Quarterly report · Q3
3814.TEDINET S100ROFV
Period2022-10-01 → 2023-06-30
Filed2023-08-10
StandardJapan GAAP
ConsolidatedNo
Data checks10 of 10 passed
Amended by S100WX28 (2025-10-27).
Key figures · 34
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.2bn | 2022-10-01 → 2023-06-30 | Standalone | Net sales |
| Revenue | ¥1.3bn | 2021-10-01 → 2022-09-30 | Standalone | Net sales (5-year summary) |
| Revenue | ¥971m | 2021-10-01 → 2022-06-30 | Standalone | Net sales |
| Operating income | ¥51m | 2022-10-01 → 2023-06-30 | Standalone | Operating income |
| Operating income | −¥253m | 2021-10-01 → 2022-06-30 | Standalone | Operating income |
| Ordinary income | ¥40m | 2022-10-01 → 2023-06-30 | Standalone | Ordinary income |
| Ordinary income | −¥553m | 2021-10-01 → 2022-09-30 | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥286m | 2021-10-01 → 2022-06-30 | Standalone | Ordinary income |
| Profit before tax | ¥143m | 2022-10-01 → 2023-06-30 | Standalone | Income before income taxes |
| Profit before tax | −¥285m | 2021-10-01 → 2022-06-30 | Standalone | Income before income taxes |
| Net income | ¥137m | 2022-10-01 → 2023-06-30 | Standalone | Profit loss |
| Net income | −¥599m | 2021-10-01 → 2022-09-30 | Standalone | Net income loss (5-year summary) |
| Net income | −¥291m | 2021-10-01 → 2022-06-30 | Standalone | Profit loss |
| Total assets | ¥1.5bn | at 2023-06-30 | Standalone | Assets |
| Total assets | ¥1.4bn | at 2022-09-30 | Standalone | Assets |
| Total assets | ¥1.8bn | at 2022-06-30 | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.7bn | at 2023-06-30 | Standalone | Liabilities |
| Total liabilities | ¥1.8bn | at 2022-09-30 | Standalone | Liabilities |
| Net assets / equity | −¥206m | at 2023-06-30 | Standalone | Net assets |
| Net assets / equity | −¥421m | at 2022-09-30 | Standalone | Net assets |
| Net assets / equity | −¥195m | at 2022-06-30 | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥73m | at 2023-06-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥104m | at 2022-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥39.85 | 2022-10-01 → 2023-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.95 | 2023-04-01 → 2023-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-209.35 | 2021-10-01 → 2022-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-104.89 | 2021-10-01 → 2022-06-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-34.77 | 2022-04-01 → 2022-06-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Equity ratio | -13.8% | at 2023-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -29.6% | at 2022-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | -11.2% | at 2022-06-30 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 3,501,100 | at 2023-06-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,253,600 | at 2022-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 3,006,600 | at 2022-06-30 | 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.
Segments · 26
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2022-10-01 → 2023-06-30 | −¥34m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-10-01 → 2023-06-30 | −¥34m |
| jpcrp040300-q3r_E05633-000Application Service Provider Businessreportable segment | revenue | 2022-10-01 → 2023-06-30 | ¥1.2bn |
| jpcrp040300-q3r_E05633-000Application Service Provider Businessreportable segment | revenue external | 2022-10-01 → 2023-06-30 | ¥1.2bn |
| jpcrp040300-q3r_E05633-000Application Service Provider Businessreportable segment | segment profit | 2022-10-01 → 2023-06-30 | ¥99m |
| jpcrp040300-q3r_E05633-000Hotel Related Businessreportable segment | revenue | 2022-10-01 → 2023-06-30 | ¥65m |
| jpcrp040300-q3r_E05633-000Hotel Related Businessreportable segment | revenue external | 2022-10-01 → 2023-06-30 | ¥32m |
| jpcrp040300-q3r_E05633-000Hotel Related Businessreportable segment | revenue intersegment | 2022-10-01 → 2023-06-30 | ¥34m |
| jpcrp040300-q3r_E05633-000Hotel Related Businessreportable segment | segment profit | 2022-10-01 → 2023-06-30 | −¥48m |
| —segment total | revenue | 2022-10-01 → 2023-06-30 | ¥1.3bn |
| —segment total | revenue external | 2022-10-01 → 2023-06-30 | ¥1.2bn |
| —segment total | revenue intersegment | 2022-10-01 → 2023-06-30 | ¥34m |
| —segment total | segment profit | 2022-10-01 → 2023-06-30 | ¥51m |
| Reconciling Itemsreconciling | revenue | 2021-10-01 → 2022-06-30 | −¥31m |
| Reconciling Itemsreconciling | revenue intersegment | 2021-10-01 → 2022-06-30 | −¥31m |
| jpcrp040300-q3r_E05633-000Application Service Provider Businessreportable segment | revenue | 2021-10-01 → 2022-06-30 | ¥934m |
| jpcrp040300-q3r_E05633-000Application Service Provider Businessreportable segment | revenue external | 2021-10-01 → 2022-06-30 | ¥934m |
| jpcrp040300-q3r_E05633-000Application Service Provider Businessreportable segment | segment profit | 2021-10-01 → 2022-06-30 | −¥214m |
| jpcrp040300-q3r_E05633-000Hotel Related Businessreportable segment | revenue | 2021-10-01 → 2022-06-30 | ¥68m |
| jpcrp040300-q3r_E05633-000Hotel Related Businessreportable segment | revenue external | 2021-10-01 → 2022-06-30 | ¥37m |
| jpcrp040300-q3r_E05633-000Hotel Related Businessreportable segment | revenue intersegment | 2021-10-01 → 2022-06-30 | ¥31m |
| jpcrp040300-q3r_E05633-000Hotel Related Businessreportable segment | segment profit | 2021-10-01 → 2022-06-30 | −¥39m |
| —segment total | revenue | 2021-10-01 → 2022-06-30 | ¥1.0bn |
| —segment total | revenue external | 2021-10-01 → 2022-06-30 | ¥971m |
| —segment total | revenue intersegment | 2021-10-01 → 2022-06-30 | ¥31m |
| —segment total | segment profit | 2021-10-01 → 2022-06-30 | −¥253m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 389
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes payable | CurrentQuarterInstant_NonConsolidatedMember | 10138000 | JPY |
| Accrued consumption taxes | Prior1YearInstant_NonConsolidatedMember | 33509000 | JPY |
| Accrued consumption taxes | CurrentQuarterInstant_NonConsolidatedMember | 36495000 | JPY |
| Deposits received | Prior1YearInstant_NonConsolidatedMember | 9253000 | JPY |
| Deposits received | CurrentQuarterInstant_NonConsolidatedMember | 9279000 | JPY |
| Advances received | Prior1YearInstant_NonConsolidatedMember | 78097000 | JPY |
| Advances received | CurrentQuarterInstant_NonConsolidatedMember | 173131000 | JPY |
| Current liabilities | Prior1YearInstant_NonConsolidatedMember | 876594000 | JPY |
| Current liabilities | CurrentQuarterInstant_NonConsolidatedMember | 854804000 | JPY |
| Bonds payable | Prior1YearInstant_NonConsolidatedMember | 76000000 | JPY |
| Bonds payable | CurrentQuarterInstant_NonConsolidatedMember | 55500000 | JPY |
| Long term loans payable | Prior1YearInstant_NonConsolidatedMember | 855080000 | JPY |
| Long term loans payable | CurrentQuarterInstant_NonConsolidatedMember | 759488000 | JPY |
| Lease obligations ncl | Prior1YearInstant_NonConsolidatedMember | 8671000 | JPY |
| Lease obligations ncl | CurrentQuarterInstant_NonConsolidatedMember | 2797000 | JPY |
| Provision for retirement benefits | Prior1YearInstant_NonConsolidatedMember | 28997000 | JPY |
| Provision for retirement benefits | CurrentQuarterInstant_NonConsolidatedMember | 30896000 | JPY |
| Asset retirement obligations ncl | Prior1YearInstant_NonConsolidatedMember | 2200000 | JPY |
| Asset retirement obligations ncl | CurrentQuarterInstant_NonConsolidatedMember | 2200000 | JPY |
| Noncurrent liabilities | Prior1YearInstant_NonConsolidatedMember | 970949000 | JPY |
| Noncurrent liabilities | CurrentQuarterInstant_NonConsolidatedMember | 850882000 | JPY |
| Liabilities | Prior1YearInstant_NonConsolidatedMember | 1847543000 | JPY |
| Liabilities | CurrentQuarterInstant_NonConsolidatedMember | 1705687000 | JPY |
| Capital stock | Prior1YearInstant_NonConsolidatedMember | 741079000 | JPY |
| Capital stock | CurrentQuarterInstant_NonConsolidatedMember | 780338000 | JPY |
| Capital surplus | Prior1YearInstant_NonConsolidatedMember | 530940000 | JPY |
| Capital surplus | CurrentQuarterInstant_NonConsolidatedMember | 570199000 | JPY |
| Retained earnings | Prior1YearInstant_NonConsolidatedMember | -1656759000 | JPY |
| Retained earnings | CurrentQuarterInstant_NonConsolidatedMember | -1519831000 | JPY |
| Treasury stock | Prior1YearInstant_NonConsolidatedMember | -37904000 | JPY |
| Treasury stock | CurrentQuarterInstant_NonConsolidatedMember | -37904000 | JPY |
| Shareholders equity | Prior1YearInstant_NonConsolidatedMember | -422643000 | JPY |
| Shareholders equity | CurrentQuarterInstant_NonConsolidatedMember | -207198000 | JPY |
| Valuation difference on available for sale securities | Prior1YearInstant_NonConsolidatedMember | 124000 | JPY |
| Valuation difference on available for sale securities | CurrentQuarterInstant_NonConsolidatedMember | 186000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant_NonConsolidatedMember | 124000 | JPY |
| Valuation and translation adjustments | CurrentQuarterInstant_NonConsolidatedMember | 186000 | JPY |
| Subscription rights to shares | Prior1YearInstant_NonConsolidatedMember | 1922000 | JPY |
| Subscription rights to shares | CurrentQuarterInstant_NonConsolidatedMember | 890000 | JPY |
| Net assets | Prior1YearInstant_NonConsolidatedMember | -420597000 | JPY |
| Net assets | CurrentQuarterInstant_NonConsolidatedMember | -206122000 | JPY |
| Liabilities and net assets | Prior1YearInstant_NonConsolidatedMember | 1426946000 | JPY |
| Liabilities and net assets | CurrentQuarterInstant_NonConsolidatedMember | 1499564000 | JPY |
| Net sales | Prior1YTDDuration_NonConsolidatedMember | 971178000 | JPY |
| Net sales | CurrentYTDDuration_NonConsolidatedMember | 1227822000 | JPY |
| Cost of sales | Prior1YTDDuration_NonConsolidatedMember | 721897000 | JPY |
| Cost of sales | CurrentYTDDuration_NonConsolidatedMember | 656267000 | JPY |
| Gross profit | Prior1YTDDuration_NonConsolidatedMember | 249280000 | JPY |
| Gross profit | CurrentYTDDuration_NonConsolidatedMember | 571555000 | JPY |
| Selling general and administrative expenses | Prior1YTDDuration_NonConsolidatedMember | 501907000 | 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 · 10 of 10 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 · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |