Quarterly report · Q1
3439.TEDINET S100PJU6
Period2022-07-01 → 2022-09-30
Filed2022-11-11
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 44
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.0bn | 2022-07-01 → 2022-09-30 | Cons. | Net sales |
| Revenue | ¥12.4bn | 2021-07-01 → 2022-06-30 | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.1bn | 2021-07-01 → 2021-09-30 | Cons. | Net sales |
| Operating income | −¥26m | 2022-07-01 → 2022-09-30 | Cons. | Operating income |
| Operating income | ¥158m | 2021-07-01 → 2021-09-30 | Cons. | Operating income |
| Ordinary income | ¥34m | 2022-07-01 → 2022-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥537m | 2021-07-01 → 2022-06-30 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥166m | 2021-07-01 → 2021-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥34m | 2022-07-01 → 2022-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥166m | 2021-07-01 → 2021-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥14m | 2022-07-01 → 2022-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥395m | 2021-07-01 → 2022-06-30 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥128m | 2021-07-01 → 2021-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥14m | 2022-07-01 → 2022-09-30 | Cons. | Profit loss |
| Net income | ¥128m | 2021-07-01 → 2021-09-30 | Cons. | Profit loss |
| Total assets | ¥16.3bn | at 2022-09-30 | Cons. | Assets |
| Total assets | ¥16.4bn | at 2022-06-30 | Cons. | Assets |
| Total assets | ¥16.1bn | at 2021-09-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥7.1bn | at 2022-09-30 | Cons. | Liabilities |
| Total liabilities | ¥7.3bn | at 2022-06-30 | Cons. | Liabilities |
| Net assets / equity | ¥9.3bn | at 2022-09-30 | Cons. | Net assets |
| Net assets / equity | ¥9.1bn | at 2022-06-30 | Cons. | Net assets |
| Net assets / equity | ¥8.6bn | at 2021-09-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥3.8bn | at 2022-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.1bn | at 2022-06-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥3.5bn | at 2022-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.8bn | at 2022-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.7bn | at 2021-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.0bn | at 2021-06-30d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥159m | 2022-07-01 → 2022-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥842m | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥279m | 2021-07-01 → 2021-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥157m | 2022-07-01 → 2022-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥366m | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥30m | 2021-07-01 → 2021-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥425m | 2022-07-01 → 2022-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥799m | 2021-07-01 → 2022-06-30 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥500m | 2021-07-01 → 2021-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥2.8 | 2022-07-01 → 2022-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥78.11 | 2021-07-01 → 2022-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥25.35 | 2021-07-01 → 2021-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 56.7% | at 2022-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.3% | at 2022-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 53.1% | at 2021-09-30 | 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 |
|---|---|---|---|
| jpcrp040300-q1r_E02491-000Americareportable segment | revenue | 2022-07-01 → 2022-09-30 | ¥296m |
| jpcrp040300-q1r_E02491-000Americareportable segment | revenue external | 2022-07-01 → 2022-09-30 | ¥296m |
| jpcrp040300-q1r_E02491-000Americareportable segment | segment profit | 2022-07-01 → 2022-09-30 | −¥17m |
| jpcrp040300-q1r_E02491-000Chinareportable segment | revenue | 2022-07-01 → 2022-09-30 | ¥149m |
| jpcrp040300-q1r_E02491-000Chinareportable segment | revenue external | 2022-07-01 → 2022-09-30 | ¥149m |
| jpcrp040300-q1r_E02491-000Chinareportable segment | segment profit | 2022-07-01 → 2022-09-30 | ¥12m |
| jpcrp040300-q1r_E02491-000Japanreportable segment | revenue | 2022-07-01 → 2022-09-30 | ¥2.4bn |
| jpcrp040300-q1r_E02491-000Japanreportable segment | revenue external | 2022-07-01 → 2022-09-30 | ¥2.1bn |
| jpcrp040300-q1r_E02491-000Japanreportable segment | revenue intersegment | 2022-07-01 → 2022-09-30 | ¥260m |
| jpcrp040300-q1r_E02491-000Japanreportable segment | segment profit | 2022-07-01 → 2022-09-30 | −¥93m |
| jpcrp040300-q1r_E02491-000Thailandreportable segment | revenue | 2022-07-01 → 2022-09-30 | ¥540m |
| jpcrp040300-q1r_E02491-000Thailandreportable segment | revenue external | 2022-07-01 → 2022-09-30 | ¥476m |
| jpcrp040300-q1r_E02491-000Thailandreportable segment | revenue intersegment | 2022-07-01 → 2022-09-30 | ¥64m |
| jpcrp040300-q1r_E02491-000Thailandreportable segment | segment profit | 2022-07-01 → 2022-09-30 | ¥67m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2022-07-01 → 2022-09-30 | ¥3.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2022-07-01 → 2022-09-30 | ¥3.0bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2022-07-01 → 2022-09-30 | ¥324m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2022-07-01 → 2022-09-30 | −¥32m |
| jpcrp040300-q1r_E02491-000Americareportable segment | revenue | 2021-07-01 → 2021-09-30 | ¥281m |
| jpcrp040300-q1r_E02491-000Americareportable segment | revenue external | 2021-07-01 → 2021-09-30 | ¥279m |
| jpcrp040300-q1r_E02491-000Americareportable segment | revenue intersegment | 2021-07-01 → 2021-09-30 | ¥2m |
| jpcrp040300-q1r_E02491-000Americareportable segment | segment profit | 2021-07-01 → 2021-09-30 | −¥13m |
| jpcrp040300-q1r_E02491-000Chinareportable segment | revenue | 2021-07-01 → 2021-09-30 | ¥160m |
| jpcrp040300-q1r_E02491-000Chinareportable segment | revenue external | 2021-07-01 → 2021-09-30 | ¥156m |
| jpcrp040300-q1r_E02491-000Chinareportable segment | revenue intersegment | 2021-07-01 → 2021-09-30 | ¥4m |
| jpcrp040300-q1r_E02491-000Chinareportable segment | segment profit | 2021-07-01 → 2021-09-30 | ¥9m |
| jpcrp040300-q1r_E02491-000Japanreportable segment | revenue | 2021-07-01 → 2021-09-30 | ¥2.6bn |
| jpcrp040300-q1r_E02491-000Japanreportable segment | revenue external | 2021-07-01 → 2021-09-30 | ¥2.3bn |
| jpcrp040300-q1r_E02491-000Japanreportable segment | revenue intersegment | 2021-07-01 → 2021-09-30 | ¥332m |
| jpcrp040300-q1r_E02491-000Japanreportable segment | segment profit | 2021-07-01 → 2021-09-30 | ¥124m |
| jpcrp040300-q1r_E02491-000Thailandreportable segment | revenue | 2021-07-01 → 2021-09-30 | ¥489m |
| jpcrp040300-q1r_E02491-000Thailandreportable segment | revenue external | 2021-07-01 → 2021-09-30 | ¥415m |
| jpcrp040300-q1r_E02491-000Thailandreportable segment | revenue intersegment | 2021-07-01 → 2021-09-30 | ¥74m |
| jpcrp040300-q1r_E02491-000Thailandreportable segment | segment profit | 2021-07-01 → 2021-09-30 | ¥34m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2021-07-01 → 2021-09-30 | ¥3.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2021-07-01 → 2021-09-30 | ¥3.1bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2021-07-01 → 2021-09-30 | ¥412m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2021-07-01 → 2021-09-30 | ¥154m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 426
| Item | Context | Value | Unit |
|---|---|---|---|
| Increase decrease in accounts payable other ope cf | Prior1YTDDuration | -91950000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYTDDuration | -5223000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YTDDuration | -9241000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYTDDuration | -6780000 | JPY |
| Other net ope cf | Prior1YTDDuration | -50360000 | JPY |
| Other net ope cf | CurrentYTDDuration | -3443000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | 462659000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 226220000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 2073000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 2229000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -8400000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -6836000 | JPY |
| Income taxes paid ope cf | Prior1YTDDuration | -177182000 | JPY |
| Income taxes paid ope cf | CurrentYTDDuration | -62362000 | JPY |
| Net cash provided by used in operating activities | Prior1YTDDuration | 279149000 | JPY |
| Net cash provided by used in operating activities | CurrentYTDDuration | 159250000 | JPY |
| Payments into time deposits inv cf | Prior1YTDDuration | － | JPY |
| Payments into time deposits inv cf | CurrentYTDDuration | -41910000 | JPY |
| Proceeds from withdrawal of time deposits inv cf | Prior1YTDDuration | 39000000 | JPY |
| Proceeds from withdrawal of time deposits inv cf | CurrentYTDDuration | 30000000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YTDDuration | -65629000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYTDDuration | -138903000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | Prior1YTDDuration | 124000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | CurrentYTDDuration | 1000 | JPY |
| Purchase of investment securities inv cf | Prior1YTDDuration | -478000 | JPY |
| Purchase of investment securities inv cf | CurrentYTDDuration | -479000 | JPY |
| Proceeds from maturity of insurance funds inv cf | Prior1YTDDuration | 5847000 | JPY |
| Proceeds from maturity of insurance funds inv cf | CurrentYTDDuration | 2378000 | JPY |
| Other net inv cf | Prior1YTDDuration | -9313000 | JPY |
| Other net inv cf | CurrentYTDDuration | -8167000 | JPY |
| Net cash provided by used in investment activities | Prior1YTDDuration | -30449000 | JPY |
| Net cash provided by used in investment activities | CurrentYTDDuration | -157080000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YTDDuration | -262553000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYTDDuration | -253694000 | JPY |
| Repayments of finance lease obligations fin cf | Prior1YTDDuration | -12519000 | JPY |
| Repayments of finance lease obligations fin cf | CurrentYTDDuration | -9867000 | JPY |
| Redemption of bonds fin cf | Prior1YTDDuration | -104640000 | JPY |
| Redemption of bonds fin cf | CurrentYTDDuration | -114640000 | JPY |
| Cash dividends paid fin cf | Prior1YTDDuration | -120552000 | JPY |
| Cash dividends paid fin cf | CurrentYTDDuration | -46642000 | JPY |
| Net cash provided by used in financing activities | Prior1YTDDuration | -500265000 | JPY |
| Net cash provided by used in financing activities | CurrentYTDDuration | -424844000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1YTDDuration | -26223000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | CurrentYTDDuration | 93560000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YTDDuration | -277788000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYTDDuration | -329113000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 4006996000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 3790152000 | JPY |
| Cash and cash equivalents | Prior1QuarterInstant | 3729208000 | JPY |
| Cash and cash equivalents | CurrentQuarterInstant | 3461039000 | 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 · 14 of 14 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 · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |