Half-year report · HY
9405.TEDINET S100X16D
Period2025-04-01 → 2025-09-30
Filed2025-11-11
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥46.7bn | 2025-04-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥91.9bn | 2024-04-01 → 2025-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥41.7bn | 2024-04-01 → 2024-09-30 | Cons. | Net sales |
| Operating income | ¥1.3bn | 2025-04-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | −¥1.2bn | 2024-04-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥1.3bn | 2025-04-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥2.5bn | 2024-04-01 → 2025-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥1.0bn | 2024-04-01 → 2024-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥3.8bn | 2025-04-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | −¥1.1bn | 2024-04-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥2.4bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥2.5bn | 2024-04-01 → 2025-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥852m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥2.4bn | 2025-04-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | −¥905m | 2024-04-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥131.0bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥128.5bn | at 2025-03-31 | Cons. | Assets |
| Total assets | ¥119.5bn | at 2024-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥49.5bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥50.3bn | at 2025-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥81.5bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥78.2bn | at 2025-03-31 | Cons. | Net assets |
| Net assets / equity | ¥73.1bn | at 2024-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥22.2bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥21.9bn | at 2025-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥28.2bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥26.9bn | at 2025-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥22.1bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥25.1bn | at 2024-03-31v | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥1.9bn | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥5.3bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥735m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥336m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥3.8bn | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥4.6bn | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥543m | 2025-04-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥275m | 2024-04-01 → 2025-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥809m | 2024-04-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥57.54 | 2025-04-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥59.95 | 2024-04-01 → 2025-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-20.42 | 2024-04-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 60.9% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.6% | at 2025-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.8% | 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 | −¥316m |
| Reconciling Itemsreconciling | revenue intersegment | 2025-04-01 → 2025-09-30 | −¥316m |
| Reconciling Itemsreconciling | segment profit | 2025-04-01 → 2025-09-30 | −¥18m |
| Broadcasting And Contentreportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥40.1bn |
| Broadcasting And Contentreportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥39.9bn |
| Broadcasting And Contentreportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥242m |
| Broadcasting And Contentreportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥1.2bn |
| Lifestylereportable segment | revenue | 2025-04-01 → 2025-09-30 | ¥6.9bn |
| Lifestylereportable segment | revenue external | 2025-04-01 → 2025-09-30 | ¥6.8bn |
| Lifestylereportable segment | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥74m |
| Lifestylereportable segment | segment profit | 2025-04-01 → 2025-09-30 | ¥79m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2025-04-01 → 2025-09-30 | ¥47.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2025-04-01 → 2025-09-30 | ¥46.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2025-04-01 → 2025-09-30 | ¥316m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2025-04-01 → 2025-09-30 | ¥1.3bn |
| Reconciling Itemsreconciling | revenue | 2024-04-01 → 2024-09-30 | −¥415m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-04-01 → 2024-09-30 | −¥415m |
| Reconciling Itemsreconciling | segment profit | 2024-04-01 → 2024-09-30 | −¥308m |
| Broadcasting And Contentreportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥35.5bn |
| Broadcasting And Contentreportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥35.2bn |
| Broadcasting And Contentreportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥326m |
| Broadcasting And Contentreportable segment | segment profit | 2024-04-01 → 2024-09-30 | −¥858m |
| Lifestylereportable segment | revenue | 2024-04-01 → 2024-09-30 | ¥6.5bn |
| Lifestylereportable segment | revenue external | 2024-04-01 → 2024-09-30 | ¥6.5bn |
| Lifestylereportable segment | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥89m |
| Lifestylereportable segment | segment profit | 2024-04-01 → 2024-09-30 | ¥7m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-04-01 → 2024-09-30 | ¥42.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-04-01 → 2024-09-30 | ¥41.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-04-01 → 2024-09-30 | ¥415m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-04-01 → 2024-09-30 | −¥851m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 537
| Item | Context | Value | Unit |
|---|---|---|---|
| Other cl | Prior1YearInstant | 8965000000 | JPY |
| Other cl | InterimInstant | 6139000000 | JPY |
| Current liabilities | Prior1YearInstant | 20498000000 | JPY |
| Current liabilities | InterimInstant | 20458000000 | JPY |
| Long term loans payable | Prior1YearInstant | 4658000000 | JPY |
| Long term loans payable | InterimInstant | 3411000000 | JPY |
| Bonds payable | Prior1YearInstant | 10000000000 | JPY |
| Bonds payable | InterimInstant | 10000000000 | JPY |
| Net defined benefit liability | Prior1YearInstant | 6067000000 | JPY |
| Net defined benefit liability | InterimInstant | 6200000000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant | 1438000000 | JPY |
| Asset retirement obligations ncl | InterimInstant | 1551000000 | JPY |
| Other ncl | Prior1YearInstant | 7648000000 | JPY |
| Other ncl | InterimInstant | 7877000000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 29813000000 | JPY |
| Noncurrent liabilities | InterimInstant | 29041000000 | JPY |
| Liabilities | Prior1YearInstant | 50312000000 | JPY |
| Liabilities | InterimInstant | 49500000000 | JPY |
| Capital stock | Prior1YearInstant | 5299000000 | JPY |
| Capital stock | InterimInstant | 5299000000 | JPY |
| Capital surplus | Prior1YearInstant | 6026000000 | JPY |
| Capital surplus | InterimInstant | 6032000000 | JPY |
| Retained earnings | Prior1YearInstant | 55765000000 | JPY |
| Retained earnings | InterimInstant | 58151000000 | JPY |
| Treasury stock | Prior1YearInstant | -57000000 | JPY |
| Treasury stock | InterimInstant | -24000000 | JPY |
| Shareholders equity | Prior1YearInstant | 67033000000 | JPY |
| Shareholders equity | InterimInstant | 69458000000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 3461000000 | JPY |
| Valuation difference on available for sale securities | InterimInstant | 4643000000 | JPY |
| Remeasurements of defined benefit plans | Prior1YearInstant | 6069000000 | JPY |
| Remeasurements of defined benefit plans | InterimInstant | 5715000000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 9531000000 | JPY |
| Valuation and translation adjustments | InterimInstant | 10359000000 | JPY |
| Non controlling interests | Prior1YearInstant | 1662000000 | JPY |
| Non controlling interests | InterimInstant | 1661000000 | JPY |
| Net assets | Prior1YearInstant | 78226000000 | JPY |
| Net assets | InterimInstant | 81480000000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 128538000000 | JPY |
| Liabilities and net assets | InterimInstant | 130980000000 | JPY |
| Net sales | Prior1InterimDuration | 41657000000 | JPY |
| Net sales | InterimDuration | 46687000000 | JPY |
| Cost of sales | Prior1InterimDuration | 29743000000 | JPY |
| Cost of sales | InterimDuration | 31889000000 | JPY |
| Gross profit | Prior1InterimDuration | 11914000000 | JPY |
| Gross profit | InterimDuration | 14798000000 | JPY |
| Selling general and administrative expenses | Prior1InterimDuration | 13074000000 | JPY |
| Selling general and administrative expenses | InterimDuration | 13517000000 | JPY |
| Operating income | Prior1InterimDuration | -1160000000 | JPY |
| Operating income | InterimDuration | 1280000000 | 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 |