Quarterly report · Q2
4450.TEDINET S100OZX3
Period2022-01-01 → 2022-06-30
Filed2022-08-12
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 49
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.6bn | 2022-01-01 → 2022-06-30 | Cons. | Net sales |
| Revenue | ¥3.8bn | 2021-01-01 → 2021-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥1.5bn | 2021-01-01 → 2021-06-30 | Cons. | Net sales |
| Operating income | ¥297m | 2022-01-01 → 2022-06-30 | Cons. | Operating income |
| Operating income | ¥120m | 2021-01-01 → 2021-06-30 | Cons. | Operating income |
| Ordinary income | ¥303m | 2022-01-01 → 2022-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥380m | 2021-01-01 → 2021-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥114m | 2021-01-01 → 2021-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥303m | 2022-01-01 → 2022-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥114m | 2021-01-01 → 2021-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥192m | 2022-01-01 → 2022-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥254m | 2021-01-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥79m | 2021-01-01 → 2021-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥192m | 2022-01-01 → 2022-06-30 | Cons. | Profit loss |
| Net income | ¥79m | 2021-01-01 → 2021-06-30 | Cons. | Profit loss |
| Total assets | ¥3.1bn | at 2022-06-30 | Cons. | Assets |
| Total assets | ¥2.8bn | at 2021-12-31 | Cons. | Assets |
| Total assets | ¥2.3bn | at 2021-06-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥913m | at 2022-06-30 | Cons. | Liabilities |
| Total liabilities | ¥899m | at 2021-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.1bn | at 2022-06-30 | Cons. | Net assets |
| Net assets / equity | ¥1.9bn | at 2021-12-31 | Cons. | Net assets |
| Net assets / equity | ¥1.7bn | at 2021-06-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.1bn | at 2022-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥992m | at 2021-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.1bn | at 2022-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥992m | at 2021-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥772m | at 2021-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥878m | at 2020-12-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥124m | 2022-01-01 → 2022-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥372m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥160m | 2021-01-01 → 2021-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥31m | 2022-01-01 → 2022-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥252m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥259m | 2021-01-01 → 2021-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥968,000 | 2022-01-01 → 2022-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥7m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥7m | 2021-01-01 → 2021-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥139.6 | 2022-01-01 → 2022-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥49.7 | 2022-04-01 → 2022-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥186.6 | 2021-01-01 → 2021-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥58.21 | 2021-01-01 → 2021-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥35.66 | 2021-04-01 → 2021-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥132.11 | 2022-01-01 → 2022-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥176.36 | 2021-01-01 → 2021-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥55.11 | 2021-01-01 → 2021-06-30 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 70.2% | at 2022-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 68.1% | at 2021-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.3% | at 2021-06-30 | 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.
All source rows · 405
| Item | Context | Value | Unit |
|---|---|---|---|
| Income taxes | Prior1YTDDuration | 34859000 | JPY |
| Income taxes | CurrentYTDDuration | 110665000 | JPY |
| Profit loss | Prior1YTDDuration | 78829000 | JPY |
| Profit loss | CurrentYTDDuration | 192084000 | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | 78829000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | 192084000 | JPY |
| Profit loss | Prior1YTDDuration | 78829000 | JPY |
| Profit loss | CurrentYTDDuration | 192084000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YTDDuration | － | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYTDDuration | 11447000 | JPY |
| Other comprehensive income | Prior1YTDDuration | － | JPY |
| Other comprehensive income | CurrentYTDDuration | 11447000 | JPY |
| Comprehensive income | Prior1YTDDuration | 78829000 | JPY |
| Comprehensive income | CurrentYTDDuration | 203531000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 78829000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | 203531000 | JPY |
| Income before income taxes | Prior1YTDDuration | 113688000 | JPY |
| Income before income taxes | CurrentYTDDuration | 302749000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 8775000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 11320000 | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | － | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | 28923000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration | 7237000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration | 4297000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | Prior1YTDDuration | 14100000 | JPY |
| Increase decrease in provision for directors bonuses ope cf | CurrentYTDDuration | -30300000 | JPY |
| Share based compensation expenses ope cf | Prior1YTDDuration | 8178000 | JPY |
| Share based compensation expenses ope cf | CurrentYTDDuration | 17306000 | JPY |
| Increase decrease in provision for loss on order received ope cf | Prior1YTDDuration | 14000 | JPY |
| Increase decrease in provision for loss on order received ope cf | CurrentYTDDuration | 1114000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | 418000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | 653000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -71101000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | -120484000 | JPY |
| Decrease increase in prepaid expenses ope cf | Prior1YTDDuration | 970000 | JPY |
| Decrease increase in prepaid expenses ope cf | CurrentYTDDuration | -17210000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | -311000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | 3299000 | JPY |
| Decrease increase in long term prepaid expenses ope cf | Prior1YTDDuration | 20468000 | JPY |
| Decrease increase in long term prepaid expenses ope cf | CurrentYTDDuration | 16425000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | -4058000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | 6955000 | JPY |
| Increase decrease in accounts payable other ope cf | Prior1YTDDuration | -1407000 | JPY |
| Increase decrease in accounts payable other ope cf | CurrentYTDDuration | -17533000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YTDDuration | -3230000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYTDDuration | 2764000 | JPY |
| Loss gain on investments in partnership ope cf | Prior1YTDDuration | 7083000 | JPY |
| Loss gain on investments in partnership ope cf | CurrentYTDDuration | -5379000 | JPY |
| Other net ope cf | Prior1YTDDuration | 50780000 | JPY |
| Other net ope cf | CurrentYTDDuration | -6911000 | 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 |
| 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 · 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 |