3.1bn2024-07-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Investing cash flow−¥2.1bn2025-07-01 → 2025-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥2.8bn2024-07-01 → 2025-06-30Cons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥1.7bn2024-07-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Financing cash flow−¥4.4bn2025-07-01 → 2025-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥4.6bn2024-07-01 → 2025-06-30Cons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥274m2024-07-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
EPS (basic)¥179.112025-07-01 → 2025-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥423.912024-07-01 → 2025-06-30Cons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥207.122024-07-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (diluted)¥179.12025-07-01 → 2025-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥207.12024-07-01 → 2024-12-31Cons.Diluted earnings loss per share IFRS
Equity ratio60.0%at 2025-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio58.0%at 2025-06-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio54.2%at 2024-12-31Cons.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 · 44
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2025-07-01 → 2025-12-31−¥1.1bn
Reconciling Itemsreconcilingrevenue intersegment2025-07-01 → 2025-12-31−¥1.1bn
Reconciling Itemsreconcilingsegment profit2025-07-01 → 2025-12-31−¥1.3bn
Domestic Automobile Related Businessesreportable segmentrevenue2025-07-01 → 2025-12-31¥33.2bn
Domestic Automobile Related Businessesreportable segmentrevenue external2025-07-01 → 2025-12-31¥33.1bn
Domestic Automobile Related Businessesreportable segmentrevenue intersegment2025-07-01 → 2025-12-31¥54m
Domestic Automobile Related Businessesreportable segmentsegment profit2025-07-01 → 2025-12-31¥4.2bn
Foreign Related Businessesreportable segmentrevenue2025-07-01 → 2025-12-31¥17.4bn
Foreign Related Businessesreportable segmentrevenue external2025-07-01 → 2025-12-31¥17.4bn
Foreign Related Businessesreportable segmentsegment profit2025-07-01 → 2025-12-31¥203m
General Cargo Businessesreportable segmentrevenue2025-07-01 → 2025-12-31¥3.5bn
General Cargo Businessesreportable segmentrevenue external2025-07-01 → 2025-12-31¥3.4bn
General Cargo Businessesreportable segmentrevenue intersegment2025-07-01 → 2025-12-31¥52m
General Cargo Businessesreportable segmentsegment profit2025-07-01 → 2025-12-31¥937m
Human Resource Businessesreportable segmentrevenue2025-07-01 → 2025-12-31¥12.9bn
Human Resource Businessesreportable segmentrevenue external2025-07-01 → 2025-12-31¥11.9bn
Human Resource Businessesreportable segmentrevenue intersegment2025-07-01 → 2025-12-31¥959m
Human Resource Businessesreportable segmentsegment profit2025-07-01 → 2025-12-31¥425m
—segment totalrevenue2025-07-01 → 2025-12-31¥66.9bn
—segment totalrevenue external2025-07-01 → 2025-12-31¥65.8bn
—segment totalrevenue intersegment2025-07-01 → 2025-12-31¥1.1bn
—segment totalsegment profit2025-07-01 → 2025-12-31¥5.8bn
Reconciling Itemsreconcilingrevenue2024-07-01 → 2024-12-31−¥946m
Reconciling Itemsreconcilingrevenue intersegment2024-07-01 → 2024-12-31−¥946m
Reconciling Itemsreconcilingsegment profit2024-07-01 → 2024-12-31−¥1.3bn
Domestic Automobile Related Businessesreportable segmentrevenue2024-07-01 → 2024-12-31¥33.9bn
Domestic Automobile Related Businessesreportable segmentrevenue external2024-07-01 → 2024-12-31¥33.8bn
Domestic Automobile Related Businessesreportable segmentrevenue intersegment2024-07-01 → 2024-12-31¥52m
Domestic Automobile Related Businessesreportable segmentsegment profit2024-07-01 → 2024-12-31¥4.7bn
Foreign Related Businessesreportable segmentrevenue2024-07-01 → 2024-12-31¥20.4bn
Foreign Related Businessesreportable segmentrevenue external2024-07-01 → 2024-12-31¥20.4bn
Foreign Related Businessesreportable segmentsegment profit2024-07-01 → 2024-12-31¥379m
General Cargo Businessesreportable segmentrevenue2024-07-01 → 2024-12-31¥3.3bn
General Cargo Businessesreportable segmentrevenue external2024-07-01 → 2024-12-31¥3.2bn
General Cargo Businessesreportable segmentrevenue intersegment2024-07-01 → 2024-12-31¥54m
General Cargo Businessesreportable segmentsegment profit2024-07-01 → 2024-12-31¥727m
Human Resource Businessesreportable segmentrevenue2024-07-01 → 2024-12-31¥12.4bn
Human Resource Businessesreportable segmentrevenue external2024-07-01 → 2024-12-31¥11.5bn
Human Resource Businessesreportable segmentrevenue intersegment2024-07-01 → 2024-12-31¥839m
Human Resource Businessesreportable segmentsegment profit2024-07-01 → 2024-12-31¥448m
—segment totalrevenue2024-07-01 → 2024-12-31¥69.9bn
—segment totalrevenue external2024-07-01 → 2024-12-31¥69.0bn
—segment totalrevenue intersegment2024-07-01 → 2024-12-31¥946m
—segment totalsegment profit2024-07-01 → 2024-12-31¥6.3bn

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

All source rows · 596
ItemContextValueUnit
Other components of equity IFRSPrior1YearInstant679000000JPY
Other components of equity IFRSInterimInstant1016000000JPY
Retained earnings IFRSPrior1YearInstant35894000000JPY
Retained earnings IFRSInterimInstant37515000000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant42901000000JPY
Equity attributable to owners of parent IFRSInterimInstant44900000000JPY
Non controlling interests IFRSPrior1YearInstant629000000JPY
Non controlling interests IFRSInterimInstant715000000JPY
Equity IFRSPrior1YearInstant43530000000JPY
Equity IFRSInterimInstant45616000000JPY
Liabilities and equity IFRSPrior1YearInstant73948000000JPY
Liabilities and equity IFRSInterimInstant74841000000JPY
Revenue IFRSPrior1InterimDuration68956000000JPY
Revenue IFRSInterimDuration65841000000JPY
Cost of sales IFRSPrior1InterimDuration58407000000JPY
Cost of sales IFRSInterimDuration55915000000JPY
Gross profit IFRSPrior1InterimDuration10549000000JPY
Gross profit IFRSInterimDuration9926000000JPY
Selling general and administrative expenses IFRSPrior1InterimDuration5685000000JPY
Selling general and administrative expenses IFRSInterimDuration5608000000JPY
Other income IFRSPrior1InterimDuration112000000JPY
Other income IFRSInterimDuration157000000JPY
Other expenses IFRSPrior1InterimDuration24000000JPY
Other expenses IFRSInterimDuration39000000JPY
Operating profit loss IFRSPrior1InterimDuration4951000000JPY
Operating profit loss IFRSInterimDuration4436000000JPY
Finance income IFRSPrior1InterimDuration34000000JPY
Finance income IFRSInterimDuration36000000JPY
Finance costs IFRSPrior1InterimDuration40000000JPY
Finance costs IFRSInterimDuration37000000JPY
Share of profit loss of investments accounted for using equity method IFRSPrior1InterimDuration-2000000JPY
Share of profit loss of investments accounted for using equity method IFRSInterimDuration-10000000JPY
Profit loss before tax IFRSPrior1InterimDuration4942000000JPY
Profit loss before tax IFRSInterimDuration4426000000JPY
Income tax expense IFRSPrior1InterimDuration1423000000JPY
Income tax expense IFRSInterimDuration1368000000JPY
Profit loss IFRSPrior1InterimDuration3519000000JPY
Profit loss IFRSInterimDuration3057000000JPY
Profit loss attributable to owners of parent IFRSPrior1InterimDuration3505000000JPY
Profit loss attributable to owners of parent IFRSInterimDuration3037000000JPY
Profit loss attributable to non controlling interests IFRSPrior1InterimDuration14000000JPY
Profit loss attributable to non controlling interests IFRSInterimDuration20000000JPY
Profit loss IFRSPrior1InterimDuration3519000000JPY
Profit loss IFRSInterimDuration3057000000JPY
Basic earnings loss per share IFRSPrior1InterimDuration207.12
Basic earnings loss per share IFRSInterimDuration179.11
Diluted earnings loss per share IFRSPrior1InterimDuration207.10
Diluted earnings loss per share IFRSInterimDuration179.10
Profit loss IFRSPrior1InterimDuration3519000000JPY
Profit loss IFRSInterimDuration3057000000JPY

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 2025-06-30pass rounding
balance sheet identityconsolidated 2025-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net income attributable to parentconsolidated 2024-07-01/2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2025-07-01/2025-12-31pass
statement vs summary · operating cash flowconsolidated 2024-07-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2025-07-01/2025-12-31pass
statement vs summary · revenueconsolidated 2024-07-01/2024-12-31pass
statement vs summary · revenueconsolidated 2025-07-01/2025-12-31pass
statement vs summary · total assetsconsolidated 2025-06-30pass
statement vs summary · total assetsconsolidated 2025-12-31pass