Quarterly report · Q2
3993.TEDINET S100QQRR
Period2022-10-01 → 2023-03-31
Filed2023-05-12
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 49
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥6.7bn | 2022-10-01 → 2023-03-31 | Cons. | Net sales |
| Revenue | ¥11.5bn | 2021-10-01 → 2022-09-30 | Cons. | Net sales (5-year summary) |
| Revenue | ¥5.7bn | 2021-10-01 → 2022-03-31 | Cons. | Net sales |
| Operating income | ¥1.0bn | 2022-10-01 → 2023-03-31 | Cons. | Operating income |
| Operating income | ¥839m | 2021-10-01 → 2022-03-31 | Cons. | Operating income |
| Ordinary income | ¥1.2bn | 2022-10-01 → 2023-03-31 | Cons. | Ordinary income |
| Ordinary income | ¥1.6bn | 2021-10-01 → 2022-09-30 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥824m | 2021-10-01 → 2022-03-31 | Cons. | Ordinary income |
| Profit before tax | ¥1.1bn | 2022-10-01 → 2023-03-31 | Cons. | Income before income taxes |
| Profit before tax | ¥824m | 2021-10-01 → 2022-03-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥472m | 2022-10-01 → 2023-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥837m | 2021-10-01 → 2022-09-30 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥506m | 2021-10-01 → 2022-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥491m | 2022-10-01 → 2023-03-31 | Cons. | Profit loss |
| Net income | ¥525m | 2021-10-01 → 2022-03-31 | Cons. | Profit loss |
| Total assets | ¥35.8bn | at 2023-03-31 | Cons. | Assets |
| Total assets | ¥35.8bn | at 2022-09-30 | Cons. | Assets |
| Total assets | ¥35.0bn | at 2022-03-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥6.6bn | at 2023-03-31 | Cons. | Liabilities |
| Total liabilities | ¥6.5bn | at 2022-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥29.2bn | at 2023-03-31 | Cons. | Net assets |
| Net assets / equity | ¥29.3bn | at 2022-09-30 | Cons. | Net assets |
| Net assets / equity | ¥28.3bn | at 2022-03-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥12.4bn | at 2023-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥12.5bn | at 2022-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥12.4bn | at 2023-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥12.5bn | at 2022-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥13.0bn | at 2022-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥12.8bn | at 2021-09-30d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥979m | 2022-10-01 → 2023-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥2.7bn | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.4bn | 2021-10-01 → 2022-03-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥165m | 2022-10-01 → 2023-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥2.3bn | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥925m | 2021-10-01 → 2022-03-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥880m | 2022-10-01 → 2023-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥681m | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥320m | 2021-10-01 → 2022-03-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥15.49 | 2022-10-01 → 2023-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥9.37 | 2023-01-01 → 2023-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.38 | 2021-10-01 → 2022-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥16.56 | 2021-10-01 → 2022-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥10.63 | 2022-01-01 → 2022-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥15.02 | 2022-10-01 → 2023-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥26.57 | 2021-10-01 → 2022-09-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥16.06 | 2021-10-01 → 2022-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 80.4% | at 2023-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.6% | at 2022-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 79.8% | at 2022-03-31 | 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 · 28
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2022-10-01 → 2023-03-31 | −¥4m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-10-01 → 2023-03-31 | −¥4m |
| Reconciling Itemsreconciling | segment profit | 2022-10-01 → 2023-03-31 | −¥441m |
| jpcrp040300-q2r_E33391-000AI Research Solutionreportable segment | revenue | 2022-10-01 → 2023-03-31 | ¥3.8bn |
| jpcrp040300-q2r_E33391-000AI Research Solutionreportable segment | revenue external | 2022-10-01 → 2023-03-31 | ¥3.8bn |
| jpcrp040300-q2r_E33391-000AI Research Solutionreportable segment | segment profit | 2022-10-01 → 2023-03-31 | ¥584m |
| jpcrp040300-q2r_E33391-000AI Saa Sreportable segment | revenue | 2022-10-01 → 2023-03-31 | ¥2.9bn |
| jpcrp040300-q2r_E33391-000AI Saa Sreportable segment | revenue external | 2022-10-01 → 2023-03-31 | ¥2.9bn |
| jpcrp040300-q2r_E33391-000AI Saa Sreportable segment | revenue intersegment | 2022-10-01 → 2023-03-31 | ¥4m |
| jpcrp040300-q2r_E33391-000AI Saa Sreportable segment | segment profit | 2022-10-01 → 2023-03-31 | ¥891m |
| —segment total | revenue | 2022-10-01 → 2023-03-31 | ¥6.7bn |
| —segment total | revenue external | 2022-10-01 → 2023-03-31 | ¥6.7bn |
| —segment total | revenue intersegment | 2022-10-01 → 2023-03-31 | ¥4m |
| —segment total | segment profit | 2022-10-01 → 2023-03-31 | ¥1.5bn |
| Reconciling Itemsreconciling | revenue | 2021-10-01 → 2022-03-31 | −¥3m |
| Reconciling Itemsreconciling | revenue intersegment | 2021-10-01 → 2022-03-31 | −¥3m |
| Reconciling Itemsreconciling | segment profit | 2021-10-01 → 2022-03-31 | −¥275m |
| jpcrp040300-q2r_E33391-000AI Research Solutionreportable segment | revenue | 2021-10-01 → 2022-03-31 | ¥3.3bn |
| jpcrp040300-q2r_E33391-000AI Research Solutionreportable segment | revenue external | 2021-10-01 → 2022-03-31 | ¥3.3bn |
| jpcrp040300-q2r_E33391-000AI Research Solutionreportable segment | segment profit | 2021-10-01 → 2022-03-31 | ¥416m |
| jpcrp040300-q2r_E33391-000AI Saa Sreportable segment | revenue | 2021-10-01 → 2022-03-31 | ¥2.4bn |
| jpcrp040300-q2r_E33391-000AI Saa Sreportable segment | revenue external | 2021-10-01 → 2022-03-31 | ¥2.4bn |
| jpcrp040300-q2r_E33391-000AI Saa Sreportable segment | revenue intersegment | 2021-10-01 → 2022-03-31 | ¥3m |
| jpcrp040300-q2r_E33391-000AI Saa Sreportable segment | segment profit | 2021-10-01 → 2022-03-31 | ¥698m |
| —segment total | revenue | 2021-10-01 → 2022-03-31 | ¥5.7bn |
| —segment total | revenue external | 2021-10-01 → 2022-03-31 | ¥5.7bn |
| —segment total | revenue intersegment | 2021-10-01 → 2022-03-31 | ¥3m |
| —segment total | segment profit | 2021-10-01 → 2022-03-31 | ¥1.1bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 464
| Item | Context | Value | Unit |
|---|---|---|---|
| Loss gain on valuation of investment securities ope cf | Prior1YTDDuration | － | JPY |
| Loss gain on valuation of investment securities ope cf | CurrentYTDDuration | 90636000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 22177000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 18759000 | JPY |
| Amortization of stock issuance cost ope cf | Prior1YTDDuration | 13041000 | JPY |
| Amortization of stock issuance cost ope cf | CurrentYTDDuration | － | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -165335000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | -424940000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | -23168000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -44893000 | JPY |
| Decrease increase in prepaid expenses ope cf | Prior1YTDDuration | -98356000 | JPY |
| Decrease increase in prepaid expenses ope cf | CurrentYTDDuration | -264808000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | -3923000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | 18349000 | JPY |
| Increase decrease in contract liability ope cf | Prior1YTDDuration | 30892000 | JPY |
| Increase decrease in contract liability ope cf | CurrentYTDDuration | -59621000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YTDDuration | -20250000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYTDDuration | -3042000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YTDDuration | 147444000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYTDDuration | 135034000 | JPY |
| Other net ope cf | Prior1YTDDuration | -58607000 | JPY |
| Other net ope cf | CurrentYTDDuration | -69005000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | 1407321000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 1056336000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 32391000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 32746000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -22848000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -19711000 | JPY |
| Income taxes paid ope cf | Prior1YTDDuration | -486030000 | JPY |
| Income taxes paid ope cf | CurrentYTDDuration | -183537000 | JPY |
| Income taxes refund ope cf | Prior1YTDDuration | 481824000 | JPY |
| Income taxes refund ope cf | CurrentYTDDuration | 93637000 | JPY |
| Net cash provided by used in operating activities | Prior1YTDDuration | 1412658000 | JPY |
| Net cash provided by used in operating activities | CurrentYTDDuration | 979471000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YTDDuration | -103878000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYTDDuration | -96931000 | JPY |
| Purchase of intangible assets inv cf | Prior1YTDDuration | -164312000 | JPY |
| Purchase of intangible assets inv cf | CurrentYTDDuration | -203493000 | JPY |
| Purchase of investment securities inv cf | Prior1YTDDuration | -729541000 | JPY |
| Purchase of investment securities inv cf | CurrentYTDDuration | -125464000 | JPY |
| Proceeds from distribution of investment in partnerships inv cf | Prior1YTDDuration | － | JPY |
| Proceeds from distribution of investment in partnerships inv cf | CurrentYTDDuration | 203840000 | JPY |
| Other net inv cf | Prior1YTDDuration | 72478000 | JPY |
| Other net inv cf | CurrentYTDDuration | 56949000 | JPY |
| Net cash provided by used in investment activities | Prior1YTDDuration | -925254000 | JPY |
| Net cash provided by used in investment activities | CurrentYTDDuration | -165100000 | JPY |
| Repayment of long term loans payable fin cf | Prior1YTDDuration | -330845000 | JPY |
| Repayment of long term loans payable fin cf | CurrentYTDDuration | -330845000 | JPY |
| Proceeds from issuance of common stock fin cf | Prior1YTDDuration | 11204000 | JPY |
| Proceeds from issuance of common stock fin cf | CurrentYTDDuration | 9380000 | 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 |