Quarterly report · Q3
4180.TEDINET S100S97Q
Period2023-01-01 → 2023-09-30
Filed2023-11-13
StandardIFRS
ConsolidatedYes
Data checks16 of 16 passed
Key figures · 61
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥18.8bn | 2023-01-01 → 2023-09-30 | Cons. | Revenue IFRS |
| Revenue | ¥7.1bn | 2023-07-01 → 2023-09-30d | Cons. | Revenue IFRS |
| Revenue | ¥19.4bn | 2022-01-01 → 2022-12-31 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥13.7bn | 2022-01-01 → 2022-09-30 | Cons. | Revenue IFRS |
| Revenue | ¥5.1bn | 2022-07-01 → 2022-09-30d | Cons. | Revenue IFRS |
| Operating income | ¥362m | 2023-01-01 → 2023-09-30 | Cons. | Operating profit loss IFRS |
| Operating income | ¥314m | 2023-07-01 → 2023-09-30d | Cons. | Operating profit loss IFRS |
| Operating income | −¥87m | 2022-01-01 → 2022-09-30 | Cons. | Operating profit loss IFRS |
| Operating income | ¥5m | 2022-07-01 → 2022-09-30d | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥429m | 2023-01-01 → 2023-09-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥318m | 2023-07-01 → 2023-09-30d | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥111m | 2022-01-01 → 2022-12-31 | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | −¥224m | 2022-01-01 → 2022-09-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | −¥29m | 2022-07-01 → 2022-09-30d | Cons. | Profit loss before tax IFRS |
| Net income (owners) | ¥383m | 2023-01-01 → 2023-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥302m | 2023-07-01 → 2023-09-30d | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥21m | 2022-01-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | −¥289m | 2022-01-01 → 2022-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | −¥55m | 2022-07-01 → 2022-09-30d | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | ¥383m | 2023-01-01 → 2023-09-30 | Cons. | Profit loss IFRS |
| Net income | ¥302m | 2023-07-01 → 2023-09-30d | Cons. | Profit loss IFRS |
| Net income | −¥289m | 2022-01-01 → 2022-09-30 | Cons. | Profit loss IFRS |
| Net income | −¥55m | 2022-07-01 → 2022-09-30d | Cons. | Profit loss IFRS |
| Total assets | ¥39.1bn | at 2023-09-30 | Cons. | Assets IFRS |
| Total assets | ¥35.9bn | at 2022-12-31 | Cons. | Assets IFRS |
| Total assets | ¥36.8bn | at 2022-09-30 | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥9.0bn | at 2023-09-30 | Cons. | Liabilities IFRS |
| Total liabilities | ¥9.7bn | at 2022-12-31 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥30.1bn | at 2023-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥26.2bn | at 2022-12-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥28.2bn | at 2022-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥22.8bn | at 2021-12-31d | Cons. | Equity IFRS |
| Equity (owners) | ¥30.1bn | at 2023-09-30 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥26.2bn | at 2022-12-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥28.2bn | at 2022-09-30 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥4.6bn | at 2023-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥3.8bn | at 2022-12-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥10.5bn | at 2022-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥6.6bn | at 2021-12-31d | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | ¥764m | 2023-01-01 → 2023-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥996m | 2022-01-01 → 2022-12-31 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥409m | 2022-01-01 → 2022-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | ¥1.4bn | 2023-01-01 → 2023-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥3.8bn | 2022-01-01 → 2022-12-31 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | ¥3.0bn | 2022-01-01 → 2022-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥1.9bn | 2023-01-01 → 2023-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | −¥520m | 2022-01-01 → 2022-12-31 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | −¥385m | 2022-01-01 → 2022-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥3.77 | 2023-01-01 → 2023-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥2.96 | 2023-07-01 → 2023-09-30d | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥0.21 | 2022-01-01 → 2022-12-31 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥-2.85 | 2022-01-01 → 2022-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥-0.55 | 2022-07-01 → 2022-09-30d | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥3.73 | 2023-01-01 → 2023-09-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥2.94 | 2023-07-01 → 2023-09-30d | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥0.21 | 2022-01-01 → 2022-12-31 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥-2.85 | 2022-01-01 → 2022-09-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥-0.55 | 2022-07-01 → 2022-09-30d | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 76.9% | at 2023-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 72.9% | at 2022-12-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 76.6% | at 2022-09-30 | 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.
All source rows · 551
| Item | Context | Value | Unit |
|---|---|---|---|
| Other expenses IFRS | Prior1YTDDuration | 1993000 | JPY |
| Other expenses IFRS | CurrentYTDDuration | 6526000 | JPY |
| Operating profit loss IFRS | Prior1YTDDuration | -86980000 | JPY |
| Operating profit loss IFRS | CurrentYTDDuration | 361563000 | JPY |
| Finance income IFRS | Prior1YTDDuration | 96327000 | JPY |
| Finance income IFRS | CurrentYTDDuration | 405520000 | JPY |
| Finance costs IFRS | Prior1YTDDuration | 233306000 | JPY |
| Finance costs IFRS | CurrentYTDDuration | 338353000 | JPY |
| Profit loss before tax IFRS | Prior1YTDDuration | -223959000 | JPY |
| Profit loss before tax IFRS | CurrentYTDDuration | 428730000 | JPY |
| Income tax expense IFRS | Prior1YTDDuration | 64601000 | JPY |
| Income tax expense IFRS | CurrentYTDDuration | 45562000 | JPY |
| Profit loss IFRS | Prior1YTDDuration | -288560000 | JPY |
| Profit loss IFRS | CurrentYTDDuration | 383168000 | JPY |
| Profit loss attributable to owners of parent IFRS | Prior1YTDDuration | -288560000 | JPY |
| Profit loss attributable to owners of parent IFRS | CurrentYTDDuration | 383168000 | JPY |
| Basic earnings loss per share IFRS | Prior1YTDDuration | -2.85 | |
| Basic earnings loss per share IFRS | CurrentYTDDuration | 3.77 | |
| Diluted earnings loss per share IFRS | Prior1YTDDuration | -2.85 | |
| Diluted earnings loss per share IFRS | CurrentYTDDuration | 3.73 | |
| Revenue IFRS | Prior1QuarterDuration | 5111903000 | JPY |
| Revenue IFRS | CurrentQuarterDuration | 7080269000 | JPY |
| Cost of sales IFRS | Prior1QuarterDuration | 2408225000 | JPY |
| Cost of sales IFRS | CurrentQuarterDuration | 3356893000 | JPY |
| Gross profit IFRS | Prior1QuarterDuration | 2703678000 | JPY |
| Gross profit IFRS | CurrentQuarterDuration | 3723376000 | JPY |
| Selling and marketing expenses IFRS | Prior1QuarterDuration | 1712881000 | JPY |
| Selling and marketing expenses IFRS | CurrentQuarterDuration | 2162419000 | JPY |
| Research and development expenditure recognized as expense during period IFRS | Prior1QuarterDuration | 598688000 | JPY |
| Research and development expenditure recognized as expense during period IFRS | CurrentQuarterDuration | 831229000 | JPY |
| General and administrative expenses IFRS | Prior1QuarterDuration | 416454000 | JPY |
| General and administrative expenses IFRS | CurrentQuarterDuration | 484062000 | JPY |
| Other income IFRS | Prior1QuarterDuration | 29425000 | JPY |
| Other income IFRS | CurrentQuarterDuration | 73174000 | JPY |
| Other expenses IFRS | Prior1QuarterDuration | 84000 | JPY |
| Other expenses IFRS | CurrentQuarterDuration | 5315000 | JPY |
| Operating profit loss IFRS | Prior1QuarterDuration | 4996000 | JPY |
| Operating profit loss IFRS | CurrentQuarterDuration | 313525000 | JPY |
| Finance income IFRS | Prior1QuarterDuration | 55176000 | JPY |
| Finance income IFRS | CurrentQuarterDuration | 148536000 | JPY |
| Finance costs IFRS | Prior1QuarterDuration | 88751000 | JPY |
| Finance costs IFRS | CurrentQuarterDuration | 143684000 | JPY |
| Profit loss before tax IFRS | Prior1QuarterDuration | -28579000 | JPY |
| Profit loss before tax IFRS | CurrentQuarterDuration | 318377000 | JPY |
| Income tax expense IFRS | Prior1QuarterDuration | 26786000 | JPY |
| Income tax expense IFRS | CurrentQuarterDuration | 16876000 | JPY |
| Profit loss IFRS | Prior1QuarterDuration | -55365000 | JPY |
| Profit loss IFRS | CurrentQuarterDuration | 301501000 | JPY |
| Profit loss attributable to owners of parent IFRS | Prior1QuarterDuration | -55365000 | JPY |
| Profit loss attributable to owners of parent IFRS | CurrentQuarterDuration | 301501000 | 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 · 16 of 16 passed
| balance sheet identity | pass |
| 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 · 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 · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |