Quarterly report · Q2
4673.TEDINET S100OP6X
Period2021-12-01 → 2022-05-31
Filed2022-07-14
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed
Key figures · 50
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥5.0bn | 2021-12-01 → 2022-05-31 | Standalone | Net sales |
| Revenue | ¥8.8bn | 2020-12-01 → 2021-11-30 | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.1bn | 2020-12-01 → 2021-05-31 | Standalone | Net sales |
| Operating income | ¥446m | 2021-12-01 → 2022-05-31 | Standalone | Operating income |
| Operating income | ¥610m | 2020-12-01 → 2021-05-31 | Standalone | Operating income |
| Ordinary income | ¥487m | 2021-12-01 → 2022-05-31 | Standalone | Ordinary income |
| Ordinary income | ¥558m | 2020-12-01 → 2021-11-30 | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥643m | 2020-12-01 → 2021-05-31 | Standalone | Ordinary income |
| Profit before tax | ¥487m | 2021-12-01 → 2022-05-31 | Standalone | Income before income taxes |
| Profit before tax | ¥642m | 2020-12-01 → 2021-05-31 | Standalone | Income before income taxes |
| Net income | ¥316m | 2021-12-01 → 2022-05-31 | Standalone | Profit loss |
| Net income | ¥344m | 2020-12-01 → 2021-11-30 | Standalone | Net income loss (5-year summary) |
| Net income | ¥422m | 2020-12-01 → 2021-05-31 | Standalone | Profit loss |
| Total assets | ¥7.1bn | at 2022-05-31 | Standalone | Assets |
| Total assets | ¥8.3bn | at 2021-11-30 | Standalone | Assets |
| Total assets | ¥6.7bn | at 2021-05-31 | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥3.1bn | at 2022-05-31 | Standalone | Liabilities |
| Total liabilities | ¥4.6bn | at 2021-11-30 | Standalone | Liabilities |
| Net assets / equity | ¥4.0bn | at 2022-05-31 | Standalone | Net assets |
| Net assets / equity | ¥3.7bn | at 2021-11-30 | Standalone | Net assets |
| Net assets / equity | ¥3.8bn | at 2021-05-31 | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.1bn | at 2022-05-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.0bn | at 2021-11-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.1bn | at 2022-05-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.0bn | at 2021-11-30 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥952m | at 2021-05-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.1bn | at 2020-11-30d | Standalone | Cash and cash equivalents |
| Operating cash flow | ¥1.7bn | 2021-12-01 → 2022-05-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥456m | 2020-12-01 → 2021-11-30 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.1bn | 2020-12-01 → 2021-05-31 | Standalone | Net cash provided by used in operating activities |
| Investing cash flow | −¥69m | 2021-12-01 → 2022-05-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥89m | 2020-12-01 → 2021-11-30 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥20m | 2020-12-01 → 2021-05-31 | Standalone | Net cash provided by used in investment activities |
| Financing cash flow | −¥1.6bn | 2021-12-01 → 2022-05-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥420m | 2020-12-01 → 2021-11-30 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥2.2bn | 2020-12-01 → 2021-05-31 | Standalone | Net cash provided by used in financing activities |
| EPS (basic) | ¥364.94 | 2021-12-01 → 2022-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥117.88 | 2022-03-01 → 2022-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥398.71 | 2020-12-01 → 2021-11-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥489.66 | 2020-12-01 → 2021-05-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥316.99 | 2021-03-01 → 2021-05-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥25 | 2021-12-01 → 2022-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥50 | 2020-12-01 → 2021-11-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥25 | 2020-12-01 → 2021-05-31 | Standalone | Dividend paid per share (5-year summary) |
| Equity ratio | 56.0% | at 2022-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 44.5% | at 2021-11-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.3% | at 2021-05-31 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 1,057,980 | at 2022-05-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,057,980 | at 2021-11-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 1,057,980 | at 2021-05-31 | Standalone | Total 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 · 441
| Item | Context | Value | Unit |
|---|---|---|---|
| Gross profit | Prior1YTDDuration_NonConsolidatedMember | 1700328000 | JPY |
| Gross profit | CurrentYTDDuration_NonConsolidatedMember | 1564141000 | JPY |
| Selling general and administrative expenses | Prior1YTDDuration_NonConsolidatedMember | 1090454000 | JPY |
| Selling general and administrative expenses | CurrentYTDDuration_NonConsolidatedMember | 1117900000 | JPY |
| Operating income | Prior1YTDDuration_NonConsolidatedMember | 609873000 | JPY |
| Operating income | CurrentYTDDuration_NonConsolidatedMember | 446241000 | JPY |
| Interest income noi | Prior1YTDDuration_NonConsolidatedMember | 284000 | JPY |
| Interest income noi | CurrentYTDDuration_NonConsolidatedMember | 250000 | JPY |
| Dividends income noi | Prior1YTDDuration_NonConsolidatedMember | 4951000 | JPY |
| Dividends income noi | CurrentYTDDuration_NonConsolidatedMember | 5939000 | JPY |
| Commission fee noi | Prior1YTDDuration_NonConsolidatedMember | 6604000 | JPY |
| Commission fee noi | CurrentYTDDuration_NonConsolidatedMember | 6934000 | JPY |
| Rent income on noncurrent assets noi | Prior1YTDDuration_NonConsolidatedMember | 29276000 | JPY |
| Rent income on noncurrent assets noi | CurrentYTDDuration_NonConsolidatedMember | 37890000 | JPY |
| Insurance income noi | Prior1YTDDuration_NonConsolidatedMember | 6714000 | JPY |
| Insurance income noi | CurrentYTDDuration_NonConsolidatedMember | 5338000 | JPY |
| Other noi | Prior1YTDDuration_NonConsolidatedMember | 4567000 | JPY |
| Other noi | CurrentYTDDuration_NonConsolidatedMember | 2516000 | JPY |
| Non operating income | Prior1YTDDuration_NonConsolidatedMember | 52399000 | JPY |
| Non operating income | CurrentYTDDuration_NonConsolidatedMember | 58870000 | JPY |
| Interest expenses noe | Prior1YTDDuration_NonConsolidatedMember | 11694000 | JPY |
| Interest expenses noe | CurrentYTDDuration_NonConsolidatedMember | 8456000 | JPY |
| Interest expenses of rental payments noe | Prior1YTDDuration_NonConsolidatedMember | 7667000 | JPY |
| Interest expenses of rental payments noe | CurrentYTDDuration_NonConsolidatedMember | 8310000 | JPY |
| Interest on bonds noe | Prior1YTDDuration_NonConsolidatedMember | - | JPY |
| Interest on bonds noe | CurrentYTDDuration_NonConsolidatedMember | 319000 | JPY |
| Other noe | Prior1YTDDuration_NonConsolidatedMember | 0 | JPY |
| Other noe | CurrentYTDDuration_NonConsolidatedMember | 1137000 | JPY |
| Non operating expenses | Prior1YTDDuration_NonConsolidatedMember | 19363000 | JPY |
| Non operating expenses | CurrentYTDDuration_NonConsolidatedMember | 18225000 | JPY |
| Ordinary income | Prior1YTDDuration_NonConsolidatedMember | 642909000 | JPY |
| Ordinary income | CurrentYTDDuration_NonConsolidatedMember | 486886000 | JPY |
| Loss on retirement of noncurrent assets el | Prior1YTDDuration_NonConsolidatedMember | 534000 | JPY |
| Loss on retirement of noncurrent assets el | CurrentYTDDuration_NonConsolidatedMember | - | JPY |
| Extraordinary loss | Prior1YTDDuration_NonConsolidatedMember | 534000 | JPY |
| Extraordinary loss | CurrentYTDDuration_NonConsolidatedMember | - | JPY |
| Income before income taxes | Prior1YTDDuration_NonConsolidatedMember | 642374000 | JPY |
| Income before income taxes | CurrentYTDDuration_NonConsolidatedMember | 486886000 | JPY |
| Income taxes | Prior1YTDDuration_NonConsolidatedMember | 220130000 | JPY |
| Income taxes | CurrentYTDDuration_NonConsolidatedMember | 171110000 | JPY |
| Profit loss | Prior1YTDDuration_NonConsolidatedMember | 422244000 | JPY |
| Profit loss | CurrentYTDDuration_NonConsolidatedMember | 315776000 | JPY |
| Income before income taxes | Prior1YTDDuration_NonConsolidatedMember | 642374000 | JPY |
| Income before income taxes | CurrentYTDDuration_NonConsolidatedMember | 486886000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration_NonConsolidatedMember | 88853000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration_NonConsolidatedMember | 105463000 | JPY |
| Increase decrease in provision ope cf | Prior1YTDDuration_NonConsolidatedMember | 366039000 | JPY |
| Increase decrease in provision ope cf | CurrentYTDDuration_NonConsolidatedMember | 302732000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration_NonConsolidatedMember | -5235000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration_NonConsolidatedMember | -6189000 | 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 · 12 of 12 passed
| balance sheet identity | pass rounding |
| 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 · 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 |