Quarterly report · Q2
7921.TEDINET S100SLTW
Period2023-06-01 → 2023-11-30
Filed2024-01-12
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 46
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥15.0bn | 2023-06-01 → 2023-11-30 | Cons. | Net sales |
| Revenue | ¥27.6bn | 2022-06-01 → 2023-05-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥14.3bn | 2022-06-01 → 2022-11-30 | Cons. | Net sales |
| Operating income | ¥2.5bn | 2023-06-01 → 2023-11-30 | Cons. | Operating income |
| Operating income | ¥2.2bn | 2022-06-01 → 2022-11-30 | Cons. | Operating income |
| Ordinary income | ¥2.6bn | 2023-06-01 → 2023-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥4.0bn | 2022-06-01 → 2023-05-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥2.3bn | 2022-06-01 → 2022-11-30 | Cons. | Ordinary income |
| Profit before tax | ¥2.6bn | 2023-06-01 → 2023-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥2.3bn | 2022-06-01 → 2022-11-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.7bn | 2023-06-01 → 2023-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥2.6bn | 2022-06-01 → 2023-05-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.5bn | 2022-06-01 → 2022-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥1.7bn | 2023-06-01 → 2023-11-30 | Cons. | Profit loss |
| Net income | ¥1.5bn | 2022-06-01 → 2022-11-30 | Cons. | Profit loss |
| Total assets | ¥33.1bn | at 2023-11-30 | Cons. | Assets |
| Total assets | ¥33.4bn | at 2023-05-31 | Cons. | Assets |
| Total assets | ¥31.3bn | at 2022-11-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥6.7bn | at 2023-11-30 | Cons. | Liabilities |
| Total liabilities | ¥8.4bn | at 2023-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥26.4bn | at 2023-11-30 | Cons. | Net assets |
| Net assets / equity | ¥25.1bn | at 2023-05-31 | Cons. | Net assets |
| Net assets / equity | ¥24.6bn | at 2022-11-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥14.3bn | at 2023-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥13.1bn | at 2023-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥14.2bn | at 2023-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥13.0bn | at 2023-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥12.6bn | at 2022-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥10.2bn | at 2022-05-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥2.0bn | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥4.7bn | 2022-06-01 → 2023-05-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥3.1bn | 2022-06-01 → 2022-11-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥420m | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥692m | 2022-06-01 → 2023-05-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥289m | 2022-06-01 → 2022-11-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥789m | 2023-06-01 → 2023-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥1.2bn | 2022-06-01 → 2023-05-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥463m | 2022-06-01 → 2022-11-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥129 | 2023-06-01 → 2023-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥30.62 | 2023-09-01 → 2023-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥197.66 | 2022-06-01 → 2023-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥113.99 | 2022-06-01 → 2022-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥17.53 | 2022-09-01 → 2022-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 78.7% | at 2023-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 74.0% | at 2023-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 77.6% | 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 · 30
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | revenue | 2023-06-01 → 2023-11-30 | −¥552m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-06-01 → 2023-11-30 | −¥552m |
| Reconciling Itemsreconciling | segment profit | 2023-06-01 → 2023-11-30 | ¥166m |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue | 2023-06-01 → 2023-11-30 | ¥10.9bn |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue external | 2023-06-01 → 2023-11-30 | ¥10.9bn |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue intersegment | 2023-06-01 → 2023-11-30 | ¥930,000 |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | segment profit | 2023-06-01 → 2023-11-30 | ¥2.0bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue | 2023-06-01 → 2023-11-30 | ¥4.7bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue external | 2023-06-01 → 2023-11-30 | ¥4.1bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue intersegment | 2023-06-01 → 2023-11-30 | ¥551m |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | segment profit | 2023-06-01 → 2023-11-30 | ¥315m |
| —segment total | revenue | 2023-06-01 → 2023-11-30 | ¥15.6bn |
| —segment total | revenue external | 2023-06-01 → 2023-11-30 | ¥15.0bn |
| —segment total | revenue intersegment | 2023-06-01 → 2023-11-30 | ¥552m |
| —segment total | segment profit | 2023-06-01 → 2023-11-30 | ¥2.3bn |
| Reconciling Itemsreconciling | revenue | 2022-06-01 → 2022-11-30 | −¥480m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-06-01 → 2022-11-30 | −¥480m |
| Reconciling Itemsreconciling | segment profit | 2022-06-01 → 2022-11-30 | ¥294m |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue | 2022-06-01 → 2022-11-30 | ¥10.4bn |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue external | 2022-06-01 → 2022-11-30 | ¥10.4bn |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | revenue intersegment | 2022-06-01 → 2022-11-30 | ¥1m |
| jpcrp040300-q2r_E00710-000Disclosure Related Businessreportable segment | segment profit | 2022-06-01 → 2022-11-30 | ¥1.7bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue | 2022-06-01 → 2022-11-30 | ¥4.4bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue external | 2022-06-01 → 2022-11-30 | ¥3.9bn |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | revenue intersegment | 2022-06-01 → 2022-11-30 | ¥479m |
| jpcrp040300-q2r_E00710-000Interpretation And Translation Businessreportable segment | segment profit | 2022-06-01 → 2022-11-30 | ¥254m |
| —segment total | revenue | 2022-06-01 → 2022-11-30 | ¥14.8bn |
| —segment total | revenue external | 2022-06-01 → 2022-11-30 | ¥14.3bn |
| —segment total | revenue intersegment | 2022-06-01 → 2022-11-30 | ¥480m |
| —segment total | segment profit | 2022-06-01 → 2022-11-30 | ¥1.9bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 550
| Item | Context | Value | Unit |
|---|---|---|---|
| Valuation difference on available for sale securities | Prior1YearInstant | 787851000 | JPY |
| Valuation difference on available for sale securities | CurrentQuarterInstant | 945535000 | JPY |
| Foreign currency translation adjustment | Prior1YearInstant | 17111000 | JPY |
| Foreign currency translation adjustment | CurrentQuarterInstant | 32273000 | JPY |
| Remeasurements of defined benefit plans | Prior1YearInstant | 422943000 | JPY |
| Remeasurements of defined benefit plans | CurrentQuarterInstant | 347585000 | JPY |
| Valuation and translation adjustments | Prior1YearInstant | 1227906000 | JPY |
| Valuation and translation adjustments | CurrentQuarterInstant | 1325395000 | JPY |
| Non controlling interests | Prior1YearInstant | 319491000 | JPY |
| Non controlling interests | CurrentQuarterInstant | 338638000 | JPY |
| Net assets | Prior1YearInstant | 25082389000 | JPY |
| Net assets | CurrentQuarterInstant | 26401175000 | JPY |
| Liabilities and net assets | Prior1YearInstant | 33443890000 | JPY |
| Liabilities and net assets | CurrentQuarterInstant | 33121037000 | JPY |
| Net sales | Prior1YTDDuration | 14298816000 | JPY |
| Net sales | CurrentYTDDuration | 15003569000 | JPY |
| Cost of sales | Prior1YTDDuration | 8306561000 | JPY |
| Cost of sales | CurrentYTDDuration | 8599091000 | JPY |
| Gross profit | Prior1YTDDuration | 5992255000 | JPY |
| Gross profit | CurrentYTDDuration | 6404478000 | JPY |
| Promotion expenses sga | Prior1YTDDuration | 189746000 | JPY |
| Promotion expenses sga | CurrentYTDDuration | 206297000 | JPY |
| Freightage and packing expenses sga | Prior1YTDDuration | 99271000 | JPY |
| Freightage and packing expenses sga | CurrentYTDDuration | 99769000 | JPY |
| Provision of allowance for doubtful accounts sga | Prior1YTDDuration | -5092000 | JPY |
| Provision of allowance for doubtful accounts sga | CurrentYTDDuration | 2534000 | JPY |
| Directors compensations sga | Prior1YTDDuration | 110459000 | JPY |
| Directors compensations sga | CurrentYTDDuration | 129048000 | JPY |
| Salaries and allowances sga | Prior1YTDDuration | 1739390000 | JPY |
| Salaries and allowances sga | CurrentYTDDuration | 1803887000 | JPY |
| Provision for bonuses sga | Prior1YTDDuration | 85153000 | JPY |
| Provision for bonuses sga | CurrentYTDDuration | 80137000 | JPY |
| Provision for directors bonuses sga | Prior1YTDDuration | 18628000 | JPY |
| Provision for directors bonuses sga | CurrentYTDDuration | 23300000 | JPY |
| Retirement benefit expenses sga | Prior1YTDDuration | 31121000 | JPY |
| Retirement benefit expenses sga | CurrentYTDDuration | 18256000 | JPY |
| Provision for directors retirement benefits sga | Prior1YTDDuration | 7158000 | JPY |
| Provision for directors retirement benefits sga | CurrentYTDDuration | － | JPY |
| Welfare expenses sga | Prior1YTDDuration | 358205000 | JPY |
| Welfare expenses sga | CurrentYTDDuration | 381555000 | JPY |
| Repair and maintenance sga | Prior1YTDDuration | 65961000 | JPY |
| Repair and maintenance sga | CurrentYTDDuration | 55687000 | JPY |
| Taxes and dues sga | Prior1YTDDuration | 135033000 | JPY |
| Taxes and dues sga | CurrentYTDDuration | 108599000 | JPY |
| Depreciation sga | Prior1YTDDuration | 130591000 | JPY |
| Depreciation sga | CurrentYTDDuration | 131989000 | JPY |
| Amortization of goodwill sga | Prior1YTDDuration | 104757000 | JPY |
| Amortization of goodwill sga | CurrentYTDDuration | 104757000 | JPY |
| Rent expenses sga | Prior1YTDDuration | 169116000 | JPY |
| Rent expenses sga | CurrentYTDDuration | 155670000 | 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 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 · 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 |