Quarterly report · Q2
2820.TEDINET S100SWE8
Period2023-07-01 → 2023-12-31
Filed2024-02-14
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed
Key figures · 50
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥9.6bn | 2023-07-01 → 2023-12-31 | Standalone | Net sales |
| Revenue | ¥16.2bn | 2022-07-01 → 2023-06-30 | Standalone | Net sales (5-year summary) |
| Revenue | ¥7.8bn | 2022-07-01 → 2022-12-31 | Standalone | Net sales |
| Operating income | ¥1.3bn | 2023-07-01 → 2023-12-31 | Standalone | Operating income |
| Operating income | ¥505m | 2022-07-01 → 2022-12-31 | Standalone | Operating income |
| Ordinary income | ¥1.3bn | 2023-07-01 → 2023-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥1.1bn | 2022-07-01 → 2023-06-30 | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥522m | 2022-07-01 → 2022-12-31 | Standalone | Ordinary income |
| Profit before tax | ¥1.3bn | 2023-07-01 → 2023-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥531m | 2022-07-01 → 2022-12-31 | Standalone | Income before income taxes |
| Net income | ¥894m | 2023-07-01 → 2023-12-31 | Standalone | Profit loss |
| Net income | ¥803m | 2022-07-01 → 2023-06-30 | Standalone | Net income loss (5-year summary) |
| Net income | ¥353m | 2022-07-01 → 2022-12-31 | Standalone | Profit loss |
| Total assets | ¥15.2bn | at 2023-12-31 | Standalone | Assets |
| Total assets | ¥13.8bn | at 2023-06-30 | Standalone | Assets |
| Total assets | ¥14.2bn | at 2022-12-31 | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥6.1bn | at 2023-12-31 | Standalone | Liabilities |
| Total liabilities | ¥5.5bn | at 2023-06-30 | Standalone | Liabilities |
| Net assets / equity | ¥9.1bn | at 2023-12-31 | Standalone | Net assets |
| Net assets / equity | ¥8.3bn | at 2023-06-30 | Standalone | Net assets |
| Net assets / equity | ¥7.9bn | at 2022-12-31 | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥549m | at 2023-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥404m | at 2023-06-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥549m | at 2023-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥404m | at 2023-06-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥229m | at 2022-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥161m | at 2022-06-30d | Standalone | Cash and cash equivalents |
| Operating cash flow | ¥1.2bn | 2023-07-01 → 2023-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.2bn | 2022-07-01 → 2023-06-30 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥526m | 2022-07-01 → 2022-12-31 | Standalone | Net cash provided by used in operating activities |
| Investing cash flow | −¥690m | 2023-07-01 → 2023-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥946m | 2022-07-01 → 2023-06-30 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥265m | 2022-07-01 → 2022-12-31 | Standalone | Net cash provided by used in investment activities |
| Financing cash flow | −¥394m | 2023-07-01 → 2023-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥966m | 2022-07-01 → 2023-06-30 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥193m | 2022-07-01 → 2022-12-31 | Standalone | Net cash provided by used in financing activities |
| EPS (basic) | ¥128.26 | 2023-07-01 → 2023-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥83.89 | 2023-10-01 → 2023-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥115.18 | 2022-07-01 → 2023-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥50.62 | 2022-07-01 → 2022-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥35.53 | 2022-10-01 → 2022-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥19 | 2023-07-01 → 2023-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥32 | 2022-07-01 → 2023-06-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥14 | 2022-07-01 → 2022-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Equity ratio | 59.8% | at 2023-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 60.0% | at 2023-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.9% | at 2022-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 6,967,500 | at 2023-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,967,500 | at 2023-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 6,967,500 | at 2022-12-31 | Standalone | Total 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.
All source rows · 405
| Item | Context | Value | Unit |
|---|---|---|---|
| Operating income | CurrentYTDDuration_NonConsolidatedMember | 1274848000 | JPY |
| Interest income noi | Prior1YTDDuration_NonConsolidatedMember | 1000 | JPY |
| Interest income noi | CurrentYTDDuration_NonConsolidatedMember | 2000 | JPY |
| Dividends income noi | Prior1YTDDuration_NonConsolidatedMember | 82000 | JPY |
| Dividends income noi | CurrentYTDDuration_NonConsolidatedMember | 89000 | JPY |
| Subsidy income noi bounty | Prior1YTDDuration_NonConsolidatedMember | 1801000 | JPY |
| Subsidy income noi bounty | CurrentYTDDuration_NonConsolidatedMember | 2709000 | JPY |
| Vending machines income noi | Prior1YTDDuration_NonConsolidatedMember | 2591000 | JPY |
| Vending machines income noi | CurrentYTDDuration_NonConsolidatedMember | 2752000 | JPY |
| Gain on sales of scraps noi | Prior1YTDDuration_NonConsolidatedMember | 1579000 | JPY |
| Gain on sales of scraps noi | CurrentYTDDuration_NonConsolidatedMember | 2127000 | JPY |
| Insurance income noi | Prior1YTDDuration_NonConsolidatedMember | 20976000 | JPY |
| Insurance income noi | CurrentYTDDuration_NonConsolidatedMember | - | JPY |
| Other noi | Prior1YTDDuration_NonConsolidatedMember | 965000 | JPY |
| Other noi | CurrentYTDDuration_NonConsolidatedMember | 1005000 | JPY |
| Non operating income | Prior1YTDDuration_NonConsolidatedMember | 27997000 | JPY |
| Non operating income | CurrentYTDDuration_NonConsolidatedMember | 8687000 | JPY |
| Interest expenses noe | Prior1YTDDuration_NonConsolidatedMember | 10703000 | JPY |
| Interest expenses noe | CurrentYTDDuration_NonConsolidatedMember | 9149000 | JPY |
| Other noe | Prior1YTDDuration_NonConsolidatedMember | 394000 | JPY |
| Other noe | CurrentYTDDuration_NonConsolidatedMember | 347000 | JPY |
| Non operating expenses | Prior1YTDDuration_NonConsolidatedMember | 11097000 | JPY |
| Non operating expenses | CurrentYTDDuration_NonConsolidatedMember | 9497000 | JPY |
| Ordinary income | Prior1YTDDuration_NonConsolidatedMember | 521600000 | JPY |
| Ordinary income | CurrentYTDDuration_NonConsolidatedMember | 1274038000 | JPY |
| Subsidy ei | Prior1YTDDuration_NonConsolidatedMember | - | JPY |
| Subsidy ei | CurrentYTDDuration_NonConsolidatedMember | 54767000 | JPY |
| Gain on reversal of subscription rights to shares ei | Prior1YTDDuration_NonConsolidatedMember | 9398000 | JPY |
| Gain on reversal of subscription rights to shares ei | CurrentYTDDuration_NonConsolidatedMember | - | JPY |
| Extraordinary income | Prior1YTDDuration_NonConsolidatedMember | 9398000 | JPY |
| Extraordinary income | CurrentYTDDuration_NonConsolidatedMember | 54767000 | JPY |
| Income before income taxes | Prior1YTDDuration_NonConsolidatedMember | 530999000 | JPY |
| Income before income taxes | CurrentYTDDuration_NonConsolidatedMember | 1328806000 | JPY |
| Income taxes | Prior1YTDDuration_NonConsolidatedMember | 178289000 | JPY |
| Income taxes | CurrentYTDDuration_NonConsolidatedMember | 435209000 | JPY |
| Profit loss | Prior1YTDDuration_NonConsolidatedMember | 352710000 | JPY |
| Profit loss | CurrentYTDDuration_NonConsolidatedMember | 893597000 | JPY |
| Income before income taxes | Prior1YTDDuration_NonConsolidatedMember | 530999000 | JPY |
| Income before income taxes | CurrentYTDDuration_NonConsolidatedMember | 1328806000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration_NonConsolidatedMember | 713565000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration_NonConsolidatedMember | 724490000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration_NonConsolidatedMember | 100000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration_NonConsolidatedMember | 1600000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration_NonConsolidatedMember | -83000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration_NonConsolidatedMember | -91000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration_NonConsolidatedMember | 10703000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration_NonConsolidatedMember | 9149000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | Prior1YTDDuration_NonConsolidatedMember | -9398000 | JPY |
| Gain on reversal of subscription rights to shares ope cf | CurrentYTDDuration_NonConsolidatedMember | - | JPY |
| Subsidy income ope cf | Prior1YTDDuration_NonConsolidatedMember | - | 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 · 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 |