Quarterly report · Q1
2436.TEDINET S100TEU2
Period2024-01-01 → 2024-03-31
Filed2024-05-13
StandardJapan GAAP
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.8bn | 2024-01-01 → 2024-03-31 | Cons. | Net sales |
| Revenue | ¥1.8bn | 2024-01-01 → 2024-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥6.9bn | 2023-01-01 → 2023-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.6bn | 2023-01-01 → 2023-03-31 | Cons. | Net sales |
| Revenue | ¥1.6bn | 2023-01-01 → 2023-03-31 | Cons. | Net sales (5-year summary) |
| Operating income | ¥297m | 2024-01-01 → 2024-03-31 | Cons. | Operating income |
| Operating income | ¥267m | 2023-01-01 → 2023-03-31 | Cons. | Operating income |
| Ordinary income | ¥306m | 2024-01-01 → 2024-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥306m | 2024-01-01 → 2024-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥862m | 2023-01-01 → 2023-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥265m | 2023-01-01 → 2023-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥265m | 2023-01-01 → 2023-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥277m | 2024-01-01 → 2024-03-31 | Cons. | Income before income taxes |
| Profit before tax | ¥265m | 2023-01-01 → 2023-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥116m | 2024-01-01 → 2024-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥116m | 2024-01-01 → 2024-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥487m | 2023-01-01 → 2023-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥144m | 2023-01-01 → 2023-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥144m | 2023-01-01 → 2023-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥147m | 2024-01-01 → 2024-03-31 | Cons. | Profit loss |
| Net income | ¥160m | 2023-01-01 → 2023-03-31 | Cons. | Profit loss |
| Total assets | ¥5.3bn | at 2024-03-31 | Cons. | Assets |
| Total assets | ¥5.3bn | at 2024-03-31 | Cons. | Total assets (5-year summary) |
| Total assets | ¥5.4bn | at 2023-12-31 | Cons. | Assets |
| Total assets | ¥5.4bn | at 2023-12-31 | Cons. | Total assets (5-year summary) |
| Total assets | ¥4.8bn | at 2023-03-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.9bn | at 2024-03-31 | Cons. | Liabilities |
| Total liabilities | ¥2.1bn | at 2023-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥3.4bn | at 2024-03-31 | Cons. | Net assets |
| Net assets / equity | ¥3.4bn | at 2024-03-31 | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥3.3bn | at 2023-12-31 | Cons. | Net assets |
| Net assets / equity | ¥3.3bn | at 2023-12-31 | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥2.8bn | at 2023-03-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.7bn | at 2024-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.7bn | at 2023-12-31 | Cons. | Cash and deposits |
| EPS (basic) | ¥13.43 | 2024-01-01 → 2024-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥56.56 | 2023-01-01 → 2023-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥16.77 | 2023-01-01 → 2023-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥13.28 | 2024-01-01 → 2024-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥55.99 | 2023-01-01 → 2023-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥16.48 | 2023-01-01 → 2023-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 56.7% | at 2024-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.8% | at 2023-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 53.5% | at 2023-03-31 | 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 · 37
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2024-01-01 → 2024-03-31 | −¥5m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-01-01 → 2024-03-31 | −¥5m |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-03-31 | −¥32m |
| jpcrp040300-q1r_E05477-000AI Big Data Solution Segmentreportable segment | revenue | 2024-01-01 → 2024-03-31 | ¥225m |
| jpcrp040300-q1r_E05477-000AI Big Data Solution Segmentreportable segment | revenue external | 2024-01-01 → 2024-03-31 | ¥224m |
| jpcrp040300-q1r_E05477-000AI Big Data Solution Segmentreportable segment | revenue intersegment | 2024-01-01 → 2024-03-31 | ¥813,000 |
| jpcrp040300-q1r_E05477-000AI Big Data Solution Segmentreportable segment | segment profit | 2024-01-01 → 2024-03-31 | ¥62m |
| jpcrp040300-q1r_E05477-000Influencer Marketingreportable segment | revenue | 2024-01-01 → 2024-03-31 | ¥218m |
| jpcrp040300-q1r_E05477-000Influencer Marketingreportable segment | revenue external | 2024-01-01 → 2024-03-31 | ¥214m |
| jpcrp040300-q1r_E05477-000Influencer Marketingreportable segment | revenue intersegment | 2024-01-01 → 2024-03-31 | ¥4m |
| jpcrp040300-q1r_E05477-000Influencer Marketingreportable segment | segment profit | 2024-01-01 → 2024-03-31 | ¥27m |
| jpcrp040300-q1r_E05477-000Pr Servicereportable segment | revenue | 2024-01-01 → 2024-03-31 | ¥1.4bn |
| jpcrp040300-q1r_E05477-000Pr Servicereportable segment | revenue external | 2024-01-01 → 2024-03-31 | ¥1.4bn |
| jpcrp040300-q1r_E05477-000Pr Servicereportable segment | segment profit | 2024-01-01 → 2024-03-31 | ¥240m |
| —segment total | revenue | 2024-01-01 → 2024-03-31 | ¥1.8bn |
| —segment total | revenue external | 2024-01-01 → 2024-03-31 | ¥1.8bn |
| —segment total | revenue intersegment | 2024-01-01 → 2024-03-31 | ¥5m |
| —segment total | segment profit | 2024-01-01 → 2024-03-31 | ¥329m |
| Reconciling Itemsreconciling | revenue | 2023-01-01 → 2023-03-31 | −¥3m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-01-01 → 2023-03-31 | −¥3m |
| Reconciling Itemsreconciling | segment profit | 2023-01-01 → 2023-03-31 | −¥32m |
| jpcrp040300-q1r_E05477-000AI Big Data Solution Segmentreportable segment | revenue | 2023-01-01 → 2023-03-31 | ¥197m |
| jpcrp040300-q1r_E05477-000AI Big Data Solution Segmentreportable segment | revenue external | 2023-01-01 → 2023-03-31 | ¥197m |
| jpcrp040300-q1r_E05477-000AI Big Data Solution Segmentreportable segment | revenue intersegment | 2023-01-01 → 2023-03-31 | ¥813,000 |
| jpcrp040300-q1r_E05477-000AI Big Data Solution Segmentreportable segment | segment profit | 2023-01-01 → 2023-03-31 | ¥41m |
| jpcrp040300-q1r_E05477-000Influencer Marketingreportable segment | revenue | 2023-01-01 → 2023-03-31 | ¥175m |
| jpcrp040300-q1r_E05477-000Influencer Marketingreportable segment | revenue external | 2023-01-01 → 2023-03-31 | ¥174m |
| jpcrp040300-q1r_E05477-000Influencer Marketingreportable segment | revenue intersegment | 2023-01-01 → 2023-03-31 | ¥2m |
| jpcrp040300-q1r_E05477-000Influencer Marketingreportable segment | segment profit | 2023-01-01 → 2023-03-31 | ¥10m |
| jpcrp040300-q1r_E05477-000Pr Servicereportable segment | revenue | 2023-01-01 → 2023-03-31 | ¥1.3bn |
| jpcrp040300-q1r_E05477-000Pr Servicereportable segment | revenue external | 2023-01-01 → 2023-03-31 | ¥1.3bn |
| jpcrp040300-q1r_E05477-000Pr Servicereportable segment | revenue intersegment | 2023-01-01 → 2023-03-31 | ¥500,000 |
| jpcrp040300-q1r_E05477-000Pr Servicereportable segment | segment profit | 2023-01-01 → 2023-03-31 | ¥248m |
| —segment total | revenue | 2023-01-01 → 2023-03-31 | ¥1.7bn |
| —segment total | revenue external | 2023-01-01 → 2023-03-31 | ¥1.6bn |
| —segment total | revenue intersegment | 2023-01-01 → 2023-03-31 | ¥3m |
| —segment total | segment profit | 2023-01-01 → 2023-03-31 | ¥299m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 360
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes current | Prior1YTDDuration | 81504000 | JPY |
| Income taxes current | CurrentYTDDuration | 98521000 | JPY |
| Income taxes deferred | Prior1YTDDuration | 23766000 | JPY |
| Income taxes deferred | CurrentYTDDuration | 30487000 | JPY |
| Income taxes | Prior1YTDDuration | 105271000 | JPY |
| Income taxes | CurrentYTDDuration | 129008000 | JPY |
| Profit loss | Prior1YTDDuration | 160124000 | JPY |
| Profit loss | CurrentYTDDuration | 147491000 | JPY |
| Profit loss attributable to non controlling interests | Prior1YTDDuration | 15646000 | JPY |
| Profit loss attributable to non controlling interests | CurrentYTDDuration | 31175000 | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | 144478000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | 116315000 | JPY |
| Profit loss | Prior1YTDDuration | 160124000 | JPY |
| Profit loss | CurrentYTDDuration | 147491000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YTDDuration | 9663000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYTDDuration | -2303000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | Prior1YTDDuration | 205000 | JPY |
| Remeasurements of defined benefit plans net of tax oci | CurrentYTDDuration | -1678000 | JPY |
| Other comprehensive income | Prior1YTDDuration | 9869000 | JPY |
| Other comprehensive income | CurrentYTDDuration | -3982000 | JPY |
| Comprehensive income | Prior1YTDDuration | 169994000 | JPY |
| Comprehensive income | CurrentYTDDuration | 143509000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 154347000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | 85182000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | 15646000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | 58327000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q1r_E05477-000PrServiceReportableSegmentsMember | 1278327000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q1r_E05477-000InfluencerMarketingReportableSegmentsMember | 173692000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q1r_E05477-000AIBigDataSolutionSegmentReportableSegmentsMember | 196663000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReportableSegmentsMember | 1648684000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReconcilingItemsMember | － | JPY |
| Revenues from external customers | Prior1YTDDuration | 1648684000 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q1r_E05477-000PrServiceReportableSegmentsMember | 500000 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q1r_E05477-000InfluencerMarketingReportableSegmentsMember | 1530000 | JPY |
| Transactions with other segments | Prior1YTDDuration_jpcrp040300-q1r_E05477-000AIBigDataSolutionSegmentReportableSegmentsMember | 813000 | JPY |
| Transactions with other segments | Prior1YTDDuration_ReportableSegmentsMember | 2843000 | JPY |
| Transactions with other segments | Prior1YTDDuration_ReconcilingItemsMember | -2843000 | JPY |
| Transactions with other segments | Prior1YTDDuration | － | JPY |
| Net sales | Prior1YTDDuration_jpcrp040300-q1r_E05477-000PrServiceReportableSegmentsMember | 1278827000 | JPY |
| Net sales | Prior1YTDDuration_jpcrp040300-q1r_E05477-000InfluencerMarketingReportableSegmentsMember | 175222000 | JPY |
| Net sales | Prior1YTDDuration_jpcrp040300-q1r_E05477-000AIBigDataSolutionSegmentReportableSegmentsMember | 197476000 | JPY |
| Net sales | Prior1YTDDuration_ReportableSegmentsMember | 1651527000 | JPY |
| Net sales | Prior1YTDDuration_ReconcilingItemsMember | -2843000 | JPY |
| Net sales | Prior1YTDDuration | 1648684000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q1r_E05477-000PrServiceReportableSegmentsMember | 248253000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q1r_E05477-000InfluencerMarketingReportableSegmentsMember | 9608000 | JPY |
| Operating income | Prior1YTDDuration_jpcrp040300-q1r_E05477-000AIBigDataSolutionSegmentReportableSegmentsMember | 41347000 | JPY |
| Operating income | Prior1YTDDuration_ReportableSegmentsMember | 299210000 | JPY |
| Operating income | Prior1YTDDuration_ReconcilingItemsMember | -32110000 | JPY |
| Operating income | Prior1YTDDuration | 267099000 | 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 rounding |
| statement vs summary · net assets | pass rounding |
| statement vs summary · net income attributable to parent | pass rounding |
| statement vs summary · net income attributable to parent | pass rounding |
| statement vs summary · revenue | pass rounding |
| statement vs summary · revenue | pass rounding |
| statement vs summary · total assets | pass rounding |
| statement vs summary · total assets | pass rounding |