Quarterly report · Q1
3853.TEDINET S100P0Y9
Period2022-04-01 → 2022-06-30
Filed2022-08-12
StandardIFRS
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥803m | 2022-04-01 → 2022-06-30 | Cons. | Revenue IFRS |
| Revenue | ¥3.0bn | 2021-04-01 → 2022-03-31 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥681m | 2021-04-01 → 2021-06-30 | Cons. | Revenue IFRS |
| Operating income | ¥77m | 2022-04-01 → 2022-06-30 | Cons. | Operating profit loss IFRS |
| Operating income | ¥90m | 2021-04-01 → 2021-06-30 | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥388m | 2022-04-01 → 2022-06-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥4.0bn | 2021-04-01 → 2022-03-31 | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | ¥100m | 2021-04-01 → 2021-06-30 | Cons. | Profit loss before tax IFRS |
| Net income (owners) | ¥231m | 2022-04-01 → 2022-06-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥2.5bn | 2021-04-01 → 2022-03-31 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | ¥78m | 2021-04-01 → 2021-06-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | ¥235m | 2022-04-01 → 2022-06-30 | Cons. | Profit loss IFRS |
| Net income | ¥77m | 2021-04-01 → 2021-06-30 | Cons. | Profit loss IFRS |
| Total assets | ¥13.7bn | at 2022-06-30 | Cons. | Assets IFRS |
| Total assets | ¥12.6bn | at 2022-03-31 | Cons. | Assets IFRS |
| Total assets | ¥8.2bn | at 2021-06-30 | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥3.9bn | at 2022-06-30 | Cons. | Liabilities IFRS |
| Total liabilities | ¥3.6bn | at 2022-03-31 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥9.8bn | at 2022-06-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥9.0bn | at 2022-03-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥5.7bn | at 2021-06-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥5.7bn | at 2021-03-31d | Cons. | Equity IFRS |
| Equity (owners) | ¥9.1bn | at 2022-06-30 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥8.4bn | at 2022-03-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥5.5bn | at 2021-06-30 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥1.5bn | at 2022-06-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥1.8bn | at 2022-03-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥2.3bn | at 2021-06-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥2.5bn | at 2021-03-31d | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | ¥80m | 2022-04-01 → 2022-06-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥58m | 2021-04-01 → 2022-03-31 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥51m | 2021-04-01 → 2021-06-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | −¥311m | 2022-04-01 → 2022-06-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥499m | 2021-04-01 → 2022-03-31 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥110m | 2021-04-01 → 2021-06-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥122m | 2022-04-01 → 2022-06-30 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | −¥225m | 2021-04-01 → 2022-03-31 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | −¥122m | 2021-04-01 → 2021-06-30 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥13.75 | 2022-04-01 → 2022-06-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥152.43 | 2021-04-01 → 2022-03-31 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥4.72 | 2021-04-01 → 2021-06-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥13.75 | 2022-04-01 → 2022-06-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥152.43 | 2021-04-01 → 2022-03-31 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥4.72 | 2021-04-01 → 2021-06-30 | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 66.4% | at 2022-06-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 66.3% | at 2022-03-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 66.9% | at 2021-06-30 | 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 · 14
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2022-04-01 → 2022-06-30 | −¥8m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-04-01 → 2022-06-30 | −¥8m |
| Reconciling Itemsreconciling | segment profit | 2022-04-01 → 2022-06-30 | −¥405,000 |
| —segment total | revenue | 2022-04-01 → 2022-06-30 | ¥810m |
| —segment total | revenue external | 2022-04-01 → 2022-06-30 | ¥803m |
| —segment total | revenue intersegment | 2022-04-01 → 2022-06-30 | ¥8m |
| —segment total | segment profit | 2022-04-01 → 2022-06-30 | ¥72m |
| Reconciling Itemsreconciling | revenue | 2021-04-01 → 2021-06-30 | −¥7m |
| Reconciling Itemsreconciling | revenue intersegment | 2021-04-01 → 2021-06-30 | −¥7m |
| Reconciling Itemsreconciling | segment profit | 2021-04-01 → 2021-06-30 | ¥125,000 |
| —segment total | revenue | 2021-04-01 → 2021-06-30 | ¥687m |
| —segment total | revenue external | 2021-04-01 → 2021-06-30 | ¥681m |
| —segment total | revenue intersegment | 2021-04-01 → 2021-06-30 | ¥7m |
| —segment total | segment profit | 2021-04-01 → 2021-06-30 | ¥63m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 622
| Item | Context | Value | Unit |
|---|---|---|---|
| Other financial liabilities cl IFRS | Prior1YearInstant | 43510000 | JPY |
| Other financial liabilities cl IFRS | CurrentQuarterInstant | 54129000 | JPY |
| Other current liabilities cl IFRS | Prior1YearInstant | 656093000 | JPY |
| Other current liabilities cl IFRS | CurrentQuarterInstant | 892543000 | JPY |
| Total current liabilities IFRS | Prior1YearInstant | 1472711000 | JPY |
| Total current liabilities IFRS | CurrentQuarterInstant | 1579536000 | JPY |
| Provisions ncl IFRS | Prior1YearInstant | 9341000 | JPY |
| Provisions ncl IFRS | CurrentQuarterInstant | 9348000 | JPY |
| Borrowings ncl IFRS | Prior1YearInstant | 500200000 | JPY |
| Borrowings ncl IFRS | CurrentQuarterInstant | 464500000 | JPY |
| Deferred tax liabilities IFRS | Prior1YearInstant | 1240632000 | JPY |
| Deferred tax liabilities IFRS | CurrentQuarterInstant | 1468462000 | JPY |
| Other financial liabilities ncl IFRS | Prior1YearInstant | 385824000 | JPY |
| Other financial liabilities ncl IFRS | CurrentQuarterInstant | 373929000 | JPY |
| Other non current liabilities ncl IFRS | Prior1YearInstant | 4648000 | JPY |
| Other non current liabilities ncl IFRS | CurrentQuarterInstant | 5398000 | JPY |
| Non current labilities IFRS | Prior1YearInstant | 2140646000 | JPY |
| Non current labilities IFRS | CurrentQuarterInstant | 2321636000 | JPY |
| Liabilities IFRS | Prior1YearInstant | 3613357000 | JPY |
| Liabilities IFRS | CurrentQuarterInstant | 3901173000 | JPY |
| Share capital IFRS | Prior1YearInstant | 2275343000 | JPY |
| Share capital IFRS | CurrentQuarterInstant | 2275343000 | JPY |
| Capital surplus IFRS | Prior1YearInstant | 2457037000 | JPY |
| Capital surplus IFRS | CurrentQuarterInstant | 2458292000 | JPY |
| Treasury shares IFRS | Prior1YearInstant | -538012000 | JPY |
| Treasury shares IFRS | CurrentQuarterInstant | -538012000 | JPY |
| Other components of equity IFRS | Prior1YearInstant | 258934000 | JPY |
| Other components of equity IFRS | CurrentQuarterInstant | 823789000 | JPY |
| Retained earnings IFRS | Prior1YearInstant | 3903237000 | JPY |
| Retained earnings IFRS | CurrentQuarterInstant | 4058559000 | JPY |
| Equity attributable to owners of parent IFRS | Prior1YearInstant | 8356539000 | JPY |
| Equity attributable to owners of parent IFRS | CurrentQuarterInstant | 9077971000 | JPY |
| Non controlling interests IFRS | Prior1YearInstant | 624823000 | JPY |
| Non controlling interests IFRS | CurrentQuarterInstant | 701419000 | JPY |
| Equity IFRS | Prior1YearInstant | 8981362000 | JPY |
| Equity IFRS | CurrentQuarterInstant | 9779389000 | JPY |
| Liabilities and equity IFRS | Prior1YearInstant | 12594718000 | JPY |
| Liabilities and equity IFRS | CurrentQuarterInstant | 13680562000 | JPY |
| Revenue IFRS | Prior1YTDDuration | 680792000 | JPY |
| Revenue IFRS | CurrentYTDDuration | 802538000 | JPY |
| Cost of sales IFRS | Prior1YTDDuration | 115978000 | JPY |
| Cost of sales IFRS | CurrentYTDDuration | 160633000 | JPY |
| Gross profit IFRS | Prior1YTDDuration | 564814000 | JPY |
| Gross profit IFRS | CurrentYTDDuration | 641905000 | JPY |
| Selling general and administrative expenses IFRS | Prior1YTDDuration | 501125000 | JPY |
| Selling general and administrative expenses IFRS | CurrentYTDDuration | 630113000 | JPY |
| Other income IFRS | Prior1YTDDuration | 27897000 | JPY |
| Other income IFRS | CurrentYTDDuration | 65028000 | JPY |
| Other expenses IFRS | Prior1YTDDuration | 1587000 | JPY |
| Other expenses IFRS | CurrentYTDDuration | 64000 | 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 rounding |
| 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 · 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 |