Quarterly report · Q2
7997.TEDINET S100OQJ3
Period2021-12-01 → 2022-05-31
Filed2022-07-15
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 46
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥3.4bn | 2021-12-01 → 2022-05-31 | Cons. | Net sales |
| Revenue | ¥8.4bn | 2020-12-01 → 2021-11-30 | Cons. | Net sales (5-year summary) |
| Revenue | ¥4.7bn | 2020-12-01 → 2021-05-31 | Cons. | Net sales |
| Operating income | −¥131m | 2021-12-01 → 2022-05-31 | Cons. | Operating income |
| Operating income | ¥406,000 | 2020-12-01 → 2021-05-31 | Cons. | Operating income |
| Ordinary income | −¥155m | 2021-12-01 → 2022-05-31 | Cons. | Ordinary income |
| Ordinary income | −¥70m | 2020-12-01 → 2021-11-30 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥28m | 2020-12-01 → 2021-05-31 | Cons. | Ordinary income |
| Profit before tax | −¥175m | 2021-12-01 → 2022-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥129m | 2020-12-01 → 2021-05-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥188m | 2021-12-01 → 2022-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥5m | 2020-12-01 → 2021-11-30 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥90m | 2020-12-01 → 2021-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥187m | 2021-12-01 → 2022-05-31 | Cons. | Profit loss |
| Net income | ¥92m | 2020-12-01 → 2021-05-31 | Cons. | Profit loss |
| Total assets | ¥9.3bn | at 2022-05-31 | Cons. | Assets |
| Total assets | ¥9.6bn | at 2021-11-30 | Cons. | Assets |
| Total assets | ¥9.8bn | at 2021-05-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥6.0bn | at 2022-05-31 | Cons. | Liabilities |
| Total liabilities | ¥6.3bn | at 2021-11-30 | Cons. | Liabilities |
| Net assets / equity | ¥3.3bn | at 2022-05-31 | Cons. | Net assets |
| Net assets / equity | ¥3.4bn | at 2021-11-30 | Cons. | Net assets |
| Net assets / equity | ¥3.5bn | at 2021-05-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥880m | at 2022-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥775m | at 2021-11-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥875m | at 2022-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥770m | at 2021-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥516m | at 2021-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥625m | at 2020-11-30d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥312m | 2021-12-01 → 2022-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥290m | 2020-12-01 → 2021-11-30 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥349m | 2020-12-01 → 2021-05-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | ¥29m | 2021-12-01 → 2022-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥27m | 2020-12-01 → 2021-11-30 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥322m | 2020-12-01 → 2021-05-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥237m | 2021-12-01 → 2022-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥118m | 2020-12-01 → 2021-11-30 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥136m | 2020-12-01 → 2021-05-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-110.51 | 2021-12-01 → 2022-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥35.1 | 2022-03-01 → 2022-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-3.15 | 2020-12-01 → 2021-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥52.76 | 2020-12-01 → 2021-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥91.11 | 2021-03-01 → 2021-05-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 35.7% | at 2022-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.0% | at 2021-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.8% | at 2021-05-31 | 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 · 20
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment profit | 2021-12-01 → 2022-05-31 | −¥133m |
| jpcrp040300-q2r_E02372-000Furniture Relatedreportable segment | revenue | 2021-12-01 → 2022-05-31 | ¥2.3bn |
| jpcrp040300-q2r_E02372-000Furniture Relatedreportable segment | revenue external | 2021-12-01 → 2022-05-31 | ¥2.3bn |
| jpcrp040300-q2r_E02372-000Furniture Relatedreportable segment | segment profit | 2021-12-01 → 2022-05-31 | ¥146m |
| jpcrp040300-q2r_E02372-000Interior Installations Relatedreportable segment | revenue | 2021-12-01 → 2022-05-31 | ¥1.1bn |
| jpcrp040300-q2r_E02372-000Interior Installations Relatedreportable segment | revenue external | 2021-12-01 → 2022-05-31 | ¥1.1bn |
| jpcrp040300-q2r_E02372-000Interior Installations Relatedreportable segment | segment profit | 2021-12-01 → 2022-05-31 | −¥143m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2021-12-01 → 2022-05-31 | ¥3.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2021-12-01 → 2022-05-31 | ¥3.4bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2021-12-01 → 2022-05-31 | ¥2m |
| Reconciling Itemsreconciling | segment profit | 2020-12-01 → 2021-05-31 | −¥149m |
| jpcrp040300-q2r_E02372-000Furniture Relatedreportable segment | revenue | 2020-12-01 → 2021-05-31 | ¥3.5bn |
| jpcrp040300-q2r_E02372-000Furniture Relatedreportable segment | revenue external | 2020-12-01 → 2021-05-31 | ¥3.5bn |
| jpcrp040300-q2r_E02372-000Furniture Relatedreportable segment | segment profit | 2020-12-01 → 2021-05-31 | ¥182m |
| jpcrp040300-q2r_E02372-000Interior Installations Relatedreportable segment | revenue | 2020-12-01 → 2021-05-31 | ¥1.1bn |
| jpcrp040300-q2r_E02372-000Interior Installations Relatedreportable segment | revenue external | 2020-12-01 → 2021-05-31 | ¥1.1bn |
| jpcrp040300-q2r_E02372-000Interior Installations Relatedreportable segment | segment profit | 2020-12-01 → 2021-05-31 | −¥33m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2020-12-01 → 2021-05-31 | ¥4.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2020-12-01 → 2021-05-31 | ¥4.7bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2020-12-01 → 2021-05-31 | ¥150m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 519
| Item | Context | Value | Unit |
|---|---|---|---|
| Deferred gains or losses on hedges net of tax oci | Prior1YTDDuration | 530000 | JPY |
| Deferred gains or losses on hedges net of tax oci | CurrentYTDDuration | 1713000 | JPY |
| Share of other comprehensive income of associates accounted for using equity method oci | Prior1YTDDuration | 164000 | JPY |
| Share of other comprehensive income of associates accounted for using equity method oci | CurrentYTDDuration | 10000 | JPY |
| Other comprehensive income | Prior1YTDDuration | 35776000 | JPY |
| Other comprehensive income | CurrentYTDDuration | 138825000 | JPY |
| Comprehensive income | Prior1YTDDuration | 128189000 | JPY |
| Comprehensive income | CurrentYTDDuration | -48577000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 125653000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | -49430000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | 2536000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | 853000 | JPY |
| Income before income taxes | Prior1YTDDuration | 129482000 | JPY |
| Income before income taxes | CurrentYTDDuration | -174764000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 101826000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 88848000 | JPY |
| Loss on sales of non current assets ope cf | Prior1YTDDuration | － | JPY |
| Loss on sales of non current assets ope cf | CurrentYTDDuration | 393000 | JPY |
| Loss on retirement of noncurrent assets ope cf | Prior1YTDDuration | 0 | JPY |
| Loss on retirement of noncurrent assets ope cf | CurrentYTDDuration | 4768000 | JPY |
| Loss gain on sales of investment securities ope cf | Prior1YTDDuration | -101114000 | JPY |
| Loss gain on sales of investment securities ope cf | CurrentYTDDuration | － | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | -32000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | -1633000 | JPY |
| Increase decrease in provision for loss on order received ope cf | Prior1YTDDuration | 8000000 | JPY |
| Increase decrease in provision for loss on order received ope cf | CurrentYTDDuration | 18817000 | JPY |
| Increase decrease in allowance for loss on voluntary recall of products ope cf | Prior1YTDDuration | － | JPY |
| Increase decrease in allowance for loss on voluntary recall of products ope cf | CurrentYTDDuration | -1094000 | JPY |
| Increase decrease in net defined benefit liability ope cf | Prior1YTDDuration | 45375000 | JPY |
| Increase decrease in net defined benefit liability ope cf | CurrentYTDDuration | 45808000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -4244000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -5394000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 21249000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 21906000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YTDDuration | -6000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYTDDuration | -655000 | JPY |
| Equity in earnings losses of affiliates ope cf | Prior1YTDDuration | -9276000 | JPY |
| Equity in earnings losses of affiliates ope cf | CurrentYTDDuration | -12337000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -206861000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | 395657000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | 228848000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | 100965000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | 117574000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | -123267000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | Prior1YTDDuration | 59601000 | JPY |
| Increase decrease in accrued consumption taxes ope cf | CurrentYTDDuration | -7577000 | JPY |
| Subsidy income2 ope cf | Prior1YTDDuration | -35255000 | JPY |
| Subsidy income2 ope cf | CurrentYTDDuration | -7374000 | JPY |
| Other net ope cf | Prior1YTDDuration | -13742000 | JPY |
| Other net ope cf | CurrentYTDDuration | 9558000 | 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 |