Quarterly report · Q3
5889.TEDINET S100SGZO
Period2023-02-01 → 2023-10-31
Filed2023-12-15
StandardIFRS
ConsolidatedYes
Data checks16 of 16 passed
Key figures · 61
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥9.7bn | 2023-02-01 → 2023-10-31 | Cons. | Revenue IFRS |
| Revenue | ¥3.3bn | 2023-08-01 → 2023-10-31d | Cons. | Revenue IFRS |
| Revenue | ¥10.7bn | 2022-02-01 → 2023-01-31 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥7.6bn | 2022-02-01 → 2022-10-31 | Cons. | Revenue IFRS |
| Revenue | ¥2.5bn | 2022-08-01 → 2022-10-31d | Cons. | Revenue IFRS |
| Operating income | ¥2.7bn | 2023-02-01 → 2023-10-31 | Cons. | Operating profit loss IFRS |
| Operating income | ¥885m | 2023-08-01 → 2023-10-31d | Cons. | Operating profit loss IFRS |
| Operating income | ¥1.4bn | 2022-02-01 → 2022-10-31 | Cons. | Operating profit loss IFRS |
| Operating income | ¥440m | 2022-08-01 → 2022-10-31d | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥2.4bn | 2023-02-01 → 2023-10-31 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥783m | 2023-08-01 → 2023-10-31d | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥1.3bn | 2022-02-01 → 2023-01-31 | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | ¥904m | 2022-02-01 → 2022-10-31 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥253m | 2022-08-01 → 2022-10-31d | Cons. | Profit loss before tax IFRS |
| Net income (owners) | ¥1.4bn | 2023-02-01 → 2023-10-31 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥514m | 2023-08-01 → 2023-10-31d | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥292m | 2022-02-01 → 2023-01-31 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | ¥170m | 2022-02-01 → 2022-10-31 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥30m | 2022-08-01 → 2022-10-31d | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | ¥1.5bn | 2023-02-01 → 2023-10-31 | Cons. | Profit loss IFRS |
| Net income | ¥514m | 2023-08-01 → 2023-10-31d | Cons. | Profit loss IFRS |
| Net income | ¥346m | 2022-02-01 → 2022-10-31 | Cons. | Profit loss IFRS |
| Net income | ¥63m | 2022-08-01 → 2022-10-31d | Cons. | Profit loss IFRS |
| Total assets | ¥32.2bn | at 2023-10-31 | Cons. | Assets IFRS |
| Total assets | ¥31.2bn | at 2023-01-31 | Cons. | Assets IFRS |
| Total assets | ¥31.8bn | at 2022-10-31 | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥21.5bn | at 2023-10-31 | Cons. | Liabilities IFRS |
| Total liabilities | ¥22.1bn | at 2023-01-31 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥10.7bn | at 2023-10-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥9.1bn | at 2023-01-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥8.8bn | at 2022-10-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥8.4bn | at 2022-01-31d | Cons. | Equity IFRS |
| Equity (owners) | ¥10.7bn | at 2023-10-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥4.7bn | at 2023-01-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥4.6bn | at 2022-10-31 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥2.5bn | at 2023-10-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥2.2bn | at 2023-01-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥2.9bn | at 2022-10-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥2.2bn | at 2022-01-31d | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | ¥2.2bn | 2023-02-01 → 2023-10-31 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥2.9bn | 2022-02-01 → 2023-01-31 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥2.0bn | 2022-02-01 → 2022-10-31 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | −¥589m | 2023-02-01 → 2023-10-31 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥380m | 2022-02-01 → 2023-01-31 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥277m | 2022-02-01 → 2022-10-31 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | −¥1.4bn | 2023-02-01 → 2023-10-31 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | −¥2.6bn | 2022-02-01 → 2023-01-31 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | −¥1.1bn | 2022-02-01 → 2022-10-31 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥73.96 | 2023-02-01 → 2023-10-31 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥22.81 | 2023-08-01 → 2023-10-31d | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥25.51 | 2022-02-01 → 2023-01-31 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥14.87 | 2022-02-01 → 2022-10-31 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥2.65 | 2022-08-01 → 2022-10-31d | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥73.23 | 2023-02-01 → 2023-10-31 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥22.67 | 2023-08-01 → 2023-10-31d | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥25.12 | 2022-02-01 → 2023-01-31 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥14.73 | 2022-02-01 → 2022-10-31 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥2.65 | 2022-08-01 → 2022-10-31d | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 33.2% | at 2023-10-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 15.0% | at 2023-01-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 14.4% | at 2022-10-31 | 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.
Segments · 20
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment profit | 2023-02-01 → 2023-10-31 | −¥328m |
| jpcrp040300-q3r_E39074-000Four Ninesreportable segment | revenue | 2023-02-01 → 2023-10-31 | ¥3.5bn |
| jpcrp040300-q3r_E39074-000Four Ninesreportable segment | revenue external | 2023-02-01 → 2023-10-31 | ¥3.5bn |
| jpcrp040300-q3r_E39074-000Four Ninesreportable segment | segment profit | 2023-02-01 → 2023-10-31 | ¥922m |
| jpcrp040300-q3r_E39074-000KANEKOreportable segment | revenue | 2023-02-01 → 2023-10-31 | ¥6.2bn |
| jpcrp040300-q3r_E39074-000KANEKOreportable segment | revenue external | 2023-02-01 → 2023-10-31 | ¥6.2bn |
| jpcrp040300-q3r_E39074-000KANEKOreportable segment | segment profit | 2023-02-01 → 2023-10-31 | ¥2.1bn |
| —segment total | revenue | 2023-02-01 → 2023-10-31 | ¥9.7bn |
| —segment total | revenue external | 2023-02-01 → 2023-10-31 | ¥9.7bn |
| —segment total | segment profit | 2023-02-01 → 2023-10-31 | ¥3.0bn |
| Reconciling Itemsreconciling | segment profit | 2022-02-01 → 2022-10-31 | −¥212m |
| jpcrp040300-q3r_E39074-000Four Ninesreportable segment | revenue | 2022-02-01 → 2022-10-31 | ¥2.8bn |
| jpcrp040300-q3r_E39074-000Four Ninesreportable segment | revenue external | 2022-02-01 → 2022-10-31 | ¥2.8bn |
| jpcrp040300-q3r_E39074-000Four Ninesreportable segment | segment profit | 2022-02-01 → 2022-10-31 | ¥419m |
| jpcrp040300-q3r_E39074-000KANEKOreportable segment | revenue | 2022-02-01 → 2022-10-31 | ¥4.7bn |
| jpcrp040300-q3r_E39074-000KANEKOreportable segment | revenue external | 2022-02-01 → 2022-10-31 | ¥4.7bn |
| jpcrp040300-q3r_E39074-000KANEKOreportable segment | segment profit | 2022-02-01 → 2022-10-31 | ¥1.2bn |
| —segment total | revenue | 2022-02-01 → 2022-10-31 | ¥7.6bn |
| —segment total | revenue external | 2022-02-01 → 2022-10-31 | ¥7.6bn |
| —segment total | segment profit | 2022-02-01 → 2022-10-31 | ¥1.7bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 576
| Item | Context | Value | Unit |
|---|---|---|---|
| Equity IFRS | CurrentQuarterInstant | 10677000000 | JPY |
| Profit loss before tax IFRS | Prior1YTDDuration | 904000000 | JPY |
| Profit loss before tax IFRS | CurrentYTDDuration | 2365000000 | JPY |
| Depreciation and amortization ope cf IFRS | Prior1YTDDuration | 1045000000 | JPY |
| Depreciation and amortization ope cf IFRS | CurrentYTDDuration | 1089000000 | JPY |
| Finance income ope cf IFRS | Prior1YTDDuration | -0 | JPY |
| Finance income ope cf IFRS | CurrentYTDDuration | -2000000 | JPY |
| Finance costs ope cf IFRS | Prior1YTDDuration | 544000000 | JPY |
| Finance costs ope cf IFRS | CurrentYTDDuration | 317000000 | JPY |
| Decrease increase in inventories ope cf IFRS | Prior1YTDDuration | -18000000 | JPY |
| Decrease increase in inventories ope cf IFRS | CurrentYTDDuration | -102000000 | JPY |
| Decrease increase in trade and other receivables ope cf IFRS | Prior1YTDDuration | 16000000 | JPY |
| Decrease increase in trade and other receivables ope cf IFRS | CurrentYTDDuration | -10000000 | JPY |
| Increase decrease in trade and other payables ope cf IFRS | Prior1YTDDuration | 115000000 | JPY |
| Increase decrease in trade and other payables ope cf IFRS | CurrentYTDDuration | -18000000 | JPY |
| Other changes in working capital ope cf IFRS | Prior1YTDDuration | 26000000 | JPY |
| Other changes in working capital ope cf IFRS | CurrentYTDDuration | 2000000 | JPY |
| Subtotal ope cf IFRS | Prior1YTDDuration | 2633000000 | JPY |
| Subtotal ope cf IFRS | CurrentYTDDuration | 3639000000 | JPY |
| Interest and dividends received ope cf IFRS | Prior1YTDDuration | 0 | JPY |
| Interest and dividends received ope cf IFRS | CurrentYTDDuration | 2000000 | JPY |
| Interest paid ope cf IFRS | Prior1YTDDuration | -307000000 | JPY |
| Interest paid ope cf IFRS | CurrentYTDDuration | -274000000 | JPY |
| Grants received ope cf IFRS | Prior1YTDDuration | 6000000 | JPY |
| Grants received ope cf IFRS | CurrentYTDDuration | - | JPY |
| Income taxes paid ope cf IFRS | Prior1YTDDuration | -303000000 | JPY |
| Income taxes paid ope cf IFRS | CurrentYTDDuration | -1152000000 | JPY |
| Income taxes refund ope cf IFRS | Prior1YTDDuration | 13000000 | JPY |
| Income taxes refund ope cf IFRS | CurrentYTDDuration | - | JPY |
| Net cash provided by used in operating activities IFRS | Prior1YTDDuration | 2042000000 | JPY |
| Net cash provided by used in operating activities IFRS | CurrentYTDDuration | 2215000000 | JPY |
| Purchase of property plant and equipment inv cf IFRS | Prior1YTDDuration | -238000000 | JPY |
| Purchase of property plant and equipment inv cf IFRS | CurrentYTDDuration | -520000000 | JPY |
| Purchase of intangible assets inv cf IFRS | Prior1YTDDuration | -1000000 | JPY |
| Purchase of intangible assets inv cf IFRS | CurrentYTDDuration | -0 | JPY |
| Payments for leasehold deposits and guarantee deposits inv cf IFRS | Prior1YTDDuration | -41000000 | JPY |
| Payments for leasehold deposits and guarantee deposits inv cf IFRS | CurrentYTDDuration | -77000000 | JPY |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cf IFRS | Prior1YTDDuration | 3000000 | JPY |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cf IFRS | CurrentYTDDuration | 9000000 | JPY |
| Other inv cf IFRS | Prior1YTDDuration | 0 | JPY |
| Other inv cf IFRS | CurrentYTDDuration | -0 | JPY |
| Net cash provided by used in investing activities IFRS | Prior1YTDDuration | -277000000 | JPY |
| Net cash provided by used in investing activities IFRS | CurrentYTDDuration | -589000000 | JPY |
| Repayments of long term borrowings fin cf IFRS | Prior1YTDDuration | -252000000 | JPY |
| Repayments of long term borrowings fin cf IFRS | CurrentYTDDuration | -475000000 | JPY |
| Repayments of lease obligations fin cf IFRS | Prior1YTDDuration | -869000000 | JPY |
| Repayments of lease obligations fin cf IFRS | CurrentYTDDuration | -896000000 | JPY |
| Proceeds from issuance of share acquisition rights fin cf IFRS | Prior1YTDDuration | 1000000 | JPY |
| Proceeds from issuance of share acquisition rights fin cf IFRS | CurrentYTDDuration | - | JPY |
| Net cash provided by used in financing activities IFRS | Prior1YTDDuration | -1120000000 | 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 |