Quarterly report · Q4
4293.TEDINET S100S7U8
Period2022-10-01 → 2023-09-30
Filed2023-11-10
StandardIFRS
ConsolidatedYes
Data checks13 of 14 passed
Key figures · 41
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥29.1bn | 2022-10-01 → 2023-09-30 | Cons. | Revenue2 IFRS |
| Revenue | ¥7.5bn | 2023-07-01 → 2023-09-30d | Cons. | Revenue2 IFRS |
| Revenue | ¥28.8bn | 2021-10-01 → 2022-09-30 | Cons. | Revenue2 IFRS |
| Operating income | ¥3.0bn | 2022-10-01 → 2023-09-30 | Cons. | Operating profit loss IFRS |
| Operating income | ¥738m | 2023-07-01 → 2023-09-30d | Cons. | Operating profit loss IFRS |
| Operating income | ¥5.4bn | 2021-10-01 → 2022-09-30 | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥4.2bn | 2022-10-01 → 2023-09-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥1.1bn | 2023-07-01 → 2023-09-30d | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥8.2bn | 2021-10-01 → 2022-09-30 | Cons. | Profit loss before tax IFRS |
| Net income (owners) | ¥2.8bn | 2022-10-01 → 2023-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥738m | 2023-07-01 → 2023-09-30d | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥5.7bn | 2021-10-01 → 2022-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | ¥2.7bn | 2022-10-01 → 2023-09-30 | Cons. | Profit loss IFRS |
| Net income | ¥731m | 2023-07-01 → 2023-09-30d | Cons. | Profit loss IFRS |
| Net income | ¥5.8bn | 2021-10-01 → 2022-09-30 | Cons. | Profit loss IFRS |
| Total assets | ¥90.5bn | at 2023-09-30 | Cons. | Assets IFRS |
| Total assets | ¥88.7bn | at 2022-09-30 | Cons. | Assets IFRS |
| Total liabilities | ¥26.5bn | at 2023-09-30 | Cons. | Liabilities IFRS |
| Total liabilities | ¥26.0bn | at 2022-09-30 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥64.0bn | at 2023-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥62.8bn | at 2022-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥18.4bn | at 2021-09-30d | Cons. | Equity IFRS |
| Equity (owners) | ¥64.0bn | at 2023-09-30 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥62.7bn | at 2022-09-30 | Cons. | Equity attributable to owners of parent IFRS |
| Cash & equivalents | ¥19.8bn | at 2023-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥21.3bn | at 2022-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥16.9bn | at 2021-09-30d | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | ¥1.8bn | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥3.6bn | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | −¥1.8bn | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥30.6bn | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥1.7bn | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | ¥31.2bn | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥13.28 | 2022-10-01 → 2023-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥3.56 | 2023-07-01 → 2023-09-30d | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥30.54 | 2021-10-01 → 2022-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥13.24 | 2022-10-01 → 2023-09-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥3.55 | 2023-07-01 → 2023-09-30d | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥30.45 | 2021-10-01 → 2022-09-30 | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 70.7% | at 2023-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 70.7% | 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.
Segments · 8
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment profit | 2022-10-01 → 2023-09-30 | −¥2.7bn |
| jpcrp040300-q4r_E05206-000Digital Marketingreportable segment | segment profit | 2022-10-01 → 2023-09-30 | ¥6.5bn |
| jpcrp040300-q4r_E05206-000Media Platformreportable segment | segment profit | 2022-10-01 → 2023-09-30 | −¥544m |
| —segment total | segment profit | 2022-10-01 → 2023-09-30 | ¥5.9bn |
| Reconciling Itemsreconciling | segment profit | 2021-10-01 → 2022-09-30 | −¥2.5bn |
| jpcrp040300-q4r_E05206-000Digital Marketingreportable segment | segment profit | 2021-10-01 → 2022-09-30 | ¥9.2bn |
| jpcrp040300-q4r_E05206-000Media Platformreportable segment | segment profit | 2021-10-01 → 2022-09-30 | −¥844m |
| —segment total | segment profit | 2021-10-01 → 2022-09-30 | ¥8.4bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 625
| Item | Context | Value | Unit |
|---|---|---|---|
| Profit loss before tax IFRS | CurrentYTDDuration | 4174340000 | JPY |
| Income tax expense IFRS | Prior1YearDuration | 2490040000 | JPY |
| Income tax expense IFRS | CurrentYTDDuration | 1449866000 | JPY |
| Profit loss IFRS | Prior1YearDuration | 5750673000 | JPY |
| Profit loss IFRS | CurrentYTDDuration | 2724474000 | JPY |
| Profit loss attributable to owners of parent IFRS | Prior1YearDuration | 5733564000 | JPY |
| Profit loss attributable to owners of parent IFRS | CurrentYTDDuration | 2768957000 | JPY |
| Profit loss attributable to non controlling interests IFRS | Prior1YearDuration | 17109000 | JPY |
| Profit loss attributable to non controlling interests IFRS | CurrentYTDDuration | -44483000 | JPY |
| Profit loss IFRS | Prior1YearDuration | 5750673000 | JPY |
| Profit loss IFRS | CurrentYTDDuration | 2724474000 | JPY |
| Basic earnings loss per share IFRS | Prior1YearDuration | 30.54 | |
| Basic earnings loss per share IFRS | CurrentYTDDuration | 13.28 | |
| Diluted earnings loss per share IFRS | Prior1YearDuration | 30.45 | |
| Diluted earnings loss per share IFRS | CurrentYTDDuration | 13.24 | |
| Revenue2 IFRS | Prior1QuarterDuration | 7252165000 | JPY |
| Revenue2 IFRS | CurrentQuarterDuration | 7470052000 | JPY |
| Cost of sales IFRS | Prior1QuarterDuration | 1694086000 | JPY |
| Cost of sales IFRS | CurrentQuarterDuration | 1923301000 | JPY |
| Gross profit IFRS | Prior1QuarterDuration | 5558079000 | JPY |
| Gross profit IFRS | CurrentQuarterDuration | 5546751000 | JPY |
| Selling general and administrative expenses IFRS | Prior1QuarterDuration | 4542985000 | JPY |
| Selling general and administrative expenses IFRS | CurrentQuarterDuration | 4821260000 | JPY |
| Other income IFRS | Prior1QuarterDuration | 10660000 | JPY |
| Other income IFRS | CurrentQuarterDuration | 20382000 | JPY |
| Other expenses IFRS | Prior1QuarterDuration | 60173000 | JPY |
| Other expenses IFRS | CurrentQuarterDuration | 7831000 | JPY |
| Operating profit loss IFRS | Prior1QuarterDuration | 965581000 | JPY |
| Operating profit loss IFRS | CurrentQuarterDuration | 738043000 | JPY |
| Finance income IFRS | Prior1QuarterDuration | 824343000 | JPY |
| Finance income IFRS | CurrentQuarterDuration | 50532000 | JPY |
| Finance costs IFRS | Prior1QuarterDuration | 105987000 | JPY |
| Finance costs IFRS | CurrentQuarterDuration | 22351000 | JPY |
| Share of profit loss of investments accounted for using equity method IFRS | Prior1QuarterDuration | 281780000 | JPY |
| Share of profit loss of investments accounted for using equity method IFRS | CurrentQuarterDuration | 312947000 | JPY |
| Profit loss before tax IFRS | Prior1QuarterDuration | 1965717000 | JPY |
| Profit loss before tax IFRS | CurrentQuarterDuration | 1079170000 | JPY |
| Income tax expense IFRS | Prior1QuarterDuration | 326939000 | JPY |
| Income tax expense IFRS | CurrentQuarterDuration | 347985000 | JPY |
| Profit loss IFRS | Prior1QuarterDuration | 1638778000 | JPY |
| Profit loss IFRS | CurrentQuarterDuration | 731185000 | JPY |
| Profit loss attributable to owners of parent IFRS | Prior1QuarterDuration | 1632282000 | JPY |
| Profit loss attributable to owners of parent IFRS | CurrentQuarterDuration | 737931000 | JPY |
| Profit loss attributable to non controlling interests IFRS | Prior1QuarterDuration | 6497000 | JPY |
| Profit loss attributable to non controlling interests IFRS | CurrentQuarterDuration | -6745000 | JPY |
| Profit loss IFRS | Prior1QuarterDuration | 1638778000 | JPY |
| Profit loss IFRS | CurrentQuarterDuration | 731185000 | JPY |
| Basic earnings loss per share IFRS | Prior1QuarterDuration | 7.80 | |
| Basic earnings loss per share IFRS | CurrentQuarterDuration | 3.56 | |
| Diluted earnings loss per share IFRS | Prior1QuarterDuration | 7.78 |
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 · 13 of 14 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | partial |
| 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 · total assets | pass |
| statement vs summary · total assets | pass |