Quarterly report · Q3
1434.TEDINET S100U1DL
Period2023-09-01 → 2024-05-31
Filed2024-07-12
StandardJapan GAAP
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 36
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥9.4bn | 2023-09-01 → 2024-05-31 | Cons. | Net sales |
| Revenue | ¥11.1bn | 2022-09-01 → 2023-08-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥8.5bn | 2022-09-01 → 2023-05-31 | Cons. | Net sales |
| Operating income | ¥366m | 2023-09-01 → 2024-05-31 | Cons. | Operating income |
| Operating income | ¥498m | 2022-09-01 → 2023-05-31 | Cons. | Operating income |
| Ordinary income | ¥378m | 2023-09-01 → 2024-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥506m | 2022-09-01 → 2023-08-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥559m | 2022-09-01 → 2023-05-31 | Cons. | Ordinary income |
| Profit before tax | ¥1.0bn | 2023-09-01 → 2024-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥1.8bn | 2022-09-01 → 2023-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥691m | 2023-09-01 → 2024-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.2bn | 2022-09-01 → 2023-08-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.3bn | 2022-09-01 → 2023-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥592m | 2023-09-01 → 2024-05-31 | Cons. | Profit loss |
| Net income | ¥1.4bn | 2022-09-01 → 2023-05-31 | Cons. | Profit loss |
| Total assets | ¥17.4bn | at 2024-05-31 | Cons. | Assets |
| Total assets | ¥16.8bn | at 2023-08-31 | Cons. | Assets |
| Total assets | ¥14.5bn | at 2023-05-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥10.5bn | at 2024-05-31 | Cons. | Liabilities |
| Total liabilities | ¥10.2bn | at 2023-08-31 | Cons. | Liabilities |
| Net assets / equity | ¥6.9bn | at 2024-05-31 | Cons. | Net assets |
| Net assets / equity | ¥6.5bn | at 2023-08-31 | Cons. | Net assets |
| Net assets / equity | ¥6.6bn | at 2023-05-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.7bn | at 2024-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.5bn | at 2023-08-31 | Cons. | Cash and deposits |
| EPS (basic) | ¥100.28 | 2023-09-01 → 2024-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.51 | 2024-03-01 → 2024-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥174.18 | 2022-09-01 → 2023-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥197.1 | 2022-09-01 → 2023-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥96.06 | 2023-03-01 → 2023-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥100.18 | 2023-09-01 → 2024-05-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥173.11 | 2022-09-01 → 2023-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥195.85 | 2022-09-01 → 2023-05-31 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 34.9% | at 2024-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.4% | at 2023-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.9% | at 2023-05-31 | 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 · 38
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2023-09-01 → 2024-05-31 | −¥117m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-09-01 → 2024-05-31 | −¥117m |
| Reconciling Itemsreconciling | segment profit | 2023-09-01 → 2024-05-31 | −¥77m |
| jpcrp040300-q3r_E31741-000ASEANEPC Businessreportable segment | revenue | 2023-09-01 → 2024-05-31 | ¥953m |
| jpcrp040300-q3r_E31741-000ASEANEPC Businessreportable segment | revenue external | 2023-09-01 → 2024-05-31 | ¥868m |
| jpcrp040300-q3r_E31741-000ASEANEPC Businessreportable segment | revenue intersegment | 2023-09-01 → 2024-05-31 | ¥86m |
| jpcrp040300-q3r_E31741-000ASEANEPC Businessreportable segment | segment profit | 2023-09-01 → 2024-05-31 | −¥270m |
| jpcrp040300-q3r_E31741-000Domestic EPC Businessreportable segment | revenue | 2023-09-01 → 2024-05-31 | ¥8.3bn |
| jpcrp040300-q3r_E31741-000Domestic EPC Businessreportable segment | revenue external | 2023-09-01 → 2024-05-31 | ¥8.3bn |
| jpcrp040300-q3r_E31741-000Domestic EPC Businessreportable segment | revenue intersegment | 2023-09-01 → 2024-05-31 | ¥5m |
| jpcrp040300-q3r_E31741-000Domestic EPC Businessreportable segment | segment profit | 2023-09-01 → 2024-05-31 | ¥696m |
| jpcrp040300-q3r_E31741-000Real Estate Businessreportable segment | revenue | 2023-09-01 → 2024-05-31 | ¥274m |
| jpcrp040300-q3r_E31741-000Real Estate Businessreportable segment | revenue external | 2023-09-01 → 2024-05-31 | ¥247m |
| jpcrp040300-q3r_E31741-000Real Estate Businessreportable segment | revenue intersegment | 2023-09-01 → 2024-05-31 | ¥27m |
| jpcrp040300-q3r_E31741-000Real Estate Businessreportable segment | segment profit | 2023-09-01 → 2024-05-31 | ¥17m |
| —segment total | revenue | 2023-09-01 → 2024-05-31 | ¥9.5bn |
| —segment total | revenue external | 2023-09-01 → 2024-05-31 | ¥9.4bn |
| —segment total | revenue intersegment | 2023-09-01 → 2024-05-31 | ¥117m |
| —segment total | segment profit | 2023-09-01 → 2024-05-31 | ¥443m |
| Reconciling Itemsreconciling | revenue | 2022-09-01 → 2023-05-31 | −¥210m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-09-01 → 2023-05-31 | −¥210m |
| Reconciling Itemsreconciling | segment profit | 2022-09-01 → 2023-05-31 | −¥275m |
| jpcrp040300-q3r_E31741-000ASEANEPC Businessreportable segment | revenue | 2022-09-01 → 2023-05-31 | ¥1.8bn |
| jpcrp040300-q3r_E31741-000ASEANEPC Businessreportable segment | revenue external | 2022-09-01 → 2023-05-31 | ¥1.7bn |
| jpcrp040300-q3r_E31741-000ASEANEPC Businessreportable segment | revenue intersegment | 2022-09-01 → 2023-05-31 | ¥103m |
| jpcrp040300-q3r_E31741-000ASEANEPC Businessreportable segment | segment profit | 2022-09-01 → 2023-05-31 | −¥25m |
| jpcrp040300-q3r_E31741-000Domestic EPC Businessreportable segment | revenue | 2022-09-01 → 2023-05-31 | ¥6.6bn |
| jpcrp040300-q3r_E31741-000Domestic EPC Businessreportable segment | revenue external | 2022-09-01 → 2023-05-31 | ¥6.6bn |
| jpcrp040300-q3r_E31741-000Domestic EPC Businessreportable segment | revenue intersegment | 2022-09-01 → 2023-05-31 | ¥2m |
| jpcrp040300-q3r_E31741-000Domestic EPC Businessreportable segment | segment profit | 2022-09-01 → 2023-05-31 | ¥668m |
| jpcrp040300-q3r_E31741-000Real Estate Businessreportable segment | revenue | 2022-09-01 → 2023-05-31 | ¥325m |
| jpcrp040300-q3r_E31741-000Real Estate Businessreportable segment | revenue external | 2022-09-01 → 2023-05-31 | ¥219m |
| jpcrp040300-q3r_E31741-000Real Estate Businessreportable segment | revenue intersegment | 2022-09-01 → 2023-05-31 | ¥106m |
| jpcrp040300-q3r_E31741-000Real Estate Businessreportable segment | segment profit | 2022-09-01 → 2023-05-31 | ¥130m |
| —segment total | revenue | 2022-09-01 → 2023-05-31 | ¥8.7bn |
| —segment total | revenue external | 2022-09-01 → 2023-05-31 | ¥8.5bn |
| —segment total | revenue intersegment | 2022-09-01 → 2023-05-31 | ¥210m |
| —segment total | segment profit | 2022-09-01 → 2023-05-31 | ¥774m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 402
| Item | Context | Value | Unit |
|---|---|---|---|
| Bonds payable | Prior1YearInstant | 185000000 | JPY |
| Bonds payable | CurrentQuarterInstant | - | JPY |
| Long term loans payable | Prior1YearInstant | 3992110000 | JPY |
| Long term loans payable | CurrentQuarterInstant | 3572051000 | JPY |
| Lease obligations ncl | Prior1YearInstant | 24906000 | JPY |
| Lease obligations ncl | CurrentQuarterInstant | 36502000 | JPY |
| Deferred tax liabilities | Prior1YearInstant | 90248000 | JPY |
| Deferred tax liabilities | CurrentQuarterInstant | 26792000 | JPY |
| Net defined benefit liability | Prior1YearInstant | 298895000 | JPY |
| Net defined benefit liability | CurrentQuarterInstant | 286425000 | JPY |
| Long term accounts payable other | Prior1YearInstant | 414473000 | JPY |
| Long term accounts payable other | CurrentQuarterInstant | 388701000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant | 67654000 | JPY |
| Asset retirement obligations ncl | CurrentQuarterInstant | 52087000 | JPY |
| Other ncl | Prior1YearInstant | 165597000 | JPY |
| Other ncl | CurrentQuarterInstant | 157746000 | JPY |
| Noncurrent liabilities | Prior1YearInstant | 5238886000 | JPY |
| Noncurrent liabilities | CurrentQuarterInstant | 4520308000 | JPY |
| Liabilities | Prior1YearInstant | 10243127000 | JPY |
| Liabilities | CurrentQuarterInstant | 10519342000 | JPY |
| Capital stock | Prior1YearInstant | 1027723000 | JPY |
| Capital stock | CurrentQuarterInstant | 1045862000 | JPY |
| Capital surplus | Prior1YearInstant | 947587000 | JPY |
| Capital surplus | CurrentQuarterInstant | 965726000 | JPY |
| Retained earnings | Prior1YearInstant | 3462397000 | JPY |
| Retained earnings | CurrentQuarterInstant | 3948081000 | JPY |
| Treasury stock | Prior1YearInstant | -49000 | JPY |
| Treasury stock | CurrentQuarterInstant | -137000 | JPY |
| Shareholders equity | Prior1YearInstant | 5437659000 | JPY |
| Shareholders equity | CurrentQuarterInstant | 5959533000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant | 56100000 | JPY |
| Valuation difference on available for sale securities | CurrentQuarterInstant | 25552000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | 114287000 | JPY |
| Foreign currency translation adjustment | CurrentQuarterInstant | 96457000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 170387000 | JPY |
| Valuation and translation adjustments | CurrentQuarterInstant | 122009000 | JPY |
| Non controlling interests | Prior1YearInstant | 919980000 | JPY |
| Non controlling interests | CurrentQuarterInstant | 809940000 | JPY |
| Net assets | Prior1YearInstant | 6528027000 | JPY |
| Net assets | CurrentQuarterInstant | 6891483000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 16771154000 | JPY |
| Liabilities and net assets | CurrentQuarterInstant | 17410825000 | JPY |
| Net sales | Prior1YTDDuration | 8474252000 | JPY |
| Net sales | CurrentYTDDuration | 9367595000 | JPY |
| Cost of sales | Prior1YTDDuration | 7070166000 | JPY |
| Cost of sales | CurrentYTDDuration | 7818204000 | JPY |
| Gross profit | Prior1YTDDuration | 1404085000 | JPY |
| Gross profit | CurrentYTDDuration | 1549391000 | JPY |
| Selling general and administrative expenses | Prior1YTDDuration | 905776000 | JPY |
| Selling general and administrative expenses | CurrentYTDDuration | 1183859000 | 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 · 12 of 12 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 · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |