Half-year report · HY
9343.TEDINET S100YVOI
Period2026-01-01 → 2026-06-30
Filed2026-08-10
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.0bn | 2026-01-01 → 2026-06-30 | Cons. | Net sales |
| Revenue | ¥5.0bn | 2025-01-01 → 2025-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.4bn | 2025-01-01 → 2025-06-30 | Cons. | Net sales |
| Operating income | ¥637m | 2026-01-01 → 2026-06-30 | Cons. | Operating income |
| Operating income | ¥573m | 2025-01-01 → 2025-06-30 | Cons. | Operating income |
| Ordinary income | ¥653m | 2026-01-01 → 2026-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.2bn | 2025-01-01 → 2025-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥571m | 2025-01-01 → 2025-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥675m | 2026-01-01 → 2026-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥571m | 2025-01-01 → 2025-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥456m | 2026-01-01 → 2026-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥849m | 2025-01-01 → 2025-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥382m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥456m | 2026-01-01 → 2026-06-30 | Cons. | Profit loss |
| Net income | ¥382m | 2025-01-01 → 2025-06-30 | Cons. | Profit loss |
| Total assets | ¥4.6bn | at 2026-06-30 | Cons. | Assets |
| Total assets | ¥4.2bn | at 2025-12-31 | Cons. | Assets |
| Total assets | ¥3.4bn | at 2025-06-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.5bn | at 2026-06-30 | Cons. | Liabilities |
| Total liabilities | ¥1.3bn | at 2025-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.2bn | at 2026-06-30 | Cons. | Net assets |
| Net assets / equity | ¥2.9bn | at 2025-12-31 | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2025-06-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.5bn | at 2026-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.1bn | at 2025-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.5bn | at 2026-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.1bn | at 2025-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2025-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.2bn | at 2024-12-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥743m | 2026-01-01 → 2026-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥961m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥329m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥144m | 2026-01-01 → 2026-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥978m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥516m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥226m | 2026-01-01 → 2026-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥134m | 2025-01-01 → 2025-12-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥161m | 2025-01-01 → 2025-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥24.76 | 2026-01-01 → 2026-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥46.37 | 2025-01-01 → 2025-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥20.86 | 2025-01-01 → 2025-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥23.62 | 2026-01-01 → 2026-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥44.09 | 2025-01-01 → 2025-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥19.84 | 2025-01-01 → 2025-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 67.6% | at 2026-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.8% | at 2025-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 68.3% | at 2025-06-30 | 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 · 26
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment profit | 2026-01-01 → 2026-06-30 | −¥299m |
| AI Voice Synthesisreportable segment | revenue | 2026-01-01 → 2026-06-30 | ¥65m |
| AI Voice Synthesisreportable segment | revenue external | 2026-01-01 → 2026-06-30 | ¥65m |
| AI Voice Synthesisreportable segment | segment profit | 2026-01-01 → 2026-06-30 | −¥39m |
| Mobilereportable segment | revenue | 2026-01-01 → 2026-06-30 | ¥1.7bn |
| Mobilereportable segment | revenue external | 2026-01-01 → 2026-06-30 | ¥1.7bn |
| Mobilereportable segment | segment profit | 2026-01-01 → 2026-06-30 | ¥806m |
| Solutionreportable segment | revenue | 2026-01-01 → 2026-06-30 | ¥1.3bn |
| Solutionreportable segment | revenue external | 2026-01-01 → 2026-06-30 | ¥1.3bn |
| Solutionreportable segment | segment profit | 2026-01-01 → 2026-06-30 | ¥169m |
| —segment total | revenue | 2026-01-01 → 2026-06-30 | ¥3.0bn |
| —segment total | revenue external | 2026-01-01 → 2026-06-30 | ¥3.0bn |
| —segment total | segment profit | 2026-01-01 → 2026-06-30 | ¥936m |
| Reconciling Itemsreconciling | segment profit | 2025-01-01 → 2025-06-30 | −¥248m |
| AI Voice Synthesisreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥30m |
| AI Voice Synthesisreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥30m |
| AI Voice Synthesisreportable segment | segment profit | 2025-01-01 → 2025-06-30 | −¥32m |
| Mobilereportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥1.4bn |
| Mobilereportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥1.4bn |
| Mobilereportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥713m |
| Solutionreportable segment | revenue | 2025-01-01 → 2025-06-30 | ¥987m |
| Solutionreportable segment | revenue external | 2025-01-01 → 2025-06-30 | ¥987m |
| Solutionreportable segment | segment profit | 2025-01-01 → 2025-06-30 | ¥140m |
| —segment total | revenue | 2025-01-01 → 2025-06-30 | ¥2.4bn |
| —segment total | revenue external | 2025-01-01 → 2025-06-30 | ¥2.4bn |
| —segment total | segment profit | 2025-01-01 → 2025-06-30 | ¥821m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 440
| Item | Context | Value | Unit |
|---|---|---|---|
| Profit loss attributable to owners of parent | Prior1InterimDuration | 381651000 | JPY |
| Profit loss attributable to owners of parent | InterimDuration | 456491000 | JPY |
| Profit loss | Prior1InterimDuration | 381651000 | JPY |
| Profit loss | InterimDuration | 456491000 | JPY |
| Comprehensive income | Prior1InterimDuration | 381651000 | JPY |
| Comprehensive income | InterimDuration | 456491000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1InterimDuration | 381651000 | JPY |
| Comprehensive income attributable to owners of the parent | InterimDuration | 456491000 | JPY |
| Income before income taxes | Prior1InterimDuration | 571413000 | JPY |
| Income before income taxes | InterimDuration | 675114000 | JPY |
| Depreciation and amortization ope cf | Prior1InterimDuration | 55754000 | JPY |
| Depreciation and amortization ope cf | InterimDuration | 77090000 | JPY |
| Amortization of goodwill ope cf | Prior1InterimDuration | 11619000 | JPY |
| Amortization of goodwill ope cf | InterimDuration | 46520000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1InterimDuration | － | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | InterimDuration | -21000 | JPY |
| Interest and dividends income ope cf | Prior1InterimDuration | -294000 | JPY |
| Interest and dividends income ope cf | InterimDuration | -1615000 | JPY |
| Interest expenses ope cf | Prior1InterimDuration | 263000 | JPY |
| Interest expenses ope cf | InterimDuration | 281000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | Prior1InterimDuration | -29403000 | JPY |
| Decrease increase in accounts receivable trade and contract assets ope cf | InterimDuration | -18228000 | JPY |
| Decrease increase in inventories ope cf | Prior1InterimDuration | 192000 | JPY |
| Decrease increase in inventories ope cf | InterimDuration | 353000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1InterimDuration | 2672000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | InterimDuration | -8890000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1InterimDuration | -176000 | JPY |
| Increase decrease in provision for bonuses ope cf | InterimDuration | 9092000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | Prior1InterimDuration | 6906000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | InterimDuration | 3160000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | Prior1InterimDuration | － | JPY |
| Gain on reversal of subscription rights to shares ope cf | InterimDuration | -21940000 | JPY |
| Increase decrease in contract liabilities ope cf | Prior1InterimDuration | 59881000 | JPY |
| Increase decrease in contract liabilities ope cf | InterimDuration | 80475000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1InterimDuration | -71982000 | JPY |
| Increase decrease in accounts payable other ope cf | InterimDuration | 151987000 | JPY |
| Other net ope cf | Prior1InterimDuration | -9839000 | JPY |
| Other net ope cf | InterimDuration | -34141000 | JPY |
| Subtotal ope cf | Prior1InterimDuration | 597006000 | JPY |
| Subtotal ope cf | InterimDuration | 959239000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1InterimDuration | 294000 | JPY |
| Interest and dividends income received ope cf inv cf | InterimDuration | 1615000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1InterimDuration | -269000 | JPY |
| Interest expenses paid ope cf fin cf | InterimDuration | -321000 | JPY |
| Income taxes paid ope cf | Prior1InterimDuration | -267942000 | JPY |
| Income taxes paid ope cf | InterimDuration | -217685000 | JPY |
| Net cash provided by used in operating activities | Prior1InterimDuration | 329089000 | JPY |
| Net cash provided by used in operating activities | InterimDuration | 742847000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1InterimDuration | － | JPY |
| Purchase of property plant and equipment inv cf | InterimDuration | -22725000 | 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 |