Tokyo Tape
Sign in
← mbs

Quarterly report · Q2

1401.TEDINET S100PYEV
Period2022-06-01 → 2022-11-30
Filed2023-01-13
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed
Key figures · 48
MetricValuePeriodScopeSource row
Revenue¥1.8bn2022-06-01 → 2022-11-30StandaloneNet sales
Revenue¥4.0bn2021-06-01 → 2022-05-31StandaloneNet sales (5-year summary)
Revenue¥1.7bn2021-06-01 → 2021-11-30StandaloneNet sales
Operating income¥142m2022-06-01 → 2022-11-30StandaloneOperating income
Operating income¥119m2021-06-01 → 2021-11-30StandaloneOperating income
Ordinary income¥159m2022-06-01 → 2022-11-30StandaloneOrdinary income
Ordinary income¥476m2021-06-01 → 2022-05-31StandaloneOrdinary income loss (5-year summary)
Ordinary income¥134m2021-06-01 → 2021-11-30StandaloneOrdinary income
Profit before tax¥159m2022-06-01 → 2022-11-30StandaloneIncome before income taxes
Profit before tax¥134m2021-06-01 → 2021-11-30StandaloneIncome before income taxes
Net income¥107m2022-06-01 → 2022-11-30StandaloneProfit loss
Net income¥326m2021-06-01 → 2022-05-31StandaloneNet income loss (5-year summary)
Net income¥89m2021-06-01 → 2021-11-30StandaloneProfit loss
Total assets¥3.8bnat 2022-11-30StandaloneAssets
Total assets¥3.8bnat 2022-05-31StandaloneAssets
Total assets¥3.5bnat 2021-11-30StandaloneTotal assets (5-year summary)
Total liabilities¥813mat 2022-11-30StandaloneLiabilities
Total liabilities¥858mat 2022-05-31StandaloneLiabilities
Net assets / equity¥3.0bnat 2022-11-30StandaloneNet assets
Net assets / equity¥3.0bnat 2022-05-31StandaloneNet assets
Net assets / equity¥2.8bnat 2021-11-30StandaloneNet assets (5-year summary)
Cash and deposits¥1.3bnat 2022-11-30StandaloneCash and deposits
Cash and deposits¥1.5bnat 2022-05-31StandaloneCash and deposits
Cash & equivalents¥1.3bnat 2022-11-30StandaloneCash and cash equivalents
Cash & equivalents¥1.5bnat 2022-05-31StandaloneCash and cash equivalents
Cash & equivalents¥1.1bnat 2021-11-30StandaloneCash and cash equivalents
Cash & equivalents¥1.4bnat 2021-05-31dStandaloneCash and cash equivalents
Operating cash flow−¥136m2022-06-01 → 2022-11-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥233m2021-06-01 → 2022-05-31StandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥246m2021-06-01 → 2021-11-30StandaloneNet cash provided by used in operating activities
Investing cash flow−¥15m2022-06-01 → 2022-11-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥76m2021-06-01 → 2022-05-31StandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥40m2021-06-01 → 2021-11-30StandaloneNet cash provided by used in investment activities
Financing cash flow−¥76m2022-06-01 → 2022-11-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥77m2021-06-01 → 2022-05-31StandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥49m2021-06-01 → 2021-11-30StandaloneNet cash provided by used in financing activities
EPS (basic)¥14.082022-06-01 → 2022-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.562022-09-01 → 2022-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥42.392021-06-01 → 2022-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.582021-06-01 → 2021-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.232021-09-01 → 2021-11-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥52021-06-01 → 2022-05-31StandaloneDividend paid per share (5-year summary)
Equity ratio78.8%at 2022-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio77.7%at 2022-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio79.2%at 2021-11-30StandaloneEquity to asset ratio (5-year summary)
Shares issued7,732,000at 2022-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued7,732,000at 2022-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,732,000at 2021-11-30StandaloneTotal number of issued shares (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
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2022-06-01 → 2022-11-30¥3m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2022-06-01 → 2022-11-30¥3m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2022-06-01 → 2022-11-30¥1m
jpcrp040300-q2r_E00323-000Construction Workreportable segmentrevenue2022-06-01 → 2022-11-30¥154m
jpcrp040300-q2r_E00323-000Construction Workreportable segmentrevenue external2022-06-01 → 2022-11-30¥154m
jpcrp040300-q2r_E00323-000Construction Workreportable segmentsegment profit2022-06-01 → 2022-11-30¥18m
jpcrp040300-q2r_E00323-000Home Makeupreportable segmentrevenue2022-06-01 → 2022-11-30¥1.6bn
jpcrp040300-q2r_E00323-000Home Makeupreportable segmentrevenue external2022-06-01 → 2022-11-30¥1.6bn
jpcrp040300-q2r_E00323-000Home Makeupreportable segmentsegment profit2022-06-01 → 2022-11-30¥228m
—segment totalrevenue2022-06-01 → 2022-11-30¥1.8bn
—segment totalrevenue external2022-06-01 → 2022-11-30¥1.8bn
—segment totalsegment profit2022-06-01 → 2022-11-30¥246m
Total Of Reportable Segments And Otherssegment totalrevenue2022-06-01 → 2022-11-30¥1.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-06-01 → 2022-11-30¥1.8bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-06-01 → 2022-11-30¥247m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2021-06-01 → 2021-11-30¥1m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2021-06-01 → 2021-11-30¥1m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2021-06-01 → 2021-11-30¥665,000
jpcrp040300-q2r_E00323-000Construction Workreportable segmentrevenue2021-06-01 → 2021-11-30¥36m
jpcrp040300-q2r_E00323-000Construction Workreportable segmentrevenue external2021-06-01 → 2021-11-30¥36m
jpcrp040300-q2r_E00323-000Construction Workreportable segmentsegment profit2021-06-01 → 2021-11-30−¥5m
jpcrp040300-q2r_E00323-000Home Makeupreportable segmentrevenue2021-06-01 → 2021-11-30¥1.6bn
jpcrp040300-q2r_E00323-000Home Makeupreportable segmentrevenue external2021-06-01 → 2021-11-30¥1.6bn
jpcrp040300-q2r_E00323-000Home Makeupreportable segmentsegment profit2021-06-01 → 2021-11-30¥216m
—segment totalrevenue2021-06-01 → 2021-11-30¥1.7bn
—segment totalrevenue external2021-06-01 → 2021-11-30¥1.7bn
—segment totalsegment profit2021-06-01 → 2021-11-30¥211m
Total Of Reportable Segments And Otherssegment totalrevenue2021-06-01 → 2021-11-30¥1.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-06-01 → 2021-11-30¥1.7bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-06-01 → 2021-11-30¥211m

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

All source rows · 467
ItemContextValueUnit
Effect of exchange rate change on cash and cash equivalentsCurrentYTDDuration_NonConsolidatedMember-141000JPY
Net increase decrease in cash and cash equivalentsPrior1YTDDuration_NonConsolidatedMember-335065000JPY
Net increase decrease in cash and cash equivalentsCurrentYTDDuration_NonConsolidatedMember-227229000JPY
Cash and cash equivalentsPrior2YearInstant_NonConsolidatedMember1403477000JPY
Cash and cash equivalentsPrior1YearInstant_NonConsolidatedMember1483812000JPY
Cash and cash equivalentsPrior1QuarterInstant_NonConsolidatedMember1068411000JPY
Cash and cash equivalentsCurrentQuarterInstant_NonConsolidatedMember1256582000JPY
Salaries and allowances sgaPrior1YTDDuration_NonConsolidatedMember168516000JPY
Salaries and allowances sgaCurrentYTDDuration_NonConsolidatedMember179572000JPY
Commission fee sgaPrior1YTDDuration_NonConsolidatedMember24421000JPY
Commission fee sgaCurrentYTDDuration_NonConsolidatedMember31338000JPY
Sales commission sgaPrior1YTDDuration_NonConsolidatedMember25719000JPY
Sales commission sgaCurrentYTDDuration_NonConsolidatedMember27298000JPY
Provision of allowance for doubtful accounts sgaPrior1YTDDuration_NonConsolidatedMember-2741000JPY
Provision of allowance for doubtful accounts sgaCurrentYTDDuration_NonConsolidatedMember-957000JPY
Revenues from external customersPrior1YTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000HomeMakeupReportableSegmentsMember1645288000JPY
Revenues from external customersPrior1YTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000ConstructionWorkReportableSegmentsMember35634000JPY
Revenues from external customersPrior1YTDDuration_NonConsolidatedMember_ReportableSegmentsMember1680923000JPY
Revenues from external customersPrior1YTDDuration_NonConsolidatedMember_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember1404000JPY
Revenues from external customersPrior1YTDDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember1682327000JPY
Transactions with other segmentsPrior1YTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000HomeMakeupReportableSegmentsMember－JPY
Transactions with other segmentsPrior1YTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000ConstructionWorkReportableSegmentsMember－JPY
Transactions with other segmentsPrior1YTDDuration_NonConsolidatedMember_ReportableSegmentsMember－JPY
Transactions with other segmentsPrior1YTDDuration_NonConsolidatedMember_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember－JPY
Transactions with other segmentsPrior1YTDDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember－JPY
Net salesPrior1YTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000HomeMakeupReportableSegmentsMember1645288000JPY
Net salesPrior1YTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000ConstructionWorkReportableSegmentsMember35634000JPY
Net salesPrior1YTDDuration_NonConsolidatedMember_ReportableSegmentsMember1680923000JPY
Net salesPrior1YTDDuration_NonConsolidatedMember_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember1404000JPY
Net salesPrior1YTDDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember1682327000JPY
Operating incomePrior1YTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000HomeMakeupReportableSegmentsMember215578000JPY
Operating incomePrior1YTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000ConstructionWorkReportableSegmentsMember-5049000JPY
Operating incomePrior1YTDDuration_NonConsolidatedMember_ReportableSegmentsMember210529000JPY
Operating incomePrior1YTDDuration_NonConsolidatedMember_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember665000JPY
Operating incomePrior1YTDDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember211195000JPY
Revenues from external customersCurrentYTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000HomeMakeupReportableSegmentsMember1618431000JPY
Revenues from external customersCurrentYTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000ConstructionWorkReportableSegmentsMember153883000JPY
Revenues from external customersCurrentYTDDuration_NonConsolidatedMember_ReportableSegmentsMember1772314000JPY
Revenues from external customersCurrentYTDDuration_NonConsolidatedMember_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember3448000JPY
Revenues from external customersCurrentYTDDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember1775763000JPY
Transactions with other segmentsCurrentYTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000HomeMakeupReportableSegmentsMember－JPY
Transactions with other segmentsCurrentYTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000ConstructionWorkReportableSegmentsMember－JPY
Transactions with other segmentsCurrentYTDDuration_NonConsolidatedMember_ReportableSegmentsMember－JPY
Transactions with other segmentsCurrentYTDDuration_NonConsolidatedMember_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember－JPY
Transactions with other segmentsCurrentYTDDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember－JPY
Net salesCurrentYTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000HomeMakeupReportableSegmentsMember1618431000JPY
Net salesCurrentYTDDuration_NonConsolidatedMember_jpcrp040300-q2r_E00323-000ConstructionWorkReportableSegmentsMember153883000JPY
Net salesCurrentYTDDuration_NonConsolidatedMember_ReportableSegmentsMember1772314000JPY
Net salesCurrentYTDDuration_NonConsolidatedMember_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember3448000JPY
Net salesCurrentYTDDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember1775763000JPY

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 identitynon_consolidated 2022-05-31pass rounding
balance sheet identitynon_consolidated 2022-11-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2022-11-30pass
statement vs summary · operating cash flownon_consolidated 2021-06-01/2021-11-30pass
statement vs summary · operating cash flownon_consolidated 2022-06-01/2022-11-30pass
statement vs summary · revenuenon_consolidated 2021-06-01/2021-11-30pass
statement vs summary · revenuenon_consolidated 2022-06-01/2022-11-30pass
statement vs summary · total assetsnon_consolidated 2022-05-31pass
statement vs summary · total assetsnon_consolidated 2022-11-30pass