Quarterly report · Q2
3662.TEDINET S100Q9UZ
Period2022-08-01 → 2023-01-31
Filed2023-03-10
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 46
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥14.5bn | 2022-08-01 → 2023-01-31 | Cons. | Net sales |
| Revenue | ¥31.8bn | 2021-08-01 → 2022-07-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥15.0bn | 2021-08-01 → 2022-01-31 | Cons. | Net sales |
| Operating income | ¥210m | 2022-08-01 → 2023-01-31 | Cons. | Operating income |
| Operating income | −¥1.1bn | 2021-08-01 → 2022-01-31 | Cons. | Operating income |
| Ordinary income | ¥219m | 2022-08-01 → 2023-01-31 | Cons. | Ordinary income |
| Ordinary income | −¥219m | 2021-08-01 → 2022-07-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥1.1bn | 2021-08-01 → 2022-01-31 | Cons. | Ordinary income |
| Profit before tax | ¥52m | 2022-08-01 → 2023-01-31 | Cons. | Income before income taxes |
| Profit before tax | −¥1.1bn | 2021-08-01 → 2022-01-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥151m | 2022-08-01 → 2023-01-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥1.3bn | 2021-08-01 → 2022-07-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥729m | 2021-08-01 → 2022-01-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥151m | 2022-08-01 → 2023-01-31 | Cons. | Profit loss |
| Net income | −¥729m | 2021-08-01 → 2022-01-31 | Cons. | Profit loss |
| Total assets | ¥14.1bn | at 2023-01-31 | Cons. | Assets |
| Total assets | ¥14.8bn | at 2022-07-31 | Cons. | Assets |
| Total assets | ¥14.5bn | at 2022-01-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥4.7bn | at 2023-01-31 | Cons. | Liabilities |
| Total liabilities | ¥4.9bn | at 2022-07-31 | Cons. | Liabilities |
| Net assets / equity | ¥9.4bn | at 2023-01-31 | Cons. | Net assets |
| Net assets / equity | ¥9.9bn | at 2022-07-31 | Cons. | Net assets |
| Net assets / equity | ¥10.3bn | at 2022-01-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥5.2bn | at 2023-01-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥5.2bn | at 2022-07-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥5.2bn | at 2023-01-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.2bn | at 2022-07-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.0bn | at 2022-01-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥6.0bn | at 2021-07-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥329m | 2022-08-01 → 2023-01-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥302m | 2021-08-01 → 2022-07-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥1.5bn | 2021-08-01 → 2022-01-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥47m | 2022-08-01 → 2023-01-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥332m | 2021-08-01 → 2022-07-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥311m | 2021-08-01 → 2022-01-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥312m | 2022-08-01 → 2023-01-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥867m | 2021-08-01 → 2022-07-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥853m | 2021-08-01 → 2022-01-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-8.19 | 2022-08-01 → 2023-01-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-14.66 | 2022-11-01 → 2023-01-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-71.68 | 2021-08-01 → 2022-07-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-38.89 | 2021-08-01 → 2022-01-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-31.3 | 2021-11-01 → 2022-01-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 66.7% | at 2023-01-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.9% | at 2022-07-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 70.6% | at 2022-01-31 | 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 · 26
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment profit | 2022-08-01 → 2023-01-31 | −¥545m |
| jpcrp040300-q2r_E26369-000E Commercereportable segment | revenue | 2022-08-01 → 2023-01-31 | ¥2.4bn |
| jpcrp040300-q2r_E26369-000E Commercereportable segment | revenue external | 2022-08-01 → 2023-01-31 | ¥2.4bn |
| jpcrp040300-q2r_E26369-000E Commercereportable segment | segment profit | 2022-08-01 → 2023-01-31 | −¥266m |
| jpcrp040300-q2r_E26369-000Entertainmentreportable segment | revenue | 2022-08-01 → 2023-01-31 | ¥2.8bn |
| jpcrp040300-q2r_E26369-000Entertainmentreportable segment | revenue external | 2022-08-01 → 2023-01-31 | ¥2.8bn |
| jpcrp040300-q2r_E26369-000Entertainmentreportable segment | segment profit | 2022-08-01 → 2023-01-31 | ¥100m |
| jpcrp040300-q2r_E26369-000Lifestyle Supportreportable segment | revenue | 2022-08-01 → 2023-01-31 | ¥9.3bn |
| jpcrp040300-q2r_E26369-000Lifestyle Supportreportable segment | revenue external | 2022-08-01 → 2023-01-31 | ¥9.3bn |
| jpcrp040300-q2r_E26369-000Lifestyle Supportreportable segment | segment profit | 2022-08-01 → 2023-01-31 | ¥921m |
| —segment total | revenue | 2022-08-01 → 2023-01-31 | ¥14.5bn |
| —segment total | revenue external | 2022-08-01 → 2023-01-31 | ¥14.5bn |
| —segment total | segment profit | 2022-08-01 → 2023-01-31 | ¥755m |
| Reconciling Itemsreconciling | segment profit | 2021-08-01 → 2022-01-31 | −¥502m |
| jpcrp040300-q2r_E26369-000E Commercereportable segment | revenue | 2021-08-01 → 2022-01-31 | ¥2.5bn |
| jpcrp040300-q2r_E26369-000E Commercereportable segment | revenue external | 2021-08-01 → 2022-01-31 | ¥2.5bn |
| jpcrp040300-q2r_E26369-000E Commercereportable segment | segment profit | 2021-08-01 → 2022-01-31 | −¥62m |
| jpcrp040300-q2r_E26369-000Entertainmentreportable segment | revenue | 2021-08-01 → 2022-01-31 | ¥3.3bn |
| jpcrp040300-q2r_E26369-000Entertainmentreportable segment | revenue external | 2021-08-01 → 2022-01-31 | ¥3.3bn |
| jpcrp040300-q2r_E26369-000Entertainmentreportable segment | segment profit | 2021-08-01 → 2022-01-31 | −¥897m |
| jpcrp040300-q2r_E26369-000Lifestyle Supportreportable segment | revenue | 2021-08-01 → 2022-01-31 | ¥9.2bn |
| jpcrp040300-q2r_E26369-000Lifestyle Supportreportable segment | revenue external | 2021-08-01 → 2022-01-31 | ¥9.2bn |
| jpcrp040300-q2r_E26369-000Lifestyle Supportreportable segment | segment profit | 2021-08-01 → 2022-01-31 | ¥319m |
| —segment total | revenue | 2021-08-01 → 2022-01-31 | ¥15.0bn |
| —segment total | revenue external | 2021-08-01 → 2022-01-31 | ¥15.0bn |
| —segment total | segment profit | 2021-08-01 → 2022-01-31 | −¥640m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 522
| Item | Context | Value | Unit |
|---|---|---|---|
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | -471000000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | -244000000 | JPY |
| Income before income taxes | Prior1YTDDuration | -1145000000 | JPY |
| Income before income taxes | CurrentYTDDuration | 52000000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 175000000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 462000000 | JPY |
| Impairment loss ope cf | Prior1YTDDuration | 7000000 | JPY |
| Impairment loss ope cf | CurrentYTDDuration | 41000000 | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | 21000000 | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | 21000000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | 0 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | 2000000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | 94000000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | 52000000 | JPY |
| Increase decrease in provision for sales promotion expenses ope cf | Prior1YTDDuration | 24000000 | JPY |
| Increase decrease in provision for sales promotion expenses ope cf | CurrentYTDDuration | -32000000 | JPY |
| Increase decrease in provision for share based remuneration ope cf | Prior1YTDDuration | -17000000 | JPY |
| Increase decrease in provision for share based remuneration ope cf | CurrentYTDDuration | -16000000 | JPY |
| Increase decrease in provision for share based remuneration for directors and other officers ope cf | Prior1YTDDuration | 11000000 | JPY |
| Increase decrease in provision for share based remuneration for directors and other officers ope cf | CurrentYTDDuration | － | JPY |
| Provision of allowance for loss on sales of stocks of subsidiaries and affiliates ope cf | Prior1YTDDuration | － | JPY |
| Provision of allowance for loss on sales of stocks of subsidiaries and affiliates ope cf | CurrentYTDDuration | 115000000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -0 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -0 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 0 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 0 | JPY |
| Subsidy income2 ope cf | Prior1YTDDuration | -0 | JPY |
| Subsidy income2 ope cf | CurrentYTDDuration | -1000000 | JPY |
| Loss gain on sales of investment securities ope cf | Prior1YTDDuration | 12000000 | JPY |
| Loss gain on sales of investment securities ope cf | CurrentYTDDuration | -6000000 | JPY |
| Loss gain on sales of noncurrent assets ope cf | Prior1YTDDuration | － | JPY |
| Loss gain on sales of noncurrent assets ope cf | CurrentYTDDuration | -20000000 | JPY |
| Loss gain on investments in partnership ope cf | Prior1YTDDuration | -0 | JPY |
| Loss gain on investments in partnership ope cf | CurrentYTDDuration | 22000000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -320000000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | 63000000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | -88000000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -213000000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | -15000000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | -207000000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YTDDuration | 497000000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYTDDuration | 19000000 | JPY |
| Other net ope cf | Prior1YTDDuration | -286000000 | JPY |
| Other net ope cf | CurrentYTDDuration | -120000000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | -1029000000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 235000000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 0 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 0 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -0 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -0 | 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 |
| balance sheet identity | pass rounding |
| 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 |