Quarterly report · Q1
2389.TEDINET S100QP5F
Period2023-01-01 → 2023-03-31
Filed2023-05-10
StandardJapan GAAP
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 41
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Operating income | −¥350m | 2023-01-01 → 2023-03-31 | Cons. | Operating income |
| Operating income | −¥186m | 2022-01-01 → 2022-03-31 | Cons. | Operating income |
| Ordinary income | −¥370m | 2023-01-01 → 2023-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥439m | 2022-01-01 → 2022-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥143m | 2022-01-01 → 2022-03-31 | Cons. | Ordinary income |
| Profit before tax | −¥372m | 2023-01-01 → 2023-03-31 | Cons. | Income before income taxes |
| Profit before tax | −¥372m | 2022-01-01 → 2022-03-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥218m | 2023-01-01 → 2023-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥5.7bn | 2022-01-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥247m | 2022-01-01 → 2022-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥320m | 2023-01-01 → 2023-03-31 | Cons. | Profit loss |
| Net income | −¥355m | 2022-01-01 → 2022-03-31 | Cons. | Profit loss |
| Total assets | ¥50.9bn | at 2023-03-31 | Cons. | Assets |
| Total assets | ¥56.0bn | at 2022-12-31 | Cons. | Assets |
| Total assets | ¥63.5bn | at 2022-03-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥17.9bn | at 2023-03-31 | Cons. | Liabilities |
| Total liabilities | ¥19.7bn | at 2022-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥33.0bn | at 2023-03-31 | Cons. | Net assets |
| Net assets / equity | ¥36.2bn | at 2022-12-31 | Cons. | Net assets |
| Net assets / equity | ¥38.1bn | at 2022-03-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥21.9bn | at 2023-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥26.5bn | at 2022-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥21.9bn | at 2023-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥26.5bn | at 2022-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥28.5bn | at 2022-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥37.5bn | at 2021-12-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥1.4bn | 2023-01-01 → 2023-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥7.6bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥3.3bn | 2022-01-01 → 2022-03-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥512m | 2023-01-01 → 2023-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥4.7bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.1bn | 2022-01-01 → 2022-03-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥2.7bn | 2023-01-01 → 2023-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥8.6bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥4.8bn | 2022-01-01 → 2022-03-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-12.5 | 2023-01-01 → 2023-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥299.29 | 2022-01-01 → 2022-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-11.78 | 2022-01-01 → 2022-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 55.4% | at 2023-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 53.3% | at 2022-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 46.9% | at 2022-03-31 | 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 · 10
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment profit | 2023-01-01 → 2023-03-31 | −¥704m |
| jpcrp040300-q1r_E05374-000Advertising Businessreportable segment | segment profit | 2023-01-01 → 2023-03-31 | ¥696m |
| jpcrp040300-q1r_E05374-000Digital Shift Businessreportable segment | segment profit | 2023-01-01 → 2023-03-31 | −¥258m |
| jpcrp040300-q1r_E05374-000Financial Investment Businessreportable segment | segment profit | 2023-01-01 → 2023-03-31 | −¥84m |
| —segment total | segment profit | 2023-01-01 → 2023-03-31 | ¥353m |
| Reconciling Itemsreconciling | segment profit | 2022-01-01 → 2022-03-31 | −¥750m |
| jpcrp040300-q1r_E05374-000Advertising Businessreportable segment | segment profit | 2022-01-01 → 2022-03-31 | ¥624m |
| jpcrp040300-q1r_E05374-000Digital Shift Businessreportable segment | segment profit | 2022-01-01 → 2022-03-31 | −¥61m |
| jpcrp040300-q1r_E05374-000Financial Investment Businessreportable segment | segment profit | 2022-01-01 → 2022-03-31 | ¥2m |
| —segment total | segment profit | 2022-01-01 → 2022-03-31 | ¥564m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 434
| Item | Context | Value | Unit |
|---|---|---|---|
| Foreign currency translation adjustment net of tax oci | Prior1YTDDuration | 373000000 | JPY |
| Foreign currency translation adjustment net of tax oci | CurrentYTDDuration | 34000000 | JPY |
| Other comprehensive income | Prior1YTDDuration | 322000000 | JPY |
| Other comprehensive income | CurrentYTDDuration | -328000000 | JPY |
| Comprehensive income | Prior1YTDDuration | -33000000 | JPY |
| Comprehensive income | CurrentYTDDuration | -648000000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 296000000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | -473000000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | -329000000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | -175000000 | JPY |
| Income before income taxes | Prior1YTDDuration | -372000000 | JPY |
| Income before income taxes | CurrentYTDDuration | -372000000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 184000000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 83000000 | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | 19000000 | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | 15000000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | 0 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | 80000000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | -107000000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | -366000000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -0 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -0 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 4000000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 2000000 | JPY |
| Loss on extinguishment share based compensation expenses ope cf | Prior1YTDDuration | 119000000 | JPY |
| Loss on extinguishment share based compensation expenses ope cf | CurrentYTDDuration | － | JPY |
| Loss gain on investments in partnership ope cf | Prior1YTDDuration | -27000000 | JPY |
| Loss gain on investments in partnership ope cf | CurrentYTDDuration | 19000000 | JPY |
| Impairment loss ope cf | Prior1YTDDuration | － | JPY |
| Impairment loss ope cf | CurrentYTDDuration | 1000000 | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1YTDDuration | 6000000 | JPY |
| Loss on retirement of noncurrent assets ope cf | CurrentYTDDuration | 0 | JPY |
| Decrease increase in trade receivables and contract assets ope cf | Prior1YTDDuration | 978000000 | JPY |
| Decrease increase in trade receivables and contract assets ope cf | CurrentYTDDuration | 1005000000 | JPY |
| Decrease increase in investment securities for sale ope cf | Prior1YTDDuration | -455000000 | JPY |
| Decrease increase in investment securities for sale ope cf | CurrentYTDDuration | 41000000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | -323000000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | -1506000000 | JPY |
| Decrease increase in accounts receivable other ope cf | Prior1YTDDuration | -231000000 | JPY |
| Decrease increase in accounts receivable other ope cf | CurrentYTDDuration | -236000000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YTDDuration | -41000000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYTDDuration | 1522000000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YTDDuration | -145000000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYTDDuration | -37000000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1YTDDuration | -15000000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | CurrentYTDDuration | 38000000 | JPY |
| Other net ope cf | Prior1YTDDuration | -90000000 | JPY |
| Other net ope cf | CurrentYTDDuration | -133000000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | -500000000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 158000000 | 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 rounding |
| 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 · total assets | pass |
| statement vs summary · total assets | pass |