Quarterly report · Q3
4565.TEDINET S100PLQS
Period2022-01-01 → 2022-09-30
Filed2022-11-11
StandardIFRS
ConsolidatedYes
Data checks16 of 16 passed
Key figures · 61
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥8.6bn | 2022-01-01 → 2022-09-30 | Cons. | Revenue IFRS |
| Revenue | ¥6.2bn | 2022-07-01 → 2022-09-30d | Cons. | Revenue IFRS |
| Revenue | ¥17.7bn | 2021-01-01 → 2021-12-31 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥3.6bn | 2021-01-01 → 2021-09-30 | Cons. | Revenue IFRS |
| Revenue | ¥467m | 2021-07-01 → 2021-09-30d | Cons. | Revenue IFRS |
| Operating income | −¥615m | 2022-01-01 → 2022-09-30 | Cons. | Operating profit loss IFRS |
| Operating income | ¥3.2bn | 2022-07-01 → 2022-09-30d | Cons. | Operating profit loss IFRS |
| Operating income | −¥4.2bn | 2021-01-01 → 2021-09-30 | Cons. | Operating profit loss IFRS |
| Operating income | −¥2.4bn | 2021-07-01 → 2021-09-30d | Cons. | Operating profit loss IFRS |
| Profit before tax | −¥3.1bn | 2022-01-01 → 2022-09-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥1.2bn | 2022-07-01 → 2022-09-30d | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥433m | 2021-01-01 → 2021-12-31 | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | −¥4.2bn | 2021-01-01 → 2021-09-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | −¥2.8bn | 2021-07-01 → 2021-09-30d | Cons. | Profit loss before tax IFRS |
| Net income (owners) | −¥3.2bn | 2022-01-01 → 2022-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥313m | 2022-07-01 → 2022-09-30d | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥1.0bn | 2021-01-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | −¥1.8bn | 2021-01-01 → 2021-09-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥472m | 2021-07-01 → 2021-09-30d | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | −¥3.2bn | 2022-01-01 → 2022-09-30 | Cons. | Profit loss IFRS |
| Net income | ¥313m | 2022-07-01 → 2022-09-30d | Cons. | Profit loss IFRS |
| Net income | −¥1.8bn | 2021-01-01 → 2021-09-30 | Cons. | Profit loss IFRS |
| Net income | ¥472m | 2021-07-01 → 2021-09-30d | Cons. | Profit loss IFRS |
| Total assets | ¥95.2bn | at 2022-09-30 | Cons. | Assets IFRS |
| Total assets | ¥97.0bn | at 2021-12-31 | Cons. | Assets IFRS |
| Total assets | ¥89.0bn | at 2021-09-30 | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥39.5bn | at 2022-09-30 | Cons. | Liabilities IFRS |
| Total liabilities | ¥39.5bn | at 2021-12-31 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥55.7bn | at 2022-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥57.5bn | at 2021-12-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥53.8bn | at 2021-09-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥52.4bn | at 2020-12-31d | Cons. | Equity IFRS |
| Equity (owners) | ¥55.7bn | at 2022-09-30 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥57.5bn | at 2021-12-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥53.8bn | at 2021-09-30 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥61.2bn | at 2022-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥60.1bn | at 2021-12-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥49.8bn | at 2021-09-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥40.0bn | at 2020-12-31d | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | ¥4.9bn | 2022-01-01 → 2022-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥7.1bn | 2021-01-01 → 2021-12-31 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | −¥2.9bn | 2021-01-01 → 2021-09-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | −¥64m | 2022-01-01 → 2022-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | ¥278m | 2021-01-01 → 2021-12-31 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | ¥379m | 2021-01-01 → 2021-09-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥4.8bn | 2022-01-01 → 2022-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | ¥11.1bn | 2021-01-01 → 2021-12-31 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | ¥11.2bn | 2021-01-01 → 2021-09-30 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥-39.46 | 2022-01-01 → 2022-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥3.82 | 2022-07-01 → 2022-09-30d | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥12.53 | 2021-01-01 → 2021-12-31 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥-22.5 | 2021-01-01 → 2021-09-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥5.8 | 2021-07-01 → 2021-09-30d | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥-39.46 | 2022-01-01 → 2022-09-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥3.78 | 2022-07-01 → 2022-09-30d | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥12.4 | 2021-01-01 → 2021-12-31 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥-22.5 | 2021-01-01 → 2021-09-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥5.75 | 2021-07-01 → 2021-09-30d | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 58.5% | at 2022-09-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 59.3% | at 2021-12-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 60.4% | at 2021-09-30 | 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 · 564
| Item | Context | Value | Unit |
|---|---|---|---|
| Loss gain on revaluation of investment securities ope cf IFRS | CurrentYTDDuration | 15000000 | JPY |
| Loss gain on revaluation of investment securities ope cf IFRS | Prior1YTDDuration | -3000000 | JPY |
| Change in fair value of contingent consideration ope cf IFRS | CurrentYTDDuration | -78000000 | JPY |
| Change in fair value of contingent consideration ope cf IFRS | Prior1YTDDuration | -348000000 | JPY |
| Foreign exchange loss gain ope cf IFRS | CurrentYTDDuration | -51000000 | JPY |
| Foreign exchange loss gain ope cf IFRS | Prior1YTDDuration | -131000000 | JPY |
| Interest income ope cf IFRS | CurrentYTDDuration | -96000000 | JPY |
| Interest income ope cf IFRS | Prior1YTDDuration | -3000000 | JPY |
| Interest expenses ope cf IFRS | CurrentYTDDuration | 509000000 | JPY |
| Interest expenses ope cf IFRS | Prior1YTDDuration | 349000000 | JPY |
| Share of loss profit of investments accounted for using equity method ope cf IFRS | CurrentYTDDuration | 767000000 | JPY |
| Share of loss profit of investments accounted for using equity method ope cf IFRS | Prior1YTDDuration | -116000000 | JPY |
| Impairment loss on investments accounted for using equity method ope cf IFRS | CurrentYTDDuration | 1836000000 | JPY |
| Impairment loss on investments accounted for using equity method ope cf IFRS | Prior1YTDDuration | － | JPY |
| Gain on reversal of impairment loss on investments accounted for using the equity method ope cf IFRS | CurrentYTDDuration | － | JPY |
| Gain on reversal of impairment loss on investments accounted for using the equity method ope cf IFRS | Prior1YTDDuration | -206000000 | JPY |
| Decrease increase in trade and other receivables ope cf IFRS | CurrentYTDDuration | 969000000 | JPY |
| Decrease increase in trade and other receivables ope cf IFRS | Prior1YTDDuration | 244000000 | JPY |
| Increase decrease in trade and other payables ope cf IFRS | CurrentYTDDuration | 72000000 | JPY |
| Increase decrease in trade and other payables ope cf IFRS | Prior1YTDDuration | -65000000 | JPY |
| Decrease increase in deferred revenue ope cf IFRS | CurrentYTDDuration | 3560000000 | JPY |
| Decrease increase in deferred revenue ope cf IFRS | Prior1YTDDuration | -163000000 | JPY |
| Other changes in working capital ope cf IFRS | CurrentYTDDuration | -829000000 | JPY |
| Other changes in working capital ope cf IFRS | Prior1YTDDuration | -62000000 | JPY |
| Subtotal ope cf IFRS | CurrentYTDDuration | 5106000000 | JPY |
| Subtotal ope cf IFRS | Prior1YTDDuration | -3089000000 | JPY |
| Grants received ope cf IFRS | CurrentYTDDuration | 32000000 | JPY |
| Grants received ope cf IFRS | Prior1YTDDuration | － | JPY |
| Interest and dividends received ope cf IFRS | CurrentYTDDuration | 96000000 | JPY |
| Interest and dividends received ope cf IFRS | Prior1YTDDuration | 3000000 | JPY |
| Interest paid ope cf IFRS | CurrentYTDDuration | -121000000 | JPY |
| Interest paid ope cf IFRS | Prior1YTDDuration | -130000000 | JPY |
| Income taxes refund ope cf IFRS | CurrentYTDDuration | 0 | JPY |
| Income taxes refund ope cf IFRS | Prior1YTDDuration | 382000000 | JPY |
| Income taxes paid ope cf IFRS | CurrentYTDDuration | -260000000 | JPY |
| Income taxes paid ope cf IFRS | Prior1YTDDuration | -54000000 | JPY |
| Net cash provided by used in operating activities IFRS | CurrentYTDDuration | 4853000000 | JPY |
| Net cash provided by used in operating activities IFRS | Prior1YTDDuration | -2888000000 | JPY |
| Purchase of property plant and equipment inv cf IFRS | CurrentYTDDuration | -201000000 | JPY |
| Purchase of property plant and equipment inv cf IFRS | Prior1YTDDuration | -97000000 | JPY |
| Purchase of intangible assets inv cf IFRS | CurrentYTDDuration | － | JPY |
| Purchase of intangible assets inv cf IFRS | Prior1YTDDuration | -3000000 | JPY |
| Proceeds from sale of investments in associates inv cf IFRS | CurrentYTDDuration | － | JPY |
| Proceeds from sale of investments in associates inv cf IFRS | Prior1YTDDuration | 206000000 | JPY |
| Proceeds from settlement of contingent consideration inv cf IFRS | CurrentYTDDuration | 137000000 | JPY |
| Proceeds from settlement of contingent consideration inv cf IFRS | Prior1YTDDuration | 273000000 | JPY |
| Net cash provided by used in investing activities IFRS | CurrentYTDDuration | -64000000 | JPY |
| Net cash provided by used in investing activities IFRS | Prior1YTDDuration | 379000000 | JPY |
| Repayments of lease obligations fin cf IFRS | CurrentYTDDuration | -153000000 | JPY |
| Repayments of lease obligations fin cf IFRS | Prior1YTDDuration | -138000000 | 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 |