Half-year report · HY
9312.TEDINET S100WZ8F
Period2025-04-01 → 2025-09-30
Filed2025-11-10
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥25.4bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥50.5bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥24.9bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥1.8bn | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥1.5bn | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥2.0bn | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥3.1bn | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.6bn | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥2.0bn | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥1.7bn | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.4bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥2.2bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.1bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥1.4bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥1.1bn | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥53.0bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥51.1bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥51.2bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥21.3bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥20.9bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥31.7bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥30.3bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥29.0bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥10.8bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥9.5bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥10.7bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥8.6bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥8.2bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥8.7bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥3.2bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥3.8bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.3bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | ¥283m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥2.8bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥2.3bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥1.3bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥1.3bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥653m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥209.14 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥335.26 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥168.46 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 59.8% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.2% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.6% | at 2024-09-30 | 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 | 2025-04-01 → 2025-09-30 | −¥523m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥523m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥833m |
| Domestic Distributionreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥14.5bn |
| Domestic Distributionreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥14.0bn |
| Domestic Distributionreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥445m |
| Domestic Distributionreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥1.8bn |
| Overseas Distributionreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥11.4bn |
| Overseas Distributionreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥11.4bn |
| Overseas Distributionreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥77m |
| Overseas Distributionreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥855m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥25.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥25.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥523m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥2.7bn |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥483m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥483m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥856m |
| Domestic Distributionreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥14.4bn |
| Domestic Distributionreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥13.9bn |
| Domestic Distributionreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥430m |
| Domestic Distributionreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥1.6bn |
| Overseas Distributionreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥11.0bn |
| Overseas Distributionreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥11.0bn |
| Overseas Distributionreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥52m |
| Overseas Distributionreportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥770m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥25.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥24.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥483m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | ¥2.4bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 524
| Item | Context | Value | Unit |
|---|---|---|---|
| Interest expenses ope cf | Prior1InterimDuration | 30000000 | JPY |
| Interest expenses ope cf | InterimDuration | 34000000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1InterimDuration | 141000000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | InterimDuration | 115000000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1InterimDuration | 274000000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | InterimDuration | 367000000 | JPY |
| Other net ope cf | Prior1InterimDuration | -416000000 | JPY |
| Other net ope cf | InterimDuration | 405000000 | JPY |
| Subtotal ope cf | Prior1InterimDuration | 2470000000 | JPY |
| Subtotal ope cf | InterimDuration | 3670000000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1InterimDuration | 165000000 | JPY |
| Interest and dividends income received ope cf inv cf | InterimDuration | 191000000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1InterimDuration | -31000000 | JPY |
| Interest expenses paid ope cf fin cf | InterimDuration | -34000000 | JPY |
| Income taxes paid ope cf | Prior1InterimDuration | -359000000 | JPY |
| Income taxes paid ope cf | InterimDuration | -602000000 | JPY |
| Income taxes refund ope cf | Prior1InterimDuration | 5000000 | JPY |
| Income taxes refund ope cf | InterimDuration | 3000000 | JPY |
| Net cash provided by used in operating activities | Prior1InterimDuration | 2250000000 | JPY |
| Net cash provided by used in operating activities | InterimDuration | 3229000000 | JPY |
| Purchase of investment securities inv cf | Prior1InterimDuration | -108000000 | JPY |
| Purchase of investment securities inv cf | InterimDuration | － | JPY |
| Proceeds from sales of investment securities inv cf | Prior1InterimDuration | 178000000 | JPY |
| Proceeds from sales of investment securities inv cf | InterimDuration | － | JPY |
| Payments into time deposits inv cf | Prior1InterimDuration | -733000000 | JPY |
| Payments into time deposits inv cf | InterimDuration | － | JPY |
| Proceeds from withdrawal of time deposits inv cf | Prior1InterimDuration | 288000000 | JPY |
| Proceeds from withdrawal of time deposits inv cf | InterimDuration | 672000000 | JPY |
| Purchase of noncurrent assets inv cf | Prior1InterimDuration | -1840000000 | JPY |
| Purchase of noncurrent assets inv cf | InterimDuration | -382000000 | JPY |
| Proceeds from sales of noncurrent assets inv cf | Prior1InterimDuration | 0 | JPY |
| Proceeds from sales of noncurrent assets inv cf | InterimDuration | － | JPY |
| Payments of loans receivable inv cf | Prior1InterimDuration | -0 | JPY |
| Payments of loans receivable inv cf | InterimDuration | -1000000 | JPY |
| Collection of loans receivable inv cf | Prior1InterimDuration | 0 | JPY |
| Collection of loans receivable inv cf | InterimDuration | 0 | JPY |
| Payments of investment and loans receivable inv cf | Prior1InterimDuration | -68000000 | JPY |
| Payments of investment and loans receivable inv cf | InterimDuration | -10000000 | JPY |
| Collection of investment and loans receivable inv cf | Prior1InterimDuration | 1000000 | JPY |
| Collection of investment and loans receivable inv cf | InterimDuration | 4000000 | JPY |
| Net cash provided by used in investment activities | Prior1InterimDuration | -2282000000 | JPY |
| Net cash provided by used in investment activities | InterimDuration | 283000000 | JPY |
| Net increase decrease in short term loans payable fin cf | Prior1InterimDuration | -153000000 | JPY |
| Net increase decrease in short term loans payable fin cf | InterimDuration | -112000000 | JPY |
| Repayments of lease obligations fin cf | Prior1InterimDuration | -131000000 | JPY |
| Repayments of lease obligations fin cf | InterimDuration | -141000000 | JPY |
| Proceeds from long term loans payable fin cf | Prior1InterimDuration | 960000000 | JPY |
| Proceeds from long term loans payable fin cf | InterimDuration | 160000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1InterimDuration | -651000000 | JPY |
| Repayment of long term loans payable fin cf | InterimDuration | -558000000 | 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 |