Quarterly report · Q2
3967.TEDINET S100PCY2
Period2022-03-01 → 2022-08-31
Filed2022-10-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.9bn | 2022-03-01 → 2022-08-31 | Cons. | Net sales |
| Revenue | ¥2.7bn | 2021-03-01 → 2022-02-28 | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.3bn | 2021-03-01 → 2021-08-31 | Cons. | Net sales |
| Operating income | ¥23m | 2022-03-01 → 2022-08-31 | Cons. | Operating income |
| Operating income | −¥62m | 2021-03-01 → 2021-08-31 | Cons. | Operating income |
| Ordinary income | −¥6m | 2022-03-01 → 2022-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥94m | 2021-03-01 → 2022-02-28 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥46m | 2021-03-01 → 2021-08-31 | Cons. | Ordinary income |
| Profit before tax | −¥30m | 2022-03-01 → 2022-08-31 | Cons. | Income before income taxes |
| Profit before tax | −¥46m | 2021-03-01 → 2021-08-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥19m | 2022-03-01 → 2022-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥128m | 2021-03-01 → 2022-02-28 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥27m | 2021-03-01 → 2021-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥20m | 2022-03-01 → 2022-08-31 | Cons. | Profit loss |
| Net income | −¥27m | 2021-03-01 → 2021-08-31 | Cons. | Profit loss |
| Total assets | ¥4.2bn | at 2022-08-31 | Cons. | Assets |
| Total assets | ¥2.5bn | at 2022-02-28 | Cons. | Assets |
| Total assets | ¥2.3bn | at 2021-08-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥2.0bn | at 2022-08-31 | Cons. | Liabilities |
| Total liabilities | ¥1.1bn | at 2022-02-28 | Cons. | Liabilities |
| Net assets / equity | ¥2.3bn | at 2022-08-31 | Cons. | Net assets |
| Net assets / equity | ¥1.4bn | at 2022-02-28 | Cons. | Net assets |
| Net assets / equity | ¥1.2bn | at 2021-08-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.8bn | at 2022-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.3bn | at 2022-02-28 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.8bn | at 2022-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.3bn | at 2022-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.1bn | at 2021-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.0bn | at 2021-02-28d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥76m | 2022-03-01 → 2022-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥191m | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥68m | 2021-03-01 → 2021-08-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥1.2bn | 2022-03-01 → 2022-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | ¥129m | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥10m | 2021-03-01 → 2021-08-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥1.6bn | 2022-03-01 → 2022-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥74m | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥18m | 2021-03-01 → 2021-08-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-3.43 | 2022-03-01 → 2022-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.35 | 2022-06-01 → 2022-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.46 | 2021-03-01 → 2022-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-5.25 | 2021-03-01 → 2021-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.36 | 2021-06-01 → 2021-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥24.38 | 2021-03-01 → 2022-02-28 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 52.3% | at 2022-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.8% | at 2022-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 52.0% | at 2021-08-31 | 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 · 45
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2022-03-01 → 2022-08-31 | −¥19m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-03-01 → 2022-08-31 | −¥19m |
| Reconciling Itemsreconciling | segment profit | 2022-03-01 → 2022-08-31 | −¥279m |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue | 2022-03-01 → 2022-08-31 | ¥617m |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue external | 2022-03-01 → 2022-08-31 | ¥616m |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue intersegment | 2022-03-01 → 2022-08-31 | ¥1m |
| jpcrp040300-q2r_E32750-000AIreportable segment | segment profit | 2022-03-01 → 2022-08-31 | −¥40m |
| jpcrp040300-q2r_E32750-000DXreportable segment | revenue | 2022-03-01 → 2022-08-31 | ¥143m |
| jpcrp040300-q2r_E32750-000DXreportable segment | revenue external | 2022-03-01 → 2022-08-31 | ¥129m |
| jpcrp040300-q2r_E32750-000DXreportable segment | revenue intersegment | 2022-03-01 → 2022-08-31 | ¥13m |
| jpcrp040300-q2r_E32750-000DXreportable segment | segment profit | 2022-03-01 → 2022-08-31 | −¥62m |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue | 2022-03-01 → 2022-08-31 | ¥1.1bn |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue external | 2022-03-01 → 2022-08-31 | ¥1.1bn |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue intersegment | 2022-03-01 → 2022-08-31 | ¥4m |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | segment profit | 2022-03-01 → 2022-08-31 | ¥404m |
| —segment total | revenue | 2022-03-01 → 2022-08-31 | ¥1.9bn |
| —segment total | revenue external | 2022-03-01 → 2022-08-31 | ¥1.9bn |
| —segment total | revenue intersegment | 2022-03-01 → 2022-08-31 | ¥19m |
| —segment total | segment profit | 2022-03-01 → 2022-08-31 | ¥302m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2022-03-01 → 2022-08-31 | ¥1.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2022-03-01 → 2022-08-31 | ¥1.9bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2022-03-01 → 2022-08-31 | ¥19m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2022-03-01 → 2022-08-31 | ¥302m |
| Reconciling Itemsreconciling | revenue | 2021-03-01 → 2021-08-31 | −¥2m |
| Reconciling Itemsreconciling | revenue intersegment | 2021-03-01 → 2021-08-31 | −¥2m |
| Reconciling Itemsreconciling | segment profit | 2021-03-01 → 2021-08-31 | −¥286m |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue | 2021-03-01 → 2021-08-31 | ¥354m |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue external | 2021-03-01 → 2021-08-31 | ¥353m |
| jpcrp040300-q2r_E32750-000AIreportable segment | revenue intersegment | 2021-03-01 → 2021-08-31 | ¥1m |
| jpcrp040300-q2r_E32750-000AIreportable segment | segment profit | 2021-03-01 → 2021-08-31 | −¥17m |
| jpcrp040300-q2r_E32750-000DXreportable segment | revenue | 2021-03-01 → 2021-08-31 | ¥3m |
| jpcrp040300-q2r_E32750-000DXreportable segment | revenue external | 2021-03-01 → 2021-08-31 | ¥3m |
| jpcrp040300-q2r_E32750-000DXreportable segment | segment profit | 2021-03-01 → 2021-08-31 | −¥37m |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue | 2021-03-01 → 2021-08-31 | ¥903m |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue external | 2021-03-01 → 2021-08-31 | ¥903m |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | revenue intersegment | 2021-03-01 → 2021-08-31 | ¥105,000 |
| jpcrp040300-q2r_E32750-000Digital Riskreportable segment | segment profit | 2021-03-01 → 2021-08-31 | ¥278m |
| —segment total | revenue | 2021-03-01 → 2021-08-31 | ¥1.3bn |
| —segment total | revenue external | 2021-03-01 → 2021-08-31 | ¥1.3bn |
| —segment total | revenue intersegment | 2021-03-01 → 2021-08-31 | ¥2m |
| —segment total | segment profit | 2021-03-01 → 2021-08-31 | ¥224m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2021-03-01 → 2021-08-31 | ¥1.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2021-03-01 → 2021-08-31 | ¥1.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2021-03-01 → 2021-08-31 | ¥2m |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2021-03-01 → 2021-08-31 | ¥224m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 527
| Item | Context | Value | Unit |
|---|---|---|---|
| Loss on extinguishment share based remuneration expenses inv cf | Prior1YTDDuration | － | JPY |
| Loss on extinguishment share based remuneration expenses inv cf | CurrentYTDDuration | -17000000 | JPY |
| Restoration spending inv cf | Prior1YTDDuration | -3142000 | JPY |
| Restoration spending inv cf | CurrentYTDDuration | -2600000 | JPY |
| Payments for lease deposits inv cf | Prior1YTDDuration | -47464000 | JPY |
| Payments for lease deposits inv cf | CurrentYTDDuration | -15998000 | JPY |
| Collection of lease deposits inv cf | Prior1YTDDuration | 5012000 | JPY |
| Collection of lease deposits inv cf | CurrentYTDDuration | 1896000 | JPY |
| Payments of loans receivable inv cf | Prior1YTDDuration | － | JPY |
| Payments of loans receivable inv cf | CurrentYTDDuration | -20873000 | JPY |
| Collection of loans receivable inv cf | Prior1YTDDuration | － | JPY |
| Collection of loans receivable inv cf | CurrentYTDDuration | 15219000 | JPY |
| Other net inv cf | Prior1YTDDuration | 64000 | JPY |
| Other net inv cf | CurrentYTDDuration | -3559000 | JPY |
| Net cash provided by used in investment activities | Prior1YTDDuration | -9773000 | JPY |
| Net cash provided by used in investment activities | CurrentYTDDuration | -1188893000 | JPY |
| Proceeds from long term loans payable fin cf | Prior1YTDDuration | 40000000 | JPY |
| Proceeds from long term loans payable fin cf | CurrentYTDDuration | 934000000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YTDDuration | -56852000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYTDDuration | -119556000 | JPY |
| Xxx fin cf | Prior1YTDDuration | -974000 | JPY |
| Xxx fin cf | CurrentYTDDuration | -20294000 | JPY |
| Proceeds from issuance of common stock fin cf | Prior1YTDDuration | － | JPY |
| Proceeds from issuance of common stock fin cf | CurrentYTDDuration | 805200000 | JPY |
| Proceeds from share issuance to non controlling shareholders fin cf | Prior1YTDDuration | － | JPY |
| Proceeds from share issuance to non controlling shareholders fin cf | CurrentYTDDuration | 49950000 | JPY |
| Other net fin cf | Prior1YTDDuration | － | JPY |
| Other net fin cf | CurrentYTDDuration | -1283000 | JPY |
| Net cash provided by used in financing activities | Prior1YTDDuration | -17826000 | JPY |
| Net cash provided by used in financing activities | CurrentYTDDuration | 1648015000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1YTDDuration | 30000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | CurrentYTDDuration | 24000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YTDDuration | 40141000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYTDDuration | 535260000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 1021008000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 1266586000 | JPY |
| Cash and cash equivalents | Prior1QuarterInstant | 1061150000 | JPY |
| Cash and cash equivalents | CurrentQuarterInstant | 1801846000 | JPY |
| Directors compensations sga | Prior1YTDDuration | 68514000 | JPY |
| Directors compensations sga | CurrentYTDDuration | 84211000 | JPY |
| Payroll and allowances sga | Prior1YTDDuration | 207730000 | JPY |
| Payroll and allowances sga | CurrentYTDDuration | 203552000 | JPY |
| Retirement benefit expenses sga | Prior1YTDDuration | 2029000 | JPY |
| Retirement benefit expenses sga | CurrentYTDDuration | 1388000 | JPY |
| Share based compensation expenses sga | Prior1YTDDuration | 12500000 | JPY |
| Share based compensation expenses sga | CurrentYTDDuration | 7500000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E32750-000DigitalRiskReportableSegmentMember | 903178000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E32750-000AIReportableSegmentMember | 352847000 | JPY |
| Revenues from external customers | Prior1YTDDuration_jpcrp040300-q2r_E32750-000DXReportableSegmentMember | 3250000 | JPY |
| Revenues from external customers | Prior1YTDDuration_ReportableSegmentsMember | 1259275000 | 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 rounding |
| balance sheet identity | pass |
| 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 |