Quarterly report · Q3
6173.TEDINET S100SMJS
Period2023-03-01 → 2023-11-30
Filed2024-01-15
StandardJapan GAAP
ConsolidatedYes
Data checks12 of 12 passed
Amended by S100UGKK (2025-01-10).
Key figures · 33
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.7bn | 2023-03-01 → 2023-11-30 | Cons. | Net sales |
| Revenue | ¥4.6bn | 2022-03-01 → 2023-02-28 | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.3bn | 2022-03-01 → 2022-11-30 | Cons. | Net sales |
| Operating income | −¥101m | 2023-03-01 → 2023-11-30 | Cons. | Operating income |
| Operating income | −¥305m | 2022-03-01 → 2022-11-30 | Cons. | Operating income |
| Ordinary income | −¥87m | 2023-03-01 → 2023-11-30 | Cons. | Ordinary income |
| Ordinary income | −¥241m | 2022-03-01 → 2023-02-28 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | −¥296m | 2022-03-01 → 2022-11-30 | Cons. | Ordinary income |
| Profit before tax | −¥152m | 2023-03-01 → 2023-11-30 | Cons. | Income before income taxes |
| Profit before tax | −¥247m | 2022-03-01 → 2022-11-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥119m | 2023-03-01 → 2023-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥171m | 2022-03-01 → 2023-02-28 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | −¥230m | 2022-03-01 → 2022-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥156m | 2023-03-01 → 2023-11-30 | Cons. | Profit loss |
| Net income | −¥247m | 2022-03-01 → 2022-11-30 | Cons. | Profit loss |
| Total assets | ¥1.6bn | at 2023-11-30 | Cons. | Assets |
| Total assets | ¥2.0bn | at 2023-02-28 | Cons. | Assets |
| Total assets | ¥1.8bn | at 2022-11-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.1bn | at 2023-11-30 | Cons. | Liabilities |
| Total liabilities | ¥1.9bn | at 2023-02-28 | Cons. | Liabilities |
| Net assets / equity | ¥494m | at 2023-11-30 | Cons. | Net assets |
| Net assets / equity | ¥136m | at 2023-02-28 | Cons. | Net assets |
| Net assets / equity | −¥120m | at 2022-11-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥61m | at 2023-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥129m | at 2023-02-28 | Cons. | Cash and deposits |
| EPS (basic) | ¥-42.84 | 2023-03-01 → 2023-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-32.63 | 2023-09-01 → 2023-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-79.78 | 2022-03-01 → 2023-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-107.69 | 2022-03-01 → 2022-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-29.94 | 2022-09-01 → 2022-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 27.6% | at 2023-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 2.0% | at 2023-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | -12.0% | at 2022-11-30 | Cons. | Equity to asset ratio (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 · 37
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2023-03-01 → 2023-11-30 | −¥98m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-03-01 → 2023-11-30 | −¥98m |
| Reconciling Itemsreconciling | segment profit | 2023-03-01 → 2023-11-30 | ¥45,000 |
| jpcrp040300-q3r_E31694-000Ad Media Servicereportable segment | revenue | 2023-03-01 → 2023-11-30 | ¥432m |
| jpcrp040300-q3r_E31694-000Ad Media Servicereportable segment | revenue external | 2023-03-01 → 2023-11-30 | ¥334m |
| jpcrp040300-q3r_E31694-000Ad Media Servicereportable segment | revenue intersegment | 2023-03-01 → 2023-11-30 | ¥98m |
| jpcrp040300-q3r_E31694-000Ad Media Servicereportable segment | segment profit | 2023-03-01 → 2023-11-30 | −¥52m |
| jpcrp040300-q3r_E31694-000Mineral Water Businessreportable segment | revenue | 2023-03-01 → 2023-11-30 | ¥1.2bn |
| jpcrp040300-q3r_E31694-000Mineral Water Businessreportable segment | revenue external | 2023-03-01 → 2023-11-30 | ¥1.2bn |
| jpcrp040300-q3r_E31694-000Mineral Water Businessreportable segment | segment profit | 2023-03-01 → 2023-11-30 | ¥97m |
| jpcrp040300-q3r_E31694-000Water Supply Product Service Support Businessreportable segment | revenue | 2023-03-01 → 2023-11-30 | ¥2.1bn |
| jpcrp040300-q3r_E31694-000Water Supply Product Service Support Businessreportable segment | revenue external | 2023-03-01 → 2023-11-30 | ¥2.1bn |
| jpcrp040300-q3r_E31694-000Water Supply Product Service Support Businessreportable segment | segment profit | 2023-03-01 → 2023-11-30 | −¥145m |
| —segment total | revenue | 2023-03-01 → 2023-11-30 | ¥3.8bn |
| —segment total | revenue external | 2023-03-01 → 2023-11-30 | ¥3.7bn |
| —segment total | revenue intersegment | 2023-03-01 → 2023-11-30 | ¥98m |
| —segment total | segment profit | 2023-03-01 → 2023-11-30 | −¥101m |
| Reconciling Itemsreconciling | revenue | 2022-03-01 → 2022-11-30 | −¥371,000 |
| Reconciling Itemsreconciling | revenue intersegment | 2022-03-01 → 2022-11-30 | −¥371,000 |
| Reconciling Itemsreconciling | segment profit | 2022-03-01 → 2022-11-30 | ¥0 |
| jpcrp040300-q3r_E31694-000Ad Media Servicereportable segment | revenue | 2022-03-01 → 2022-11-30 | ¥120m |
| jpcrp040300-q3r_E31694-000Ad Media Servicereportable segment | revenue external | 2022-03-01 → 2022-11-30 | ¥120m |
| jpcrp040300-q3r_E31694-000Ad Media Servicereportable segment | segment profit | 2022-03-01 → 2022-11-30 | −¥31m |
| jpcrp040300-q3r_E31694-000Fitness Businessreportable segment | revenue | 2022-03-01 → 2022-11-30 | ¥39m |
| jpcrp040300-q3r_E31694-000Fitness Businessreportable segment | revenue external | 2022-03-01 → 2022-11-30 | ¥39m |
| jpcrp040300-q3r_E31694-000Fitness Businessreportable segment | segment profit | 2022-03-01 → 2022-11-30 | −¥553,000 |
| jpcrp040300-q3r_E31694-000Mineral Water Businessreportable segment | revenue | 2022-03-01 → 2022-11-30 | ¥937m |
| jpcrp040300-q3r_E31694-000Mineral Water Businessreportable segment | revenue external | 2022-03-01 → 2022-11-30 | ¥936m |
| jpcrp040300-q3r_E31694-000Mineral Water Businessreportable segment | revenue intersegment | 2022-03-01 → 2022-11-30 | ¥371,000 |
| jpcrp040300-q3r_E31694-000Mineral Water Businessreportable segment | segment profit | 2022-03-01 → 2022-11-30 | ¥78m |
| jpcrp040300-q3r_E31694-000Water Supply Product Service Support Businessreportable segment | revenue | 2022-03-01 → 2022-11-30 | ¥2.2bn |
| jpcrp040300-q3r_E31694-000Water Supply Product Service Support Businessreportable segment | revenue external | 2022-03-01 → 2022-11-30 | ¥2.2bn |
| jpcrp040300-q3r_E31694-000Water Supply Product Service Support Businessreportable segment | segment profit | 2022-03-01 → 2022-11-30 | −¥351m |
| —segment total | revenue | 2022-03-01 → 2022-11-30 | ¥3.3bn |
| —segment total | revenue external | 2022-03-01 → 2022-11-30 | ¥3.3bn |
| —segment total | revenue intersegment | 2022-03-01 → 2022-11-30 | ¥371,000 |
| —segment total | segment profit | 2022-03-01 → 2022-11-30 | −¥305m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 347
| Item | Context | Value | Unit |
|---|---|---|---|
| Total number of shares held treasury shares etc | CurrentQuarterInstant_Row1Member | 36300 | |
| Shareholding ratio treasury shares etc | CurrentQuarterInstant_Row1Member | 0.014 | |
| Number of shares held in own name treasury shares etc | CurrentQuarterInstant | 36300 | |
| Number of shares held in others names treasury shares etc | CurrentQuarterInstant | － | |
| Total number of shares held treasury shares etc | CurrentQuarterInstant | 36300 | |
| Shareholding ratio treasury shares etc | CurrentQuarterInstant | 0.014 | |
| Cash and deposits | Prior1YearInstant | 129341000 | JPY |
| Cash and deposits | CurrentQuarterInstant | 61334000 | JPY |
| Accounts receivable trade | Prior1YearInstant | 655759000 | JPY |
| Accounts receivable trade | CurrentQuarterInstant | 677343000 | JPY |
| Merchandise and finished goods | Prior1YearInstant | 28976000 | JPY |
| Merchandise and finished goods | CurrentQuarterInstant | 27029000 | JPY |
| Raw materials and supplies | Prior1YearInstant | 106440000 | JPY |
| Raw materials and supplies | CurrentQuarterInstant | 94782000 | JPY |
| Accounts receivable other | Prior1YearInstant | 383330000 | JPY |
| Accounts receivable other | CurrentQuarterInstant | 100649000 | JPY |
| Other ca | Prior1YearInstant | 191551000 | JPY |
| Other ca | CurrentQuarterInstant | 207609000 | JPY |
| Allowance for doubtful accounts ca | Prior1YearInstant | -1233000 | JPY |
| Allowance for doubtful accounts ca | CurrentQuarterInstant | -2328000 | JPY |
| Current assets | Prior1YearInstant | 1494166000 | JPY |
| Current assets | CurrentQuarterInstant | 1166419000 | JPY |
| Property plant and equipment | Prior1YearInstant | 101094000 | JPY |
| Property plant and equipment | CurrentQuarterInstant | 74311000 | JPY |
| Intangible assets | Prior1YearInstant | 64359000 | JPY |
| Intangible assets | CurrentQuarterInstant | 58073000 | JPY |
| Other ioa | Prior1YearInstant | 373011000 | JPY |
| Other ioa | CurrentQuarterInstant | 356047000 | JPY |
| Allowance for doubtful accounts ioa by group | Prior1YearInstant | -10641000 | JPY |
| Allowance for doubtful accounts ioa by group | CurrentQuarterInstant | -70633000 | JPY |
| Investments and other assets | Prior1YearInstant | 362369000 | JPY |
| Investments and other assets | CurrentQuarterInstant | 285413000 | JPY |
| Noncurrent assets | Prior1YearInstant | 527824000 | JPY |
| Noncurrent assets | CurrentQuarterInstant | 417798000 | JPY |
| Assets | Prior1YearInstant | 2021990000 | JPY |
| Assets | CurrentQuarterInstant | 1584217000 | JPY |
| Accounts payable trade | Prior1YearInstant | 139365000 | JPY |
| Accounts payable trade | CurrentQuarterInstant | 170386000 | JPY |
| Current portion of convertible bond type bonds with share acquisition rights cl | Prior1YearInstant | 180000000 | JPY |
| Current portion of convertible bond type bonds with share acquisition rights cl | CurrentQuarterInstant | － | JPY |
| Short term loans payable | Prior1YearInstant | 100000000 | JPY |
| Short term loans payable | CurrentQuarterInstant | － | JPY |
| Current portion of long term loans payable | Prior1YearInstant | 186752000 | JPY |
| Current portion of long term loans payable | CurrentQuarterInstant | 174242000 | JPY |
| Accounts payable other | Prior1YearInstant | 483160000 | JPY |
| Accounts payable other | CurrentQuarterInstant | 415510000 | JPY |
| Income taxes payable | Prior1YearInstant | 2115000 | JPY |
| Income taxes payable | CurrentQuarterInstant | 7932000 | JPY |
| Deposits received | Prior1YearInstant | 310784000 | JPY |
| Deposits received | CurrentQuarterInstant | 37646000 | 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 |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |