Quarterly report · Q2
6182.TEDINET S100PCRG
Period2022-03-01 → 2022-08-31
Filed2022-10-14
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 48
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.2bn | 2022-03-01 → 2022-08-31 | Cons. | Net sales |
| Revenue | ¥4.2bn | 2021-03-01 → 2022-02-28 | Cons. | Net sales (5-year summary) |
| Revenue | ¥2.0bn | 2021-03-01 → 2021-08-31 | Cons. | Net sales |
| Operating income | ¥242m | 2022-03-01 → 2022-08-31 | Cons. | Operating income |
| Operating income | ¥87m | 2021-03-01 → 2021-08-31 | Cons. | Operating income |
| Ordinary income | ¥270m | 2022-03-01 → 2022-08-31 | Cons. | Ordinary income |
| Ordinary income | −¥46m | 2021-03-01 → 2022-02-28 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥108m | 2021-03-01 → 2021-08-31 | Cons. | Ordinary income |
| Profit before tax | ¥226m | 2022-03-01 → 2022-08-31 | Cons. | Income before income taxes |
| Profit before tax | ¥83m | 2021-03-01 → 2021-08-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥110m | 2022-03-01 → 2022-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥1.2bn | 2021-03-01 → 2022-02-28 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥55m | 2021-03-01 → 2021-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥110m | 2022-03-01 → 2022-08-31 | Cons. | Profit loss |
| Net income | ¥55m | 2021-03-01 → 2021-08-31 | Cons. | Profit loss |
| Total assets | ¥4.7bn | at 2022-08-31 | Cons. | Assets |
| Total assets | ¥4.9bn | at 2022-02-28 | Cons. | Assets |
| Total assets | ¥5.7bn | at 2021-08-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.5bn | at 2022-08-31 | Cons. | Liabilities |
| Total liabilities | ¥3.8bn | at 2022-02-28 | Cons. | Liabilities |
| Net assets / equity | ¥1.2bn | at 2022-08-31 | Cons. | Net assets |
| Net assets / equity | ¥1.1bn | at 2022-02-28 | Cons. | Net assets |
| Net assets / equity | ¥2.4bn | at 2021-08-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥2.4bn | at 2022-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥2.4bn | at 2022-02-28 | Cons. | Cash and deposits |
| Cash & equivalents | ¥2.4bn | at 2022-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.4bn | at 2022-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.2bn | at 2021-08-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥2.3bn | at 2021-02-28d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥147m | 2022-03-01 → 2022-08-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥523m | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥314m | 2021-03-01 → 2021-08-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥85m | 2022-03-01 → 2022-08-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥351m | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥232m | 2021-03-01 → 2021-08-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥45m | 2022-03-01 → 2022-08-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥49m | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥200m | 2021-03-01 → 2021-08-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥10.29 | 2022-03-01 → 2022-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.05 | 2022-06-01 → 2022-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-116.24 | 2021-03-01 → 2022-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.15 | 2021-03-01 → 2021-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥2.17 | 2021-06-01 → 2021-08-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥10.12 | 2022-03-01 → 2022-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥5.05 | 2021-03-01 → 2021-08-31 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 25.1% | at 2022-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 21.6% | at 2022-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.3% | at 2021-08-31 | 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 · 36
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2022-03-01 → 2022-08-31 | −¥25m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-03-01 → 2022-08-31 | −¥25m |
| Reconciling Itemsreconciling | segment profit | 2022-03-01 → 2022-08-31 | ¥5m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue | 2022-03-01 → 2022-08-31 | ¥708m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue external | 2022-03-01 → 2022-08-31 | ¥687m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue intersegment | 2022-03-01 → 2022-08-31 | ¥22m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | segment profit | 2022-03-01 → 2022-08-31 | ¥138m |
| jpcrp040300-q2r_E31901-000MT Businessreportable segment | revenue | 2022-03-01 → 2022-08-31 | ¥1.5bn |
| jpcrp040300-q2r_E31901-000MT Businessreportable segment | revenue external | 2022-03-01 → 2022-08-31 | ¥1.5bn |
| jpcrp040300-q2r_E31901-000MT Businessreportable segment | revenue intersegment | 2022-03-01 → 2022-08-31 | ¥3m |
| jpcrp040300-q2r_E31901-000MT Businessreportable segment | segment profit | 2022-03-01 → 2022-08-31 | ¥325m |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | revenue | 2022-03-01 → 2022-08-31 | ¥4m |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | revenue external | 2022-03-01 → 2022-08-31 | ¥4m |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | segment profit | 2022-03-01 → 2022-08-31 | −¥226m |
| —segment total | revenue | 2022-03-01 → 2022-08-31 | ¥2.2bn |
| —segment total | revenue external | 2022-03-01 → 2022-08-31 | ¥2.2bn |
| —segment total | revenue intersegment | 2022-03-01 → 2022-08-31 | ¥25m |
| —segment total | segment profit | 2022-03-01 → 2022-08-31 | ¥236m |
| Reconciling Itemsreconciling | revenue | 2021-03-01 → 2021-08-31 | −¥25m |
| Reconciling Itemsreconciling | revenue intersegment | 2021-03-01 → 2021-08-31 | −¥25m |
| Reconciling Itemsreconciling | segment profit | 2021-03-01 → 2021-08-31 | −¥19m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue | 2021-03-01 → 2021-08-31 | ¥621m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue external | 2021-03-01 → 2021-08-31 | ¥602m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | revenue intersegment | 2021-03-01 → 2021-08-31 | ¥20m |
| jpcrp040300-q2r_E31901-000HT Businessreportable segment | segment profit | 2021-03-01 → 2021-08-31 | ¥93m |
| jpcrp040300-q2r_E31901-000MT Businessreportable segment | revenue | 2021-03-01 → 2021-08-31 | ¥1.5bn |
| jpcrp040300-q2r_E31901-000MT Businessreportable segment | revenue external | 2021-03-01 → 2021-08-31 | ¥1.4bn |
| jpcrp040300-q2r_E31901-000MT Businessreportable segment | revenue intersegment | 2021-03-01 → 2021-08-31 | ¥5m |
| jpcrp040300-q2r_E31901-000MT Businessreportable segment | segment profit | 2021-03-01 → 2021-08-31 | ¥271m |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | revenue | 2021-03-01 → 2021-08-31 | ¥100,000 |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | revenue external | 2021-03-01 → 2021-08-31 | ¥100,000 |
| jpcrp040300-q2r_E31901-000Metavise Businessreportable segment | segment profit | 2021-03-01 → 2021-08-31 | −¥257m |
| —segment total | revenue | 2021-03-01 → 2021-08-31 | ¥2.1bn |
| —segment total | revenue external | 2021-03-01 → 2021-08-31 | ¥2.0bn |
| —segment total | revenue intersegment | 2021-03-01 → 2021-08-31 | ¥25m |
| —segment total | segment profit | 2021-03-01 → 2021-08-31 | ¥107m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 518
| Item | Context | Value | Unit |
|---|---|---|---|
| Other noi | Prior1YTDDuration | 10988000 | JPY |
| Other noi | CurrentYTDDuration | 989000 | JPY |
| Non operating income | Prior1YTDDuration | 37317000 | JPY |
| Non operating income | CurrentYTDDuration | 48999000 | JPY |
| Interest expenses noe | Prior1YTDDuration | 6773000 | JPY |
| Interest expenses noe | CurrentYTDDuration | 6959000 | JPY |
| Equity in losses of affiliates noe | Prior1YTDDuration | 7596000 | JPY |
| Equity in losses of affiliates noe | CurrentYTDDuration | 5232000 | JPY |
| Bond issuance cost noe | Prior1YTDDuration | － | JPY |
| Bond issuance cost noe | CurrentYTDDuration | 6624000 | JPY |
| Other noe | Prior1YTDDuration | 2077000 | JPY |
| Other noe | CurrentYTDDuration | 1601000 | JPY |
| Non operating expenses | Prior1YTDDuration | 16447000 | JPY |
| Non operating expenses | CurrentYTDDuration | 20417000 | JPY |
| Ordinary income | Prior1YTDDuration | 108106000 | JPY |
| Ordinary income | CurrentYTDDuration | 270386000 | JPY |
| Loss on sales and retirement of noncurrent assets el | Prior1YTDDuration | － | JPY |
| Loss on sales and retirement of noncurrent assets el | CurrentYTDDuration | 2435000 | JPY |
| Impairment loss el | Prior1YTDDuration | 25111000 | JPY |
| Impairment loss el | CurrentYTDDuration | － | JPY |
| Loss on valuation of investment securities el | Prior1YTDDuration | － | JPY |
| Loss on valuation of investment securities el | CurrentYTDDuration | 42054000 | JPY |
| Extraordinary loss | Prior1YTDDuration | 25111000 | JPY |
| Extraordinary loss | CurrentYTDDuration | 44489000 | JPY |
| Income before income taxes | Prior1YTDDuration | 82995000 | JPY |
| Income before income taxes | CurrentYTDDuration | 225896000 | JPY |
| Income taxes | Prior1YTDDuration | 28115000 | JPY |
| Income taxes | CurrentYTDDuration | 116025000 | JPY |
| Profit loss | Prior1YTDDuration | 54879000 | JPY |
| Profit loss | CurrentYTDDuration | 109871000 | JPY |
| Profit loss attributable to owners of parent | Prior1YTDDuration | 54879000 | JPY |
| Profit loss attributable to owners of parent | CurrentYTDDuration | 109871000 | JPY |
| Profit loss | Prior1YTDDuration | 54879000 | JPY |
| Profit loss | CurrentYTDDuration | 109871000 | JPY |
| Comprehensive income | Prior1YTDDuration | 54879000 | JPY |
| Comprehensive income | CurrentYTDDuration | 109871000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 54879000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | 109871000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | － | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | － | JPY |
| Income before income taxes | Prior1YTDDuration | 82995000 | JPY |
| Income before income taxes | CurrentYTDDuration | 225896000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 284270000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 240639000 | JPY |
| Amortization of goodwill ope cf | Prior1YTDDuration | 11380000 | JPY |
| Amortization of goodwill ope cf | CurrentYTDDuration | 3893000 | JPY |
| Impairment loss ope cf | Prior1YTDDuration | 25111000 | JPY |
| Impairment loss ope cf | CurrentYTDDuration | － | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | -3004000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | -38484000 | 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 · 14 of 14 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 · 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 |