Quarterly report · Q3
5386.TEDINET S100Q2TR
Period2022-04-01 → 2022-12-31
Filed2023-02-06
StandardJapan GAAP
ConsolidatedNo
Data checks12 of 12 passed
Key figures · 50
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥5.4bn | 2022-04-01 → 2022-12-31 | Standalone | Net sales |
| Revenue | ¥7.7bn | 2021-04-01 → 2022-03-31 | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.8bn | 2021-04-01 → 2021-12-31 | Standalone | Net sales |
| Operating income | −¥127m | 2022-04-01 → 2022-12-31 | Standalone | Operating income |
| Operating income | ¥147m | 2021-04-01 → 2021-12-31 | Standalone | Operating income |
| Ordinary income | −¥47m | 2022-04-01 → 2022-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥190m | 2021-04-01 → 2022-03-31 | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥194m | 2021-04-01 → 2021-12-31 | Standalone | Ordinary income |
| Profit before tax | −¥47m | 2022-04-01 → 2022-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥194m | 2021-04-01 → 2021-12-31 | Standalone | Income before income taxes |
| Net income | −¥46m | 2022-04-01 → 2022-12-31 | Standalone | Profit loss |
| Net income | ¥129m | 2021-04-01 → 2022-03-31 | Standalone | Net income loss (5-year summary) |
| Net income | ¥128m | 2021-04-01 → 2021-12-31 | Standalone | Profit loss |
| Total assets | ¥15.7bn | at 2022-12-31 | Standalone | Assets |
| Total assets | ¥15.7bn | at 2022-03-31 | Standalone | Assets |
| Total assets | ¥15.9bn | at 2021-12-31 | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥4.1bn | at 2022-12-31 | Standalone | Liabilities |
| Total liabilities | ¥4.0bn | at 2022-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥11.6bn | at 2022-12-31 | Standalone | Net assets |
| Net assets / equity | ¥11.7bn | at 2022-03-31 | Standalone | Net assets |
| Net assets / equity | ¥11.7bn | at 2021-12-31 | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.6bn | at 2022-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.6bn | at 2022-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.6bn | at 2022-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2022-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2021-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.9bn | at 2021-03-31d | Standalone | Cash and cash equivalents |
| Operating cash flow | ¥174m | 2022-04-01 → 2022-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥217m | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥496m | 2021-04-01 → 2021-12-31 | Standalone | Net cash provided by used in operating activities |
| Investing cash flow | −¥183m | 2022-04-01 → 2022-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥145m | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥136m | 2021-04-01 → 2021-12-31 | Standalone | Net cash provided by used in investment activities |
| Financing cash flow | −¥55m | 2022-04-01 → 2022-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥391m | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥390m | 2021-04-01 → 2021-12-31 | Standalone | Net cash provided by used in financing activities |
| EPS (basic) | ¥-5.98 | 2022-04-01 → 2022-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-0.24 | 2022-10-01 → 2022-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥16.84 | 2021-04-01 → 2022-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥16.76 | 2021-04-01 → 2021-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥7.9 | 2021-10-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥2 | 2022-04-01 → 2022-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2021-04-01 → 2022-03-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2021-04-01 → 2021-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Equity ratio | 74.1% | at 2022-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.5% | at 2022-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.5% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Shares issued | 7,767,800 | at 2022-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,767,800 | at 2022-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 7,767,800 | at 2021-12-31 | 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 · 340
| Item | Context | Value | Unit |
|---|---|---|---|
| Net sales | CurrentYTDDuration_NonConsolidatedMember | 5366612000 | JPY |
| Cost of sales | Prior1YTDDuration_NonConsolidatedMember | 4328476000 | JPY |
| Cost of sales | CurrentYTDDuration_NonConsolidatedMember | 4226423000 | JPY |
| Gross profit | Prior1YTDDuration_NonConsolidatedMember | 1426730000 | JPY |
| Gross profit | CurrentYTDDuration_NonConsolidatedMember | 1140188000 | JPY |
| Selling general and administrative expenses | Prior1YTDDuration_NonConsolidatedMember | 1280039000 | JPY |
| Selling general and administrative expenses | CurrentYTDDuration_NonConsolidatedMember | 1267597000 | JPY |
| Operating income | Prior1YTDDuration_NonConsolidatedMember | 146691000 | JPY |
| Operating income | CurrentYTDDuration_NonConsolidatedMember | -127408000 | JPY |
| Interest income noi | Prior1YTDDuration_NonConsolidatedMember | 10000 | JPY |
| Interest income noi | CurrentYTDDuration_NonConsolidatedMember | 11000 | JPY |
| Dividends income noi | Prior1YTDDuration_NonConsolidatedMember | 15519000 | JPY |
| Dividends income noi | CurrentYTDDuration_NonConsolidatedMember | 17851000 | JPY |
| Rent income noi | Prior1YTDDuration_NonConsolidatedMember | 11512000 | JPY |
| Rent income noi | CurrentYTDDuration_NonConsolidatedMember | 27763000 | JPY |
| Subsidy income noi bounty | Prior1YTDDuration_NonConsolidatedMember | - | JPY |
| Subsidy income noi bounty | CurrentYTDDuration_NonConsolidatedMember | 24708000 | JPY |
| Other noi | Prior1YTDDuration_NonConsolidatedMember | 44292000 | JPY |
| Other noi | CurrentYTDDuration_NonConsolidatedMember | 44309000 | JPY |
| Non operating income | Prior1YTDDuration_NonConsolidatedMember | 71335000 | JPY |
| Non operating income | CurrentYTDDuration_NonConsolidatedMember | 114643000 | JPY |
| Interest expenses noe | Prior1YTDDuration_NonConsolidatedMember | 4160000 | JPY |
| Interest expenses noe | CurrentYTDDuration_NonConsolidatedMember | 3567000 | JPY |
| Rent expenses on real estates noe | Prior1YTDDuration_NonConsolidatedMember | - | JPY |
| Rent expenses on real estates noe | CurrentYTDDuration_NonConsolidatedMember | 14943000 | JPY |
| Other noe | Prior1YTDDuration_NonConsolidatedMember | 20264000 | JPY |
| Other noe | CurrentYTDDuration_NonConsolidatedMember | 15442000 | JPY |
| Non operating expenses | Prior1YTDDuration_NonConsolidatedMember | 24424000 | JPY |
| Non operating expenses | CurrentYTDDuration_NonConsolidatedMember | 33953000 | JPY |
| Ordinary income | Prior1YTDDuration_NonConsolidatedMember | 193601000 | JPY |
| Ordinary income | CurrentYTDDuration_NonConsolidatedMember | -46718000 | JPY |
| Income before income taxes | Prior1YTDDuration_NonConsolidatedMember | 193601000 | JPY |
| Income before income taxes | CurrentYTDDuration_NonConsolidatedMember | -46718000 | JPY |
| Income taxes current | Prior1YTDDuration_NonConsolidatedMember | 30982000 | JPY |
| Income taxes current | CurrentYTDDuration_NonConsolidatedMember | 7434000 | JPY |
| Income taxes deferred | Prior1YTDDuration_NonConsolidatedMember | 34296000 | JPY |
| Income taxes deferred | CurrentYTDDuration_NonConsolidatedMember | -8349000 | JPY |
| Income taxes | Prior1YTDDuration_NonConsolidatedMember | 65278000 | JPY |
| Income taxes | CurrentYTDDuration_NonConsolidatedMember | -915000 | JPY |
| Profit loss | Prior1YTDDuration_NonConsolidatedMember | 128322000 | JPY |
| Profit loss | CurrentYTDDuration_NonConsolidatedMember | -45802000 | JPY |
| Income before income taxes | Prior1YTDDuration_NonConsolidatedMember | 193601000 | JPY |
| Income before income taxes | CurrentYTDDuration_NonConsolidatedMember | -46718000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration_NonConsolidatedMember | 167207000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration_NonConsolidatedMember | 161524000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration_NonConsolidatedMember | 1150000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration_NonConsolidatedMember | 773000 | JPY |
| Increase decrease in provision for bonuses ope cf | Prior1YTDDuration_NonConsolidatedMember | -72363000 | JPY |
| Increase decrease in provision for bonuses ope cf | CurrentYTDDuration_NonConsolidatedMember | -72771000 | JPY |
| Increase decrease in provision for retirement benefits ope cf | Prior1YTDDuration_NonConsolidatedMember | 8419000 | 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 |