Quarterly report · Q1
3909.TEDINET S100TE30
Period2024-01-01 → 2024-03-31
Filed2024-05-15
StandardJapan GAAP
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 31
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.6bn | 2024-01-01 → 2024-03-31 | Cons. | Net sales |
| Revenue | ¥5.7bn | 2023-01-01 → 2023-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.5bn | 2023-01-01 → 2023-03-31 | Cons. | Net sales |
| Operating income | −¥71m | 2024-01-01 → 2024-03-31 | Cons. | Operating income |
| Operating income | −¥68m | 2023-01-01 → 2023-03-31 | Cons. | Operating income |
| Ordinary income | −¥74m | 2024-01-01 → 2024-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥298m | 2023-01-01 → 2023-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥73m | 2023-01-01 → 2023-03-31 | Cons. | Ordinary income |
| Profit before tax | −¥76m | 2024-01-01 → 2024-03-31 | Cons. | Income before income taxes |
| Profit before tax | −¥77m | 2023-01-01 → 2023-03-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥53m | 2024-01-01 → 2024-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥118m | 2023-01-01 → 2023-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥50m | 2023-01-01 → 2023-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥74m | 2024-01-01 → 2024-03-31 | Cons. | Profit loss |
| Net income | −¥76m | 2023-01-01 → 2023-03-31 | Cons. | Profit loss |
| Total assets | ¥3.3bn | at 2024-03-31 | Cons. | Assets |
| Total assets | ¥3.5bn | at 2023-12-31 | Cons. | Assets |
| Total assets | ¥4.0bn | at 2023-03-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.9bn | at 2024-03-31 | Cons. | Liabilities |
| Total liabilities | ¥2.0bn | at 2023-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.4bn | at 2024-03-31 | Cons. | Net assets |
| Net assets / equity | ¥1.5bn | at 2023-12-31 | Cons. | Net assets |
| Net assets / equity | ¥2.2bn | at 2023-03-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥713m | at 2024-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.3bn | at 2023-12-31 | Cons. | Cash and deposits |
| EPS (basic) | ¥-7.64 | 2024-01-01 → 2024-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-14.61 | 2023-01-01 → 2023-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-5.8 | 2023-01-01 → 2023-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 25.1% | at 2024-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 25.5% | at 2023-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 38.4% | at 2023-03-31 | 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 · 65
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2024-01-01 → 2024-03-31 | ¥7m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2024-01-01 → 2024-03-31 | ¥7m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2024-01-01 → 2024-03-31 | ¥7m |
| Reconciling Itemsreconciling | revenue | 2024-01-01 → 2024-03-31 | −¥17m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-01-01 → 2024-03-31 | −¥17m |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-03-31 | −¥118m |
| jpcrp040300-q1r_E27894-000Ad Media Servicereportable segment | revenue | 2024-01-01 → 2024-03-31 | ¥81m |
| jpcrp040300-q1r_E27894-000Ad Media Servicereportable segment | revenue external | 2024-01-01 → 2024-03-31 | ¥76m |
| jpcrp040300-q1r_E27894-000Ad Media Servicereportable segment | revenue intersegment | 2024-01-01 → 2024-03-31 | ¥5m |
| jpcrp040300-q1r_E27894-000Ad Media Servicereportable segment | segment profit | 2024-01-01 → 2024-03-31 | ¥11m |
| jpcrp040300-q1r_E27894-000DX Cloudreportable segment | revenue | 2024-01-01 → 2024-03-31 | ¥282m |
| jpcrp040300-q1r_E27894-000DX Cloudreportable segment | revenue external | 2024-01-01 → 2024-03-31 | ¥282m |
| jpcrp040300-q1r_E27894-000DX Cloudreportable segment | revenue intersegment | 2024-01-01 → 2024-03-31 | ¥502,000 |
| jpcrp040300-q1r_E27894-000DX Cloudreportable segment | segment profit | 2024-01-01 → 2024-03-31 | ¥76m |
| jpcrp040300-q1r_E27894-000Internet Communication Related Businessreportable segment | revenue | 2024-01-01 → 2024-03-31 | ¥1.2bn |
| jpcrp040300-q1r_E27894-000Internet Communication Related Businessreportable segment | revenue external | 2024-01-01 → 2024-03-31 | ¥1.2bn |
| jpcrp040300-q1r_E27894-000Internet Communication Related Businessreportable segment | revenue intersegment | 2024-01-01 → 2024-03-31 | ¥3m |
| jpcrp040300-q1r_E27894-000Internet Communication Related Businessreportable segment | segment profit | 2024-01-01 → 2024-03-31 | −¥46m |
| jpcrp040300-q1r_E27894-000Investment Businessreportable segment | revenue | 2024-01-01 → 2024-03-31 | ¥9m |
| jpcrp040300-q1r_E27894-000Investment Businessreportable segment | revenue external | 2024-01-01 → 2024-03-31 | ¥7m |
| jpcrp040300-q1r_E27894-000Investment Businessreportable segment | revenue intersegment | 2024-01-01 → 2024-03-31 | ¥2m |
| jpcrp040300-q1r_E27894-000Investment Businessreportable segment | segment profit | 2024-01-01 → 2024-03-31 | −¥1m |
| jpcrp040300-q1r_E27894-000Other Businessreportable segment | revenue external | 2024-01-01 → 2024-03-31 | ¥5m |
| jpcrp040300-q1r_E27894-000Reuse Mobile Related Businessreportable segment | revenue external | 2024-01-01 → 2024-03-31 | ¥1.2bn |
| —segment total | revenue | 2024-01-01 → 2024-03-31 | ¥1.6bn |
| —segment total | revenue external | 2024-01-01 → 2024-03-31 | ¥1.6bn |
| —segment total | revenue intersegment | 2024-01-01 → 2024-03-31 | ¥9m |
| —segment total | segment profit | 2024-01-01 → 2024-03-31 | ¥40m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2024-01-01 → 2024-03-31 | ¥1.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2024-01-01 → 2024-03-31 | ¥1.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2024-01-01 → 2024-03-31 | ¥17m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2024-01-01 → 2024-03-31 | ¥47m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2023-01-01 → 2023-03-31 | ¥13m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2023-01-01 → 2023-03-31 | ¥240,000 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue intersegment | 2023-01-01 → 2023-03-31 | ¥13m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2023-01-01 → 2023-03-31 | ¥13m |
| Reconciling Itemsreconciling | revenue | 2023-01-01 → 2023-03-31 | −¥17m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-01-01 → 2023-03-31 | −¥17m |
| Reconciling Itemsreconciling | segment profit | 2023-01-01 → 2023-03-31 | −¥190m |
| jpcrp040300-q1r_E27894-000Ad Media Servicereportable segment | revenue | 2023-01-01 → 2023-03-31 | ¥88m |
| jpcrp040300-q1r_E27894-000Ad Media Servicereportable segment | revenue external | 2023-01-01 → 2023-03-31 | ¥87m |
| jpcrp040300-q1r_E27894-000Ad Media Servicereportable segment | revenue intersegment | 2023-01-01 → 2023-03-31 | ¥750,000 |
| jpcrp040300-q1r_E27894-000Ad Media Servicereportable segment | segment profit | 2023-01-01 → 2023-03-31 | ¥23m |
| jpcrp040300-q1r_E27894-000DX Cloudreportable segment | revenue | 2023-01-01 → 2023-03-31 | ¥343m |
| jpcrp040300-q1r_E27894-000DX Cloudreportable segment | revenue external | 2023-01-01 → 2023-03-31 | ¥340m |
| jpcrp040300-q1r_E27894-000DX Cloudreportable segment | revenue intersegment | 2023-01-01 → 2023-03-31 | ¥2m |
| jpcrp040300-q1r_E27894-000DX Cloudreportable segment | segment profit | 2023-01-01 → 2023-03-31 | ¥129m |
| jpcrp040300-q1r_E27894-000Internet Communication Related Businessreportable segment | revenue | 2023-01-01 → 2023-03-31 | ¥1.1bn |
| jpcrp040300-q1r_E27894-000Internet Communication Related Businessreportable segment | revenue external | 2023-01-01 → 2023-03-31 | ¥1.1bn |
| jpcrp040300-q1r_E27894-000Internet Communication Related Businessreportable segment | revenue intersegment | 2023-01-01 → 2023-03-31 | ¥2m |
| jpcrp040300-q1r_E27894-000Internet Communication Related Businessreportable segment | segment profit | 2023-01-01 → 2023-03-31 | −¥53m |
| jpcrp040300-q1r_E27894-000Investment Businessreportable segment | revenue | 2023-01-01 → 2023-03-31 | ¥25m |
| jpcrp040300-q1r_E27894-000Investment Businessreportable segment | revenue external | 2023-01-01 → 2023-03-31 | ¥25m |
| jpcrp040300-q1r_E27894-000Investment Businessreportable segment | segment profit | 2023-01-01 → 2023-03-31 | ¥10m |
| jpcrp040300-q1r_E27894-000Mobile Network Agency Businessreportable segment | revenue external | 2023-01-01 → 2023-03-31 | ¥241m |
| jpcrp040300-q1r_E27894-000Other Businessreportable segment | revenue external | 2023-01-01 → 2023-03-31 | ¥3m |
| jpcrp040300-q1r_E27894-000Reuse Mobile Related Businessreportable segment | revenue external | 2023-01-01 → 2023-03-31 | ¥828m |
| —segment total | revenue | 2023-01-01 → 2023-03-31 | ¥1.5bn |
| —segment total | revenue external | 2023-01-01 → 2023-03-31 | ¥1.5bn |
| —segment total | revenue intersegment | 2023-01-01 → 2023-03-31 | ¥5m |
| —segment total | segment profit | 2023-01-01 → 2023-03-31 | ¥109m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2023-01-01 → 2023-03-31 | ¥1.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2023-01-01 → 2023-03-31 | ¥1.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2023-01-01 → 2023-03-31 | ¥17m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2023-01-01 → 2023-03-31 | ¥122m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 372
| Item | Context | Value | Unit |
|---|---|---|---|
| Other noi | Prior1YTDDuration | 2595000 | JPY |
| Other noi | CurrentYTDDuration | 513000 | JPY |
| Non operating income | Prior1YTDDuration | 4153000 | JPY |
| Non operating income | CurrentYTDDuration | 2212000 | JPY |
| Interest expenses noe | Prior1YTDDuration | 3143000 | JPY |
| Interest expenses noe | CurrentYTDDuration | 3971000 | JPY |
| Share acquisition rights issuance costs noe | Prior1YTDDuration | 2170000 | JPY |
| Share acquisition rights issuance costs noe | CurrentYTDDuration | － | JPY |
| Other noe | Prior1YTDDuration | 3385000 | JPY |
| Other noe | CurrentYTDDuration | 1506000 | JPY |
| Non operating expenses | Prior1YTDDuration | 8699000 | JPY |
| Non operating expenses | CurrentYTDDuration | 5477000 | JPY |
| Ordinary income | Prior1YTDDuration | -72941000 | JPY |
| Ordinary income | CurrentYTDDuration | -74457000 | JPY |
| Receipt of compensation ei | Prior1YTDDuration | 300000 | JPY |
| Receipt of compensation ei | CurrentYTDDuration | 300000 | JPY |
| Extraordinary income | Prior1YTDDuration | 300000 | JPY |
| Extraordinary income | CurrentYTDDuration | 300000 | JPY |
| Information security cost el | Prior1YTDDuration | 4190000 | JPY |
| Information security cost el | CurrentYTDDuration | 1623000 | JPY |
| Extraordinary loss | Prior1YTDDuration | 4190000 | JPY |
| Extraordinary loss | CurrentYTDDuration | 1623000 | JPY |
| Income before income taxes | Prior1YTDDuration | -76831000 | JPY |
| Income before income taxes | CurrentYTDDuration | -75781000 | JPY |
| Income taxes current | Prior1YTDDuration | 2449000 | JPY |
| Income taxes current | CurrentYTDDuration | 645000 | JPY |
| Income taxes deferred | Prior1YTDDuration | -3110000 | JPY |
| Income taxes deferred | CurrentYTDDuration | -2484000 | JPY |
| Income taxes | Prior1YTDDuration | -661000 | JPY |
| Income taxes | CurrentYTDDuration | -1839000 | JPY |
| Profit loss | Prior1YTDDuration | -76169000 | JPY |
| Profit loss | CurrentYTDDuration | -73941000 | JPY |
| Profit loss attributable to non controlling interests | Prior1YTDDuration | -26496000 | JPY |
| Profit loss attributable to non controlling interests | CurrentYTDDuration | -20798000 | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | -49672000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | -53142000 | JPY |
| Profit loss | Prior1YTDDuration | -76169000 | JPY |
| Profit loss | CurrentYTDDuration | -73941000 | JPY |
| Comprehensive income | Prior1YTDDuration | -76169000 | JPY |
| Comprehensive income | CurrentYTDDuration | -73941000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | -49672000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | -53142000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | -26496000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | -20798000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q1r_E27894-000DXCloudReportableSegmentsMember | 340134000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q1r_E27894-000AdMediaServiceReportableSegmentsMember | 86901000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q1r_E27894-000InvestmentBusinessReportableSegmentsMember | 24672000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q1r_E27894-000ReuseMobileRelatedBusinessReportableSegmentsMember | 827728000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q1r_E27894-000MobileNetworkAgencyBusinessReportableSegmentsMember | 241103000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q1r_E27894-000OtherBusinessReportableSegmentsMember | 2607000 | 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 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 · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |