Tokyo Tape
Sign in
← Vario Secure

Quarterly report · Q1

4494.TEDINET S100RD8X
Period2023-03-01 → 2023-05-31
Filed2023-07-12
StandardIFRS
ConsolidatedNo
Data checks12 of 13 passed
Key figures · 72
MetricValuePeriodScopeSource row
Revenue¥644m2023-03-01 → 2023-05-31StandaloneNet sales
Revenue¥2.6bn2022-03-01 → 2023-02-28StandaloneNet sales (5-year summary)
Revenue¥670m2022-03-01 → 2022-05-31StandaloneNet sales
Operating income¥82m2023-03-01 → 2023-05-31StandaloneOperating income
Operating income¥146m2023-03-01 → 2023-05-31StandaloneOperating profit loss IFRS
Operating income¥135m2022-03-01 → 2022-05-31StandaloneOperating income
Operating income¥199m2022-03-01 → 2022-05-31StandaloneOperating profit loss IFRS
Ordinary income¥80m2023-03-01 → 2023-05-31StandaloneOrdinary income
Ordinary income¥276m2022-03-01 → 2023-02-28StandaloneOrdinary income loss (5-year summary)
Ordinary income¥127m2022-03-01 → 2022-05-31StandaloneOrdinary income
Profit before tax¥80m2023-03-01 → 2023-05-31StandaloneIncome before income taxes
Profit before tax¥143m2023-03-01 → 2023-05-31StandaloneProfit loss before tax IFRS
Profit before tax¥542m2022-03-01 → 2023-02-28StandaloneProfit loss before tax IFRS (5-year summary)
Profit before tax¥127m2022-03-01 → 2022-05-31StandaloneIncome before income taxes
Profit before tax¥183m2022-03-01 → 2022-05-31StandaloneProfit loss before tax IFRS
Net income¥34m2023-03-01 → 2023-05-31StandaloneProfit loss
Net income¥98m2023-03-01 → 2023-05-31StandaloneProfit loss IFRS
Net income¥110m2022-03-01 → 2023-02-28StandaloneNet income loss (5-year summary)
Net income¥383m2022-03-01 → 2023-02-28StandaloneProfit loss IFRS (5-year summary)
Net income¥68m2022-03-01 → 2022-05-31StandaloneProfit loss
Net income¥126m2022-03-01 → 2022-05-31StandaloneProfit loss IFRS
Total assets¥5.9bnat 2023-05-31StandaloneAssets
Total assets¥7.6bnat 2023-05-31StandaloneAssets IFRS
Total assets¥6.2bnat 2023-02-28StandaloneAssets
Total assets¥7.8bnat 2023-02-28StandaloneAssets IFRS
Total assets¥5.6bnat 2022-05-31StandaloneTotal assets (5-year summary)
Total assets¥7.1bnat 2022-05-31StandaloneTotal assets IFRS (5-year summary)
Total liabilities¥2.2bnat 2023-05-31StandaloneLiabilities
Total liabilities¥2.3bnat 2023-05-31StandaloneLiabilities IFRS
Total liabilities¥2.3bnat 2023-02-28StandaloneLiabilities
Total liabilities¥2.4bnat 2023-02-28StandaloneLiabilities IFRS
Net assets / equity¥3.7bnat 2023-05-31StandaloneNet assets
Net assets / equity¥5.3bnat 2023-05-31StandaloneEquity IFRS
Net assets / equity¥3.8bnat 2023-02-28StandaloneNet assets
Net assets / equity¥5.4bnat 2023-02-28StandaloneEquity IFRS
Net assets / equity¥4.3bnat 2022-05-31StandaloneEquity IFRS
Net assets / equity¥3.0bnat 2022-05-31StandaloneNet assets (5-year summary)
Net assets / equity¥4.3bnat 2022-02-28dStandaloneEquity IFRS
Cash and deposits¥806mat 2023-05-31StandaloneCash and deposits
Cash and deposits¥1.0bnat 2023-02-28StandaloneCash and deposits
Cash & equivalents¥806mat 2023-05-31StandaloneCash and cash equivalents IFRS
Cash & equivalents¥1.0bnat 2023-02-28StandaloneCash and cash equivalents IFRS
Cash & equivalents¥259mat 2022-05-31StandaloneCash and cash equivalents IFRS
Cash & equivalents¥390mat 2022-02-28dStandaloneCash and cash equivalents IFRS
Operating cash flow¥55m2023-03-01 → 2023-05-31StandaloneNet cash provided by used in operating activities IFRS
Operating cash flow¥522m2022-03-01 → 2023-02-28StandaloneCash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥64m2022-03-01 → 2022-05-31StandaloneNet cash provided by used in operating activities IFRS
Investing cash flow−¥42m2023-03-01 → 2023-05-31StandaloneNet cash provided by used in investing activities IFRS
Investing cash flow−¥139m2022-03-01 → 2023-02-28StandaloneCash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥35m2022-03-01 → 2022-05-31StandaloneNet cash provided by used in investing activities IFRS
Financing cash flow−¥247m2023-03-01 → 2023-05-31StandaloneNet cash provided by used in financing activities IFRS
Financing cash flow¥266m2022-03-01 → 2023-02-28StandaloneCash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥160m2022-03-01 → 2022-05-31StandaloneNet cash provided by used in financing activities IFRS
EPS (basic)¥21.772023-03-01 → 2023-05-31StandaloneBasic earnings loss per share IFRS
EPS (basic)¥7.542023-03-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.882022-03-01 → 2023-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥93.412022-03-01 → 2023-02-28StandaloneBasic earnings loss per share IFRS (5-year summary)
EPS (basic)¥33.292022-03-01 → 2022-05-31StandaloneBasic earnings loss per share IFRS
EPS (basic)¥17.792022-03-01 → 2022-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥21.42023-03-01 → 2023-05-31StandaloneDiluted earnings loss per share IFRS
EPS (diluted)¥7.412023-03-01 → 2023-05-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥26.242022-03-01 → 2023-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥91.182022-03-01 → 2023-02-28StandaloneDiluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥32.222022-03-01 → 2022-05-31StandaloneDiluted earnings loss per share IFRS
EPS (diluted)¥17.222022-03-01 → 2022-05-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥40.52022-03-01 → 2023-02-28StandaloneDividend paid per share (5-year summary)
Equity ratio62.3%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.1%at 2023-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.8%at 2022-05-31StandaloneEquity to asset ratio (5-year summary)
Shares issued4,515,613at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,515,613at 2023-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued3,800,373at 2022-05-31StandaloneTotal number of issued shares (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 · 562
ItemContextValueUnit
Income taxes payablePrior1YearInstant_NonConsolidatedMember105254000JPY
Income taxes payableCurrentQuarterInstant_NonConsolidatedMember33808000JPY
Other clPrior1YearInstant_NonConsolidatedMember242982000JPY
Other clCurrentQuarterInstant_NonConsolidatedMember295020000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember729680000JPY
Current liabilitiesCurrentQuarterInstant_NonConsolidatedMember701601000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember1300000000JPY
Long term loans payableCurrentQuarterInstant_NonConsolidatedMember1250000000JPY
Asset retirement obligations nclPrior1YearInstant_NonConsolidatedMember18432000JPY
Asset retirement obligations nclCurrentQuarterInstant_NonConsolidatedMember18444000JPY
Other nclPrior1YearInstant_NonConsolidatedMember296110000JPY
Other nclCurrentQuarterInstant_NonConsolidatedMember262881000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember1614542000JPY
Noncurrent liabilitiesCurrentQuarterInstant_NonConsolidatedMember1531326000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember2344223000JPY
LiabilitiesCurrentQuarterInstant_NonConsolidatedMember2232928000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember749758000JPY
Capital stockCurrentQuarterInstant_NonConsolidatedMember749758000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember1993058000JPY
Capital surplusCurrentQuarterInstant_NonConsolidatedMember1993058000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember1092208000JPY
Retained earningsCurrentQuarterInstant_NonConsolidatedMember943397000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-85000JPY
Treasury stockCurrentQuarterInstant_NonConsolidatedMember-85000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember3834938000JPY
Shareholders equityCurrentQuarterInstant_NonConsolidatedMember3686128000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember3834938000JPY
Net assetsCurrentQuarterInstant_NonConsolidatedMember3686128000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember6179162000JPY
Liabilities and net assetsCurrentQuarterInstant_NonConsolidatedMember5919056000JPY
Net salesPrior1YTDDuration_NonConsolidatedMember670074000JPY
Net salesCurrentYTDDuration_NonConsolidatedMember643809000JPY
Cost of salesPrior1YTDDuration_NonConsolidatedMember264201000JPY
Cost of salesCurrentYTDDuration_NonConsolidatedMember260828000JPY
Gross profitPrior1YTDDuration_NonConsolidatedMember405872000JPY
Gross profitCurrentYTDDuration_NonConsolidatedMember382980000JPY
Selling general and administrative expensesPrior1YTDDuration_NonConsolidatedMember271122000JPY
Selling general and administrative expensesCurrentYTDDuration_NonConsolidatedMember300546000JPY
Operating incomePrior1YTDDuration_NonConsolidatedMember134750000JPY
Operating incomeCurrentYTDDuration_NonConsolidatedMember82433000JPY
Other noiPrior1YTDDuration_NonConsolidatedMember1455000JPY
Other noiCurrentYTDDuration_NonConsolidatedMember23000JPY
Non operating incomePrior1YTDDuration_NonConsolidatedMember1455000JPY
Non operating incomeCurrentYTDDuration_NonConsolidatedMember23000JPY
Interest expenses noePrior1YTDDuration_NonConsolidatedMember3666000JPY
Interest expenses noeCurrentYTDDuration_NonConsolidatedMember2750000JPY
Commission fee noePrior1YTDDuration_NonConsolidatedMember249000JPY
Commission fee noeCurrentYTDDuration_NonConsolidatedMember－JPY
Foreign exchange losses noePrior1YTDDuration_NonConsolidatedMember5684000JPY
Foreign exchange losses noeCurrentYTDDuration_NonConsolidatedMember13000JPY

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 · 12 of 13 passed
balance sheet identitynon_consolidated 2023-02-28pass rounding
balance sheet identitynon_consolidated 2023-05-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-05-31mismatch
statement vs summary · net assetsnon_consolidated 2023-02-28pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · operating cash flownon_consolidated 2022-03-01/2022-05-31pass
statement vs summary · operating cash flownon_consolidated 2023-03-01/2023-05-31pass
statement vs summary · revenuenon_consolidated 2022-03-01/2022-05-31pass
statement vs summary · revenuenon_consolidated 2023-03-01/2023-05-31pass
statement vs summary · total assetsnon_consolidated 2023-02-28pass
statement vs summary · total assetsnon_consolidated 2023-05-31pass