Quarterly report · Q3
3680.TEDINET S100SA6D
Period2023-01-01 → 2023-09-30
Filed2023-11-14
StandardIFRS
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 61
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.4bn | 2023-01-01 → 2023-09-30 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥1.2bn | 2023-07-01 → 2023-09-30d | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥7.9bn | 2022-01-01 → 2022-12-31 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥5.5bn | 2022-01-01 → 2022-09-30 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥2.2bn | 2022-07-01 → 2022-09-30d | Cons. | Revenue IFRS (5-year summary) |
| Operating income | ¥177m | 2023-01-01 → 2023-09-30 | Cons. | Operating profit loss IFRS |
| Operating income | ¥87m | 2023-07-01 → 2023-09-30d | Cons. | Operating profit loss IFRS |
| Operating income | ¥199m | 2022-01-01 → 2022-09-30 | Cons. | Operating profit loss IFRS |
| Operating income | ¥127m | 2022-07-01 → 2022-09-30d | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥311m | 2023-01-01 → 2023-09-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥118m | 2023-07-01 → 2023-09-30d | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥1.9bn | 2022-01-01 → 2022-12-31 | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | ¥69m | 2022-01-01 → 2022-09-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥159m | 2022-07-01 → 2022-09-30d | Cons. | Profit loss before tax IFRS |
| Net income (owners) | ¥246m | 2023-01-01 → 2023-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥98m | 2023-07-01 → 2023-09-30d | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥1.8bn | 2022-01-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | ¥71m | 2022-01-01 → 2022-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥116m | 2022-07-01 → 2022-09-30d | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | ¥246m | 2023-01-01 → 2023-09-30 | Cons. | Profit loss IFRS |
| Net income | ¥98m | 2023-07-01 → 2023-09-30d | Cons. | Profit loss IFRS |
| Net income | ¥83m | 2022-01-01 → 2022-09-30 | Cons. | Profit loss IFRS |
| Net income | ¥143m | 2022-07-01 → 2022-09-30d | Cons. | Profit loss IFRS |
| Total assets | ¥8.8bn | at 2023-09-30 | Cons. | Assets IFRS |
| Total assets | ¥8.5bn | at 2022-12-31 | Cons. | Assets IFRS |
| Total assets | ¥8.2bn | at 2022-09-30 | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥2.4bn | at 2023-09-30 | Cons. | Liabilities IFRS |
| Total liabilities | ¥2.5bn | at 2022-12-31 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥6.4bn | at 2023-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥5.9bn | at 2022-12-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥4.7bn | at 2022-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥4.1bn | at 2021-12-31d | Cons. | Equity IFRS |
| Equity (owners) | ¥6.4bn | at 2023-09-30 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥5.9bn | at 2022-12-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥4.4bn | at 2022-09-30 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥3.8bn | at 2023-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥3.6bn | at 2022-12-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥3.2bn | at 2022-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥2.6bn | at 2021-12-31d | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | ¥737m | 2023-01-01 → 2023-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥794m | 2022-01-01 → 2022-12-31 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥558m | 2022-01-01 → 2022-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | −¥601m | 2023-01-01 → 2023-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥291m | 2022-01-01 → 2022-12-31 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥601m | 2022-01-01 → 2022-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥111m | 2023-01-01 → 2023-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | ¥376m | 2022-01-01 → 2022-12-31 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | ¥398m | 2022-01-01 → 2022-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥15.72 | 2023-01-01 → 2023-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥6.22 | 2023-07-01 → 2023-09-30d | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥116.77 | 2022-01-01 → 2022-12-31 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥4.55 | 2022-01-01 → 2022-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥7.47 | 2022-07-01 → 2022-09-30d | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥15.7 | 2023-01-01 → 2023-09-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥6.22 | 2023-07-01 → 2023-09-30d | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥116.3 | 2022-01-01 → 2022-12-31 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥4.53 | 2022-01-01 → 2022-09-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥7.44 | 2022-07-01 → 2022-09-30d | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 72.6% | at 2023-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 70.2% | at 2022-12-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 53.3% | at 2022-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (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 · 12
| Segment | Item | Period | Value |
|---|---|---|---|
| jpcrp040300-q3r_E30091-000Social Media Marketing Support Businessreportable segment | segment profit | 2023-01-01 → 2023-09-30 | ¥204m |
| jpcrp040300-q3r_E30091-000Social Media Marketing Support Businessreportable segment | segment profit | 2023-07-01 → 2023-09-30 | ¥95m |
| jpcrp040300-q3r_E30091-000Web3Related Businessreportable segment | segment profit | 2023-01-01 → 2023-09-30 | −¥27m |
| jpcrp040300-q3r_E30091-000Web3Related Businessreportable segment | segment profit | 2023-07-01 → 2023-09-30 | −¥8m |
| —segment total | segment profit | 2023-01-01 → 2023-09-30 | ¥177m |
| —segment total | segment profit | 2023-07-01 → 2023-09-30 | ¥87m |
| jpcrp040300-q3r_E30091-000Social Media Marketing Support Businessreportable segment | segment profit | 2022-01-01 → 2022-09-30 | ¥209m |
| jpcrp040300-q3r_E30091-000Social Media Marketing Support Businessreportable segment | segment profit | 2022-07-01 → 2022-09-30 | ¥137m |
| jpcrp040300-q3r_E30091-000Web3Related Businessreportable segment | segment profit | 2022-01-01 → 2022-09-30 | −¥10m |
| jpcrp040300-q3r_E30091-000Web3Related Businessreportable segment | segment profit | 2022-07-01 → 2022-09-30 | −¥10m |
| —segment total | segment profit | 2022-01-01 → 2022-09-30 | ¥199m |
| —segment total | segment profit | 2022-07-01 → 2022-09-30 | ¥127m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 623
| Item | Context | Value | Unit |
|---|---|---|---|
| Operating profit loss IFRS | Prior1YTDDuration | 198580000 | JPY |
| Operating profit loss IFRS | CurrentYTDDuration | 176897000 | JPY |
| Finance income IFRS | Prior1YTDDuration | 216430000 | JPY |
| Finance income IFRS | CurrentYTDDuration | 157352000 | JPY |
| Finance costs IFRS | Prior1YTDDuration | 350033000 | JPY |
| Finance costs IFRS | CurrentYTDDuration | 23440000 | JPY |
| Share of profit loss of investments accounted for using equity method IFRS | Prior1YTDDuration | 3788000 | JPY |
| Share of profit loss of investments accounted for using equity method IFRS | CurrentYTDDuration | － | JPY |
| Profit loss before tax IFRS | Prior1YTDDuration | 68766000 | JPY |
| Profit loss before tax IFRS | CurrentYTDDuration | 310810000 | JPY |
| Income tax expense IFRS | Prior1YTDDuration | -14155000 | JPY |
| Income tax expense IFRS | CurrentYTDDuration | 64872000 | JPY |
| Profit loss IFRS | Prior1YTDDuration | 82921000 | JPY |
| Profit loss IFRS | CurrentYTDDuration | 245937000 | JPY |
| Profit loss attributable to owners of parent IFRS | Prior1YTDDuration | 70906000 | JPY |
| Profit loss attributable to owners of parent IFRS | CurrentYTDDuration | 245937000 | JPY |
| Profit loss attributable to non controlling interests IFRS | Prior1YTDDuration | 12014000 | JPY |
| Profit loss attributable to non controlling interests IFRS | CurrentYTDDuration | － | JPY |
| Profit loss IFRS | Prior1YTDDuration | 82921000 | JPY |
| Profit loss IFRS | CurrentYTDDuration | 245937000 | JPY |
| Basic earnings loss per share IFRS | Prior1YTDDuration | 4.55 | |
| Basic earnings loss per share IFRS | CurrentYTDDuration | 15.72 | |
| Diluted earnings loss per share IFRS | Prior1YTDDuration | 4.53 | |
| Diluted earnings loss per share IFRS | CurrentYTDDuration | 15.70 | |
| Net sales IFRS | Prior1QuarterDuration | 2163210000 | JPY |
| Net sales IFRS | CurrentQuarterDuration | 1182527000 | JPY |
| Cost of sales IFRS | Prior1QuarterDuration | 1551332000 | JPY |
| Cost of sales IFRS | CurrentQuarterDuration | 780957000 | JPY |
| Gross profit IFRS | Prior1QuarterDuration | 611878000 | JPY |
| Gross profit IFRS | CurrentQuarterDuration | 401569000 | JPY |
| Selling general and administrative expenses IFRS | Prior1QuarterDuration | 487851000 | JPY |
| Selling general and administrative expenses IFRS | CurrentQuarterDuration | 314004000 | JPY |
| Other income IFRS | Prior1QuarterDuration | 3426000 | JPY |
| Other income IFRS | CurrentQuarterDuration | 652000 | JPY |
| Other expenses IFRS | Prior1QuarterDuration | － | JPY |
| Other expenses IFRS | CurrentQuarterDuration | 971000 | JPY |
| Operating profit loss IFRS | Prior1QuarterDuration | 127453000 | JPY |
| Operating profit loss IFRS | CurrentQuarterDuration | 87245000 | JPY |
| Finance income IFRS | Prior1QuarterDuration | 52133000 | JPY |
| Finance income IFRS | CurrentQuarterDuration | 45164000 | JPY |
| Finance costs IFRS | Prior1QuarterDuration | 20636000 | JPY |
| Finance costs IFRS | CurrentQuarterDuration | 14586000 | JPY |
| Profit loss before tax IFRS | Prior1QuarterDuration | 158950000 | JPY |
| Profit loss before tax IFRS | CurrentQuarterDuration | 117823000 | JPY |
| Income tax expense IFRS | Prior1QuarterDuration | 15865000 | JPY |
| Income tax expense IFRS | CurrentQuarterDuration | 20304000 | JPY |
| Profit loss IFRS | Prior1QuarterDuration | 143085000 | JPY |
| Profit loss IFRS | CurrentQuarterDuration | 97519000 | JPY |
| Profit loss attributable to owners of parent IFRS | Prior1QuarterDuration | 116383000 | JPY |
| Profit loss attributable to owners of parent IFRS | CurrentQuarterDuration | 97519000 | 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 |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | 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 · total assets | pass |
| statement vs summary · total assets | pass |