Half-year report · Q2
9246.TEDINET S100WIWR
Period2025-01-01 → 2025-06-30
Filed2025-08-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 45
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.7bn | 2025-01-01 → 2025-06-30 | Cons. | Net sales |
| Revenue | ¥5.3bn | 2024-01-01 → 2024-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.7bn | 2024-01-01 → 2024-06-30 | Cons. | Net sales |
| Operating income | ¥11m | 2025-01-01 → 2025-06-30 | Cons. | Operating income |
| Operating income | −¥151m | 2024-01-01 → 2024-06-30 | Cons. | Operating income |
| Ordinary income | ¥5m | 2025-01-01 → 2025-06-30 | Cons. | Ordinary income |
| Ordinary income | −¥229m | 2024-01-01 → 2024-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥184m | 2024-01-01 → 2024-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥2m | 2025-01-01 → 2025-06-30 | Cons. | Income before income taxes |
| Profit before tax | −¥85m | 2024-01-01 → 2024-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥12m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥394m | 2024-01-01 → 2024-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥65m | 2024-01-01 → 2024-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥12m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss |
| Net income | −¥65m | 2024-01-01 → 2024-06-30 | Cons. | Profit loss |
| Total assets | ¥5.0bn | at 2025-06-30 | Cons. | Assets |
| Total assets | ¥5.5bn | at 2024-12-31 | Cons. | Assets |
| Total assets | ¥6.0bn | at 2024-06-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.8bn | at 2025-06-30 | Cons. | Liabilities |
| Total liabilities | ¥3.3bn | at 2024-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.1bn | at 2025-06-30 | Cons. | Net assets |
| Net assets / equity | ¥2.2bn | at 2024-12-31 | Cons. | Net assets |
| Net assets / equity | ¥2.6bn | at 2024-06-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.3bn | at 2025-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.6bn | at 2024-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.3bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.6bn | at 2024-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.6bn | at 2024-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.8bn | at 2023-12-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥127m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥132m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥108m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | ¥22m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥6m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥299m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥508m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥22m | 2024-01-01 → 2024-12-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥267m | 2024-01-01 → 2024-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥2.19 | 2025-01-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-72.59 | 2024-01-01 → 2024-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11.92 | 2024-01-01 → 2024-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥2.13 | 2025-01-01 → 2025-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 43.0% | at 2025-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 40.5% | at 2024-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 43.0% | 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 · 45
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | depreciation | 2025-01-01 → 2025-06-30 | ¥28m |
| Reconciling Itemsreconciling | revenue | 2025-01-01 → 2025-06-30 | −¥990,000 |
| Reconciling Itemsreconciling | revenue intersegment | 2025-01-01 → 2025-06-30 | −¥990,000 |
| Reconciling Itemsreconciling | segment profit | 2025-01-01 → 2025-06-30 | −¥245m |
| jpcrp040300-q2r_E36896-000D Xx HR Businessreportable segment | depreciation | 2025-01-01 → 2025-06-30 | ¥26m |
| jpcrp040300-q2r_E36896-000D Xx HR Businessreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥101m |
| jpcrp040300-q2r_E36896-000D Xx HR Businessreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥100m |
| jpcrp040300-q2r_E36896-000D Xx HR Businessreportable segment | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥990,000 |
| jpcrp040300-q2r_E36896-000D Xx HR Businessreportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥1m |
| jpcrp040300-q2r_E36896-000D Xx Technology Businessreportable segment | depreciation | 2025-01-01 → 2025-06-30 | ¥498,000 |
| jpcrp040300-q2r_E36896-000D Xx Technology Businessreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥626m |
| jpcrp040300-q2r_E36896-000D Xx Technology Businessreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥626m |
| jpcrp040300-q2r_E36896-000D Xx Technology Businessreportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥19m |
| jpcrp040300-q2r_E36896-000Digital Transformation Businessreportable segment | depreciation | 2025-01-01 → 2025-06-30 | ¥4m |
| jpcrp040300-q2r_E36896-000Digital Transformation Businessreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥1.9bn |
| jpcrp040300-q2r_E36896-000Digital Transformation Businessreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥1.9bn |
| jpcrp040300-q2r_E36896-000Digital Transformation Businessreportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥237m |
| —segment total | depreciation | 2025-01-01 → 2025-06-30 | ¥31m |
| —segment total | revenue | 2025-01-01 → 2025-06-30 | ¥2.7bn |
| —segment total | revenue external | 2025-01-01 → 2025-06-30 | ¥2.7bn |
| —segment total | revenue intersegment | 2025-01-01 → 2025-06-30 | ¥990,000 |
| —segment total | segment profit | 2025-01-01 → 2025-06-30 | ¥257m |
| Reconciling Itemsreconciling | depreciation | 2024-01-01 → 2024-06-30 | ¥26m |
| Reconciling Itemsreconciling | revenue | 2024-01-01 → 2024-06-30 | −¥4m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-01-01 → 2024-06-30 | −¥4m |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-06-30 | −¥511m |
| jpcrp040300-q2r_E36896-000D Xx HR Businessreportable segment | depreciation | 2024-01-01 → 2024-06-30 | ¥38m |
| jpcrp040300-q2r_E36896-000D Xx HR Businessreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥229m |
| jpcrp040300-q2r_E36896-000D Xx HR Businessreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥229m |
| jpcrp040300-q2r_E36896-000D Xx HR Businessreportable segment | revenue intersegment | 2024-01-01 → 2024-06-30 | ¥480,000 |
| jpcrp040300-q2r_E36896-000D Xx HR Businessreportable segment | segment profit | 2024-01-01 → 2024-06-30 | ¥18m |
| jpcrp040300-q2r_E36896-000D Xx Technology Businessreportable segment | depreciation | 2024-01-01 → 2024-06-30 | ¥42m |
| jpcrp040300-q2r_E36896-000D Xx Technology Businessreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥482m |
| jpcrp040300-q2r_E36896-000D Xx Technology Businessreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥479m |
| jpcrp040300-q2r_E36896-000D Xx Technology Businessreportable segment | revenue intersegment | 2024-01-01 → 2024-06-30 | ¥3m |
| jpcrp040300-q2r_E36896-000D Xx Technology Businessreportable segment | segment profit | 2024-01-01 → 2024-06-30 | −¥28m |
| jpcrp040300-q2r_E36896-000Digital Transformation Businessreportable segment | depreciation | 2024-01-01 → 2024-06-30 | ¥4m |
| jpcrp040300-q2r_E36896-000Digital Transformation Businessreportable segment | revenue | 2024-01-01 → 2024-06-30 | ¥2.0bn |
| jpcrp040300-q2r_E36896-000Digital Transformation Businessreportable segment | revenue external | 2024-01-01 → 2024-06-30 | ¥2.0bn |
| jpcrp040300-q2r_E36896-000Digital Transformation Businessreportable segment | segment profit | 2024-01-01 → 2024-06-30 | ¥370m |
| —segment total | depreciation | 2024-01-01 → 2024-06-30 | ¥83m |
| —segment total | revenue | 2024-01-01 → 2024-06-30 | ¥2.7bn |
| —segment total | revenue external | 2024-01-01 → 2024-06-30 | ¥2.7bn |
| —segment total | revenue intersegment | 2024-01-01 → 2024-06-30 | ¥4m |
| —segment total | segment profit | 2024-01-01 → 2024-06-30 | ¥359m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 532
| Item | Context | Value | Unit |
|---|---|---|---|
| Property plant and equipment | Prior1YearInstant | 579592000 | JPY |
| Property plant and equipment | CurrentQuarterInstant | 566458000 | JPY |
| Goodwill | Prior1YearInstant | 255875000 | JPY |
| Goodwill | CurrentQuarterInstant | 240095000 | JPY |
| Customer related intangible assets | Prior1YearInstant | 191564000 | JPY |
| Customer related intangible assets | CurrentQuarterInstant | 181209000 | JPY |
| Other ia | Prior1YearInstant | 534000 | JPY |
| Other ia | CurrentQuarterInstant | 409000 | JPY |
| Intangible assets | Prior1YearInstant | 447975000 | JPY |
| Intangible assets | CurrentQuarterInstant | 421715000 | JPY |
| Investment securities | Prior1YearInstant | 18050000 | JPY |
| Investment securities | CurrentQuarterInstant | 15550000 | JPY |
| Lease deposits ioa | Prior1YearInstant | 745186000 | JPY |
| Lease deposits ioa | CurrentQuarterInstant | 689296000 | JPY |
| Deferred tax assets | Prior1YearInstant | 66449000 | JPY |
| Deferred tax assets | CurrentQuarterInstant | 98967000 | JPY |
| Investments and other assets | Prior1YearInstant | 829686000 | JPY |
| Investments and other assets | CurrentQuarterInstant | 803813000 | JPY |
| Noncurrent assets | Prior1YearInstant | 1857253000 | JPY |
| Noncurrent assets | CurrentQuarterInstant | 1791986000 | JPY |
| Deferred assets | Prior1YearInstant | 44000 | JPY |
| Deferred assets | CurrentQuarterInstant | － | JPY |
| Assets | Prior1YearInstant | 5540358000 | JPY |
| Assets | CurrentQuarterInstant | 4957882000 | JPY |
| Accounts payable trade | Prior1YearInstant | 194693000 | JPY |
| Accounts payable trade | CurrentQuarterInstant | 177275000 | JPY |
| Accounts payable other | Prior1YearInstant | 286118000 | JPY |
| Accounts payable other | CurrentQuarterInstant | 320123000 | JPY |
| Current portion of bonds | Prior1YearInstant | 5000000 | JPY |
| Current portion of bonds | CurrentQuarterInstant | － | JPY |
| Current portion of long term loans payable | Prior1YearInstant | 634804000 | JPY |
| Current portion of long term loans payable | CurrentQuarterInstant | 534804000 | JPY |
| Income taxes payable | Prior1YearInstant | 68741000 | JPY |
| Income taxes payable | CurrentQuarterInstant | 29850000 | JPY |
| Provision for bonuses | Prior1YearInstant | 112610000 | JPY |
| Provision for bonuses | CurrentQuarterInstant | 146638000 | JPY |
| Provision for shareholder benefit program cl | Prior1YearInstant | 5344000 | JPY |
| Provision for shareholder benefit program cl | CurrentQuarterInstant | 4362000 | JPY |
| Provision for directors bonuses | Prior1YearInstant | － | JPY |
| Provision for directors bonuses | CurrentQuarterInstant | 3952000 | JPY |
| Provision for loss on sublease cl | Prior1YearInstant | 8191000 | JPY |
| Provision for loss on sublease cl | CurrentQuarterInstant | － | JPY |
| Provision for share based remuneration cl | Prior1YearInstant | 14912000 | JPY |
| Provision for share based remuneration cl | CurrentQuarterInstant | 15509000 | JPY |
| Other cl | Prior1YearInstant | 165535000 | JPY |
| Other cl | CurrentQuarterInstant | 89426000 | JPY |
| Current liabilities | Prior1YearInstant | 1495950000 | JPY |
| Current liabilities | CurrentQuarterInstant | 1321942000 | JPY |
| Long term loans payable | Prior1YearInstant | 1590812000 | JPY |
| Long term loans payable | CurrentQuarterInstant | 1321981000 | 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 |
| 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 |