Tokyo Tape
Sign in
← Shirohato

Quarterly report · Q2

3192.TEDINET S100PBY9
Period2022-03-01 → 2022-08-31
Filed2022-10-13
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed

Amended by S100QSQJ (2023-05-30).

Key figures · 47
MetricValuePeriodScopeSource row
Revenue¥3.2bn2022-03-01 → 2022-08-31StandaloneNet sales
Revenue¥6.2bn2021-03-01 → 2022-02-28StandaloneNet sales (5-year summary)
Revenue¥3.1bn2021-03-01 → 2021-08-31StandaloneNet sales
Operating income¥61m2022-03-01 → 2022-08-31StandaloneOperating income
Operating income−¥30m2021-03-01 → 2021-08-31StandaloneOperating income
Ordinary income¥48m2022-03-01 → 2022-08-31StandaloneOrdinary income
Ordinary income−¥68m2021-03-01 → 2022-02-28StandaloneOrdinary income loss (5-year summary)
Ordinary income−¥41m2021-03-01 → 2021-08-31StandaloneOrdinary income
Profit before tax¥51m2022-03-01 → 2022-08-31StandaloneIncome before income taxes
Profit before tax−¥15m2021-03-01 → 2021-08-31StandaloneIncome before income taxes
Net income¥49m2022-03-01 → 2022-08-31StandaloneProfit loss
Net income−¥223m2021-03-01 → 2022-02-28StandaloneNet income loss (5-year summary)
Net income−¥17m2021-03-01 → 2021-08-31StandaloneProfit loss
Total assets¥6.4bnat 2022-08-31StandaloneAssets
Total assets¥6.5bnat 2022-02-28StandaloneAssets
Total assets¥7.4bnat 2021-08-31StandaloneTotal assets (5-year summary)
Total liabilities¥4.2bnat 2022-08-31StandaloneLiabilities
Total liabilities¥4.3bnat 2022-02-28StandaloneLiabilities
Net assets / equity¥2.2bnat 2022-08-31StandaloneNet assets
Net assets / equity¥2.1bnat 2022-02-28StandaloneNet assets
Net assets / equity¥2.3bnat 2021-08-31StandaloneNet assets (5-year summary)
Cash and deposits¥717mat 2022-08-31StandaloneCash and deposits
Cash and deposits¥508mat 2022-02-28StandaloneCash and deposits
Cash & equivalents¥717mat 2022-08-31StandaloneCash and cash equivalents
Cash & equivalents¥508mat 2022-02-28StandaloneCash and cash equivalents
Cash & equivalents¥1.0bnat 2021-08-31StandaloneCash and cash equivalents
Cash & equivalents¥549mat 2021-02-28dStandaloneCash and cash equivalents
Operating cash flow−¥23m2022-03-01 → 2022-08-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥741m2021-03-01 → 2022-02-28StandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥552m2021-03-01 → 2021-08-31StandaloneNet cash provided by used in operating activities
Investing cash flow¥269m2022-03-01 → 2022-08-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥92m2021-03-01 → 2022-02-28StandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥9m2021-03-01 → 2021-08-31StandaloneNet cash provided by used in investment activities
Financing cash flow−¥38m2022-03-01 → 2022-08-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥690m2021-03-01 → 2022-02-28StandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥52m2021-03-01 → 2021-08-31StandaloneNet cash provided by used in financing activities
EPS (basic)¥7.392022-03-01 → 2022-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.522022-06-01 → 2022-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-33.522021-03-01 → 2022-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.542021-03-01 → 2021-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1.322021-06-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
Equity ratio34.0%at 2022-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.9%at 2022-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.8%at 2021-08-31StandaloneEquity to asset ratio (5-year summary)
Shares issued6,669,700at 2022-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,669,700at 2022-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued6,669,700at 2021-08-31StandaloneTotal 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 · 526
ItemContextValueUnit
Increase decrease in contract liabilities ope cfCurrentYTDDuration_NonConsolidatedMember2688000JPY
Refunded consumption taxes ope cfPrior1YTDDuration_NonConsolidatedMember281013000JPY
Refunded consumption taxes ope cfCurrentYTDDuration_NonConsolidatedMember－JPY
Other net ope cfPrior1YTDDuration_NonConsolidatedMember44797000JPY
Other net ope cfCurrentYTDDuration_NonConsolidatedMember-84161000JPY
Subtotal ope cfPrior1YTDDuration_NonConsolidatedMember547873000JPY
Subtotal ope cfCurrentYTDDuration_NonConsolidatedMember5834000JPY
Interest and dividends income received ope cf inv cfPrior1YTDDuration_NonConsolidatedMember24000JPY
Interest and dividends income received ope cf inv cfCurrentYTDDuration_NonConsolidatedMember20000JPY
Interest expenses paid ope cf fin cfPrior1YTDDuration_NonConsolidatedMember-7949000JPY
Interest expenses paid ope cf fin cfCurrentYTDDuration_NonConsolidatedMember-26867000JPY
Income taxes paid refund ope cfPrior1YTDDuration_NonConsolidatedMember-81000JPY
Income taxes paid refund ope cfCurrentYTDDuration_NonConsolidatedMember-3240000JPY
Other net ope cf subtotalPrior1YTDDuration_NonConsolidatedMember12254000JPY
Other net ope cf subtotalCurrentYTDDuration_NonConsolidatedMember1651000JPY
Net cash provided by used in operating activitiesPrior1YTDDuration_NonConsolidatedMember552122000JPY
Net cash provided by used in operating activitiesCurrentYTDDuration_NonConsolidatedMember-22601000JPY
Proceeds from cancellation of insurance funds inv cfPrior1YTDDuration_NonConsolidatedMember－JPY
Proceeds from cancellation of insurance funds inv cfCurrentYTDDuration_NonConsolidatedMember278461000JPY
Purchase of insurance funds inv cfPrior1YTDDuration_NonConsolidatedMember-4058000JPY
Purchase of insurance funds inv cfCurrentYTDDuration_NonConsolidatedMember-1352000JPY
Purchase of property plant and equipment inv cfPrior1YTDDuration_NonConsolidatedMember-2437000JPY
Purchase of property plant and equipment inv cfCurrentYTDDuration_NonConsolidatedMember-699000JPY
Purchase of intangible assets inv cfPrior1YTDDuration_NonConsolidatedMember-3000000JPY
Purchase of intangible assets inv cfCurrentYTDDuration_NonConsolidatedMember-7392000JPY
Other net inv cfPrior1YTDDuration_NonConsolidatedMember200000JPY
Other net inv cfCurrentYTDDuration_NonConsolidatedMember-215000JPY
Net cash provided by used in investment activitiesPrior1YTDDuration_NonConsolidatedMember-9296000JPY
Net cash provided by used in investment activitiesCurrentYTDDuration_NonConsolidatedMember268801000JPY
Repayment of long term loans payable fin cfPrior1YTDDuration_NonConsolidatedMember-37500000JPY
Repayment of long term loans payable fin cfCurrentYTDDuration_NonConsolidatedMember-37500000JPY
Increase decrease in short term loans payable fin cfPrior1YTDDuration_NonConsolidatedMember-14828000JPY
Increase decrease in short term loans payable fin cfCurrentYTDDuration_NonConsolidatedMember－JPY
Net cash provided by used in financing activitiesPrior1YTDDuration_NonConsolidatedMember-52328000JPY
Net cash provided by used in financing activitiesCurrentYTDDuration_NonConsolidatedMember-37500000JPY
Net increase decrease in cash and cash equivalentsPrior1YTDDuration_NonConsolidatedMember490498000JPY
Net increase decrease in cash and cash equivalentsCurrentYTDDuration_NonConsolidatedMember208700000JPY
Cash and cash equivalentsPrior2YearInstant_NonConsolidatedMember548669000JPY
Cash and cash equivalentsPrior1YearInstant_NonConsolidatedMember508295000JPY
Cash and cash equivalentsPrior1QuarterInstant_NonConsolidatedMember1039167000JPY
Cash and cash equivalentsCurrentQuarterInstant_NonConsolidatedMember716995000JPY
Sales commission sgaPrior1YTDDuration_NonConsolidatedMember77501000JPY
Sales commission sgaCurrentYTDDuration_NonConsolidatedMember78070000JPY
Advertising expenses sgaPrior1YTDDuration_NonConsolidatedMember62728000JPY
Advertising expenses sgaCurrentYTDDuration_NonConsolidatedMember68409000JPY
Promotion expenses sgaPrior1YTDDuration_NonConsolidatedMember196884000JPY
Promotion expenses sgaCurrentYTDDuration_NonConsolidatedMember169821000JPY
Freightage expenses sgaPrior1YTDDuration_NonConsolidatedMember224058000JPY
Freightage expenses sgaCurrentYTDDuration_NonConsolidatedMember239020000JPY
Directors compensations sgaPrior1YTDDuration_NonConsolidatedMember31700000JPY

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 2022-02-28pass rounding
balance sheet identitynon_consolidated 2022-08-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-02-28pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · operating cash flownon_consolidated 2021-03-01/2021-08-31pass
statement vs summary · operating cash flownon_consolidated 2022-03-01/2022-08-31pass
statement vs summary · revenuenon_consolidated 2021-03-01/2021-08-31pass
statement vs summary · revenuenon_consolidated 2022-03-01/2022-08-31pass
statement vs summary · total assetsnon_consolidated 2022-02-28pass
statement vs summary · total assetsnon_consolidated 2022-08-31pass