Quarterly report · Q1
7888.TEDINET S100PBV8
Period2022-06-01 → 2022-08-31
Filed2022-10-13
StandardJapan GAAP
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 31
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥18.2bn | 2022-06-01 → 2022-08-31 | Cons. | Net sales |
| Revenue | ¥65.7bn | 2021-06-01 → 2022-05-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥13.8bn | 2021-06-01 → 2021-08-31 | Cons. | Net sales |
| Operating income | ¥678m | 2022-06-01 → 2022-08-31 | Cons. | Operating income |
| Operating income | ¥149m | 2021-06-01 → 2021-08-31 | Cons. | Operating income |
| Ordinary income | ¥920m | 2022-06-01 → 2022-08-31 | Cons. | Ordinary income |
| Ordinary income | ¥2.4bn | 2021-06-01 → 2022-05-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥69m | 2021-06-01 → 2021-08-31 | Cons. | Ordinary income |
| Profit before tax | ¥907m | 2022-06-01 → 2022-08-31 | Cons. | Income before income taxes |
| Profit before tax | ¥229m | 2021-06-01 → 2021-08-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥649m | 2022-06-01 → 2022-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.8bn | 2021-06-01 → 2022-05-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥178m | 2021-06-01 → 2021-08-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥650m | 2022-06-01 → 2022-08-31 | Cons. | Profit loss |
| Net income | ¥194m | 2021-06-01 → 2021-08-31 | Cons. | Profit loss |
| Total assets | ¥60.0bn | at 2022-08-31 | Cons. | Assets |
| Total assets | ¥58.4bn | at 2022-05-31 | Cons. | Assets |
| Total assets | ¥55.3bn | at 2021-08-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥35.8bn | at 2022-08-31 | Cons. | Liabilities |
| Total liabilities | ¥35.2bn | at 2022-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥24.3bn | at 2022-08-31 | Cons. | Net assets |
| Net assets / equity | ¥23.3bn | at 2022-05-31 | Cons. | Net assets |
| Net assets / equity | ¥20.4bn | at 2021-08-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥7.2bn | at 2022-08-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥6.8bn | at 2022-05-31 | Cons. | Cash and deposits |
| EPS (basic) | ¥21.32 | 2022-06-01 → 2022-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥59.43 | 2021-06-01 → 2022-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.85 | 2021-06-01 → 2021-08-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 39.7% | at 2022-08-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.1% | at 2022-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 36.3% | 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 · 46
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2022-06-01 → 2022-08-31 | −¥988m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-06-01 → 2022-08-31 | −¥988m |
| Reconciling Itemsreconciling | segment profit | 2022-06-01 → 2022-08-31 | −¥147m |
| jpcrp040300-q1r_E00866-000Asiareportable segment | revenue | 2022-06-01 → 2022-08-31 | ¥7.6bn |
| jpcrp040300-q1r_E00866-000Asiareportable segment | revenue external | 2022-06-01 → 2022-08-31 | ¥7.4bn |
| jpcrp040300-q1r_E00866-000Asiareportable segment | revenue intersegment | 2022-06-01 → 2022-08-31 | ¥195m |
| jpcrp040300-q1r_E00866-000Asiareportable segment | segment profit | 2022-06-01 → 2022-08-31 | ¥196m |
| jpcrp040300-q1r_E00866-000Europereportable segment | revenue | 2022-06-01 → 2022-08-31 | ¥2.2bn |
| jpcrp040300-q1r_E00866-000Europereportable segment | revenue external | 2022-06-01 → 2022-08-31 | ¥2.2bn |
| jpcrp040300-q1r_E00866-000Europereportable segment | revenue intersegment | 2022-06-01 → 2022-08-31 | ¥0 |
| jpcrp040300-q1r_E00866-000Europereportable segment | segment profit | 2022-06-01 → 2022-08-31 | ¥150m |
| jpcrp040300-q1r_E00866-000Japanreportable segment | revenue | 2022-06-01 → 2022-08-31 | ¥6.6bn |
| jpcrp040300-q1r_E00866-000Japanreportable segment | revenue external | 2022-06-01 → 2022-08-31 | ¥5.8bn |
| jpcrp040300-q1r_E00866-000Japanreportable segment | revenue intersegment | 2022-06-01 → 2022-08-31 | ¥792m |
| jpcrp040300-q1r_E00866-000Japanreportable segment | segment profit | 2022-06-01 → 2022-08-31 | ¥449m |
| jpcrp040300-q1r_E00866-000North Americareportable segment | revenue | 2022-06-01 → 2022-08-31 | ¥2.8bn |
| jpcrp040300-q1r_E00866-000North Americareportable segment | revenue external | 2022-06-01 → 2022-08-31 | ¥2.8bn |
| jpcrp040300-q1r_E00866-000North Americareportable segment | revenue intersegment | 2022-06-01 → 2022-08-31 | ¥0 |
| jpcrp040300-q1r_E00866-000North Americareportable segment | segment profit | 2022-06-01 → 2022-08-31 | ¥28m |
| —segment total | revenue | 2022-06-01 → 2022-08-31 | ¥19.2bn |
| —segment total | revenue external | 2022-06-01 → 2022-08-31 | ¥18.2bn |
| —segment total | revenue intersegment | 2022-06-01 → 2022-08-31 | ¥988m |
| —segment total | segment profit | 2022-06-01 → 2022-08-31 | ¥825m |
| Reconciling Itemsreconciling | revenue | 2021-06-01 → 2021-08-31 | −¥1.1bn |
| Reconciling Itemsreconciling | revenue intersegment | 2021-06-01 → 2021-08-31 | −¥1.1bn |
| Reconciling Itemsreconciling | segment profit | 2021-06-01 → 2021-08-31 | −¥277m |
| jpcrp040300-q1r_E00866-000Asiareportable segment | revenue | 2021-06-01 → 2021-08-31 | ¥5.0bn |
| jpcrp040300-q1r_E00866-000Asiareportable segment | revenue external | 2021-06-01 → 2021-08-31 | ¥4.7bn |
| jpcrp040300-q1r_E00866-000Asiareportable segment | revenue intersegment | 2021-06-01 → 2021-08-31 | ¥343m |
| jpcrp040300-q1r_E00866-000Asiareportable segment | segment profit | 2021-06-01 → 2021-08-31 | ¥75m |
| jpcrp040300-q1r_E00866-000Europereportable segment | revenue | 2021-06-01 → 2021-08-31 | ¥1.6bn |
| jpcrp040300-q1r_E00866-000Europereportable segment | revenue external | 2021-06-01 → 2021-08-31 | ¥1.6bn |
| jpcrp040300-q1r_E00866-000Europereportable segment | revenue intersegment | 2021-06-01 → 2021-08-31 | ¥0 |
| jpcrp040300-q1r_E00866-000Europereportable segment | segment profit | 2021-06-01 → 2021-08-31 | ¥19m |
| jpcrp040300-q1r_E00866-000Japanreportable segment | revenue | 2021-06-01 → 2021-08-31 | ¥6.4bn |
| jpcrp040300-q1r_E00866-000Japanreportable segment | revenue external | 2021-06-01 → 2021-08-31 | ¥5.6bn |
| jpcrp040300-q1r_E00866-000Japanreportable segment | revenue intersegment | 2021-06-01 → 2021-08-31 | ¥792m |
| jpcrp040300-q1r_E00866-000Japanreportable segment | segment profit | 2021-06-01 → 2021-08-31 | ¥275m |
| jpcrp040300-q1r_E00866-000North Americareportable segment | revenue | 2021-06-01 → 2021-08-31 | ¥2.0bn |
| jpcrp040300-q1r_E00866-000North Americareportable segment | revenue external | 2021-06-01 → 2021-08-31 | ¥2.0bn |
| jpcrp040300-q1r_E00866-000North Americareportable segment | revenue intersegment | 2021-06-01 → 2021-08-31 | ¥0 |
| jpcrp040300-q1r_E00866-000North Americareportable segment | segment profit | 2021-06-01 → 2021-08-31 | ¥57m |
| —segment total | revenue | 2021-06-01 → 2021-08-31 | ¥15.0bn |
| —segment total | revenue external | 2021-06-01 → 2021-08-31 | ¥13.8bn |
| —segment total | revenue intersegment | 2021-06-01 → 2021-08-31 | ¥1.1bn |
| —segment total | segment profit | 2021-06-01 → 2021-08-31 | ¥427m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 371
| Item | Context | Value | Unit |
|---|---|---|---|
| Non controlling interests | Prior1YearInstant | 435000000 | JPY |
| Non controlling interests | CurrentQuarterInstant | 455000000 | JPY |
| Net assets | Prior1YearInstant | 23251000000 | JPY |
| Net assets | CurrentQuarterInstant | 24279000000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 58409000000 | JPY |
| Liabilities and net assets | CurrentQuarterInstant | 60036000000 | JPY |
| Net sales | Prior1YTDDuration | 13840000000 | JPY |
| Net sales | CurrentYTDDuration | 18227000000 | JPY |
| Cost of sales | Prior1YTDDuration | 12065000000 | JPY |
| Cost of sales | CurrentYTDDuration | 15604000000 | JPY |
| Gross profit | Prior1YTDDuration | 1774000000 | JPY |
| Gross profit | CurrentYTDDuration | 2622000000 | JPY |
| Selling general and administrative expenses | Prior1YTDDuration | 1625000000 | JPY |
| Selling general and administrative expenses | CurrentYTDDuration | 1944000000 | JPY |
| Operating income | Prior1YTDDuration | 149000000 | JPY |
| Operating income | CurrentYTDDuration | 678000000 | JPY |
| Interest and dividends income noi | Prior1YTDDuration | 3000000 | JPY |
| Interest and dividends income noi | CurrentYTDDuration | 3000000 | JPY |
| Rent income noi | Prior1YTDDuration | 16000000 | JPY |
| Rent income noi | CurrentYTDDuration | 14000000 | JPY |
| Subsidies for employment adjustment noi | Prior1YTDDuration | 3000000 | JPY |
| Subsidies for employment adjustment noi | CurrentYTDDuration | 5000000 | JPY |
| Foreign exchange gains noi | Prior1YTDDuration | － | JPY |
| Foreign exchange gains noi | CurrentYTDDuration | 347000000 | JPY |
| Other noi | Prior1YTDDuration | 20000000 | JPY |
| Other noi | CurrentYTDDuration | 20000000 | JPY |
| Non operating income | Prior1YTDDuration | 44000000 | JPY |
| Non operating income | CurrentYTDDuration | 392000000 | JPY |
| Interest expenses noe | Prior1YTDDuration | 89000000 | JPY |
| Interest expenses noe | CurrentYTDDuration | 104000000 | JPY |
| Foreign exchange losses noe | Prior1YTDDuration | 2000000 | JPY |
| Foreign exchange losses noe | CurrentYTDDuration | － | JPY |
| Loss on derivative noe | Prior1YTDDuration | 20000000 | JPY |
| Loss on derivative noe | CurrentYTDDuration | 36000000 | JPY |
| Other noe | Prior1YTDDuration | 11000000 | JPY |
| Other noe | CurrentYTDDuration | 9000000 | JPY |
| Non operating expenses | Prior1YTDDuration | 124000000 | JPY |
| Non operating expenses | CurrentYTDDuration | 150000000 | JPY |
| Ordinary income | Prior1YTDDuration | 69000000 | JPY |
| Ordinary income | CurrentYTDDuration | 920000000 | JPY |
| Gain on sales of noncurrent assets ei | Prior1YTDDuration | 169000000 | JPY |
| Gain on sales of noncurrent assets ei | CurrentYTDDuration | 0 | JPY |
| Extraordinary income | Prior1YTDDuration | 169000000 | JPY |
| Extraordinary income | CurrentYTDDuration | 0 | JPY |
| Loss on retirement of noncurrent assets el | Prior1YTDDuration | 5000000 | JPY |
| Loss on retirement of noncurrent assets el | CurrentYTDDuration | 12000000 | JPY |
| Loss on sales of noncurrent assets el | Prior1YTDDuration | 4000000 | JPY |
| Loss on sales of noncurrent assets el | CurrentYTDDuration | － | JPY |
| Extraordinary loss | Prior1YTDDuration | 9000000 | JPY |
| Extraordinary loss | CurrentYTDDuration | 12000000 | 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 rounding |
| 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 |