Quarterly report · Q1
8905.TEDINET S100OOVC
Period2022-03-01 → 2022-05-31
Filed2022-07-11
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥96.2bn | 2022-03-01 → 2022-05-31 | Cons. | Operating revenue1 |
| Revenue | ¥316.8bn | 2021-03-01 → 2022-02-28 | Cons. | Operating revenue1 (5-year summary) |
| Revenue | ¥76.2bn | 2021-03-01 → 2021-05-31 | Cons. | Operating revenue1 |
| Operating income | ¥13.1bn | 2022-03-01 → 2022-05-31 | Cons. | Operating income |
| Operating income | ¥10.8bn | 2021-03-01 → 2021-05-31 | Cons. | Operating income |
| Ordinary income | ¥10.8bn | 2022-03-01 → 2022-05-31 | Cons. | Ordinary income |
| Ordinary income | ¥32.5bn | 2021-03-01 → 2022-02-28 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥8.9bn | 2021-03-01 → 2021-05-31 | Cons. | Ordinary income |
| Profit before tax | ¥10.0bn | 2022-03-01 → 2022-05-31 | Cons. | Income before income taxes |
| Profit before tax | ¥7.0bn | 2021-03-01 → 2021-05-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥6.2bn | 2022-03-01 → 2022-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥19.3bn | 2021-03-01 → 2022-02-28 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥8.9bn | 2021-03-01 → 2021-05-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥6.2bn | 2022-03-01 → 2022-05-31 | Cons. | Profit loss |
| Net income | ¥8.9bn | 2021-03-01 → 2021-05-31 | Cons. | Profit loss |
| Total assets | ¥1.56T | at 2022-05-31 | Cons. | Assets |
| Total assets | ¥1.46T | at 2022-02-28 | Cons. | Assets |
| Total assets | ¥1.43T | at 2021-05-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.11T | at 2022-05-31 | Cons. | Liabilities |
| Total liabilities | ¥1.04T | at 2022-02-28 | Cons. | Liabilities |
| Net assets / equity | ¥445.5bn | at 2022-05-31 | Cons. | Net assets |
| Net assets / equity | ¥426.9bn | at 2022-02-28 | Cons. | Net assets |
| Net assets / equity | ¥406.6bn | at 2021-05-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥101.8bn | at 2022-05-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥87.1bn | at 2022-02-28 | Cons. | Cash and deposits |
| Cash & equivalents | ¥130.2bn | at 2022-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥83.0bn | at 2022-02-28 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥126.4bn | at 2021-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥124.1bn | at 2021-02-28d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥29.4bn | 2022-03-01 → 2022-05-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥61.5bn | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥10.0bn | 2021-03-01 → 2021-05-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥19.4bn | 2022-03-01 → 2022-05-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥122.4bn | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥12.9bn | 2021-03-01 → 2021-05-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥28.6bn | 2022-03-01 → 2022-05-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥8.2bn | 2021-03-01 → 2022-02-28 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥20.3bn | 2021-03-01 → 2021-05-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥27.36 | 2022-03-01 → 2022-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥84.72 | 2021-03-01 → 2022-02-28 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥39.02 | 2021-03-01 → 2021-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥27.36 | 2022-03-01 → 2022-05-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥84.71 | 2021-03-01 → 2022-02-28 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥39.01 | 2021-03-01 → 2021-05-31 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 27.9% | at 2022-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 28.5% | at 2022-02-28 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 27.8% | 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 · 40
| Segment | Item | Period | Value |
|---|---|---|---|
| jpcrp040300-q1r_E04002-000Chinageography candidate | revenue | 2022-03-01 → 2022-05-31 | ¥12.8bn |
| jpcrp040300-q1r_E04002-000Chinageography candidate | revenue external | 2022-03-01 → 2022-05-31 | ¥12.8bn |
| jpcrp040300-q1r_E04002-000Chinageography candidate | segment profit | 2022-03-01 → 2022-05-31 | ¥2.4bn |
| jpcrp040300-q1r_E04002-000Japangeography candidate | revenue | 2022-03-01 → 2022-05-31 | ¥78.3bn |
| jpcrp040300-q1r_E04002-000Japangeography candidate | revenue external | 2022-03-01 → 2022-05-31 | ¥78.3bn |
| jpcrp040300-q1r_E04002-000Japangeography candidate | segment profit | 2022-03-01 → 2022-05-31 | ¥9.9bn |
| Reconciling Itemsreconciling | segment profit | 2022-03-01 → 2022-05-31 | ¥6m |
| jpcrp040300-q1r_E04002-000Cambodiareportable segment | revenue | 2022-03-01 → 2022-05-31 | ¥1.1bn |
| jpcrp040300-q1r_E04002-000Cambodiareportable segment | revenue external | 2022-03-01 → 2022-05-31 | ¥1.1bn |
| jpcrp040300-q1r_E04002-000Cambodiareportable segment | segment profit | 2022-03-01 → 2022-05-31 | ¥250m |
| jpcrp040300-q1r_E04002-000Indonesiareportable segment | revenue | 2022-03-01 → 2022-05-31 | ¥1.2bn |
| jpcrp040300-q1r_E04002-000Indonesiareportable segment | revenue external | 2022-03-01 → 2022-05-31 | ¥1.2bn |
| jpcrp040300-q1r_E04002-000Indonesiareportable segment | segment profit | 2022-03-01 → 2022-05-31 | −¥263m |
| jpcrp040300-q1r_E04002-000Other Overseasreportable segment | segment profit | 2022-03-01 → 2022-05-31 | −¥3m |
| jpcrp040300-q1r_E04002-000Vietnamreportable segment | revenue | 2022-03-01 → 2022-05-31 | ¥2.7bn |
| jpcrp040300-q1r_E04002-000Vietnamreportable segment | revenue external | 2022-03-01 → 2022-05-31 | ¥2.7bn |
| jpcrp040300-q1r_E04002-000Vietnamreportable segment | segment profit | 2022-03-01 → 2022-05-31 | ¥765m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2022-03-01 → 2022-05-31 | ¥96.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2022-03-01 → 2022-05-31 | ¥96.2bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2022-03-01 → 2022-05-31 | ¥13.1bn |
| jpcrp040300-q1r_E04002-000Chinageography candidate | revenue | 2021-03-01 → 2021-05-31 | ¥10.3bn |
| jpcrp040300-q1r_E04002-000Chinageography candidate | revenue external | 2021-03-01 → 2021-05-31 | ¥10.3bn |
| jpcrp040300-q1r_E04002-000Chinageography candidate | segment profit | 2021-03-01 → 2021-05-31 | ¥2.3bn |
| jpcrp040300-q1r_E04002-000Japangeography candidate | revenue | 2021-03-01 → 2021-05-31 | ¥62.0bn |
| jpcrp040300-q1r_E04002-000Japangeography candidate | revenue external | 2021-03-01 → 2021-05-31 | ¥62.0bn |
| jpcrp040300-q1r_E04002-000Japangeography candidate | segment profit | 2021-03-01 → 2021-05-31 | ¥8.0bn |
| Reconciling Itemsreconciling | segment profit | 2021-03-01 → 2021-05-31 | ¥6m |
| jpcrp040300-q1r_E04002-000Cambodiareportable segment | revenue | 2021-03-01 → 2021-05-31 | ¥786m |
| jpcrp040300-q1r_E04002-000Cambodiareportable segment | revenue external | 2021-03-01 → 2021-05-31 | ¥786m |
| jpcrp040300-q1r_E04002-000Cambodiareportable segment | segment profit | 2021-03-01 → 2021-05-31 | ¥172m |
| jpcrp040300-q1r_E04002-000Indonesiareportable segment | revenue | 2021-03-01 → 2021-05-31 | ¥867m |
| jpcrp040300-q1r_E04002-000Indonesiareportable segment | revenue external | 2021-03-01 → 2021-05-31 | ¥867m |
| jpcrp040300-q1r_E04002-000Indonesiareportable segment | segment profit | 2021-03-01 → 2021-05-31 | −¥216m |
| jpcrp040300-q1r_E04002-000Other Overseasreportable segment | segment profit | 2021-03-01 → 2021-05-31 | −¥12m |
| jpcrp040300-q1r_E04002-000Vietnamreportable segment | revenue | 2021-03-01 → 2021-05-31 | ¥2.2bn |
| jpcrp040300-q1r_E04002-000Vietnamreportable segment | revenue external | 2021-03-01 → 2021-05-31 | ¥2.2bn |
| jpcrp040300-q1r_E04002-000Vietnamreportable segment | segment profit | 2021-03-01 → 2021-05-31 | ¥537m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2021-03-01 → 2021-05-31 | ¥76.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2021-03-01 → 2021-05-31 | ¥76.2bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2021-03-01 → 2021-05-31 | ¥10.8bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 483
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 consolidated | FilingDateInstant | Original text (Japanese)有限責任監査法人トーマツ | |
| Cpa1 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)丸 山 友 康 | |
| Cpa2 audit firm1 consolidated | FilingDateInstant | Original text (Japanese)宮 下 淳 | |
| Number of submission | FilingDateInstant | 1 | |
| Operating revenue1 (5-year summary) | Prior1YTDDuration | 76207000000 | JPY |
| Operating revenue1 (5-year summary) | CurrentYTDDuration | 96167000000 | JPY |
| Operating revenue1 (5-year summary) | Prior1YearDuration | 316813000000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YTDDuration | 8888000000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYTDDuration | 10845000000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration | 32540000000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1YTDDuration | 8879000000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | CurrentYTDDuration | 6226000000 | JPY |
| Profit loss attributable to owners of parent (5-year summary) | Prior1YearDuration | 19278000000 | JPY |
| Comprehensive income (5-year summary) | Prior1YTDDuration | 23719000000 | JPY |
| Comprehensive income (5-year summary) | CurrentYTDDuration | 25425000000 | JPY |
| Comprehensive income (5-year summary) | Prior1YearDuration | 49755000000 | JPY |
| Net assets (5-year summary) | Prior1QuarterInstant | 406584000000 | JPY |
| Net assets (5-year summary) | CurrentQuarterInstant | 445464000000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant | 426931000000 | JPY |
| Total assets (5-year summary) | Prior1QuarterInstant | 1427424000000 | JPY |
| Total assets (5-year summary) | CurrentQuarterInstant | 1557471000000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant | 1463256000000 | JPY |
| Basic earnings loss per share (5-year summary) | Prior1YTDDuration | 39.02 | |
| Basic earnings loss per share (5-year summary) | CurrentYTDDuration | 27.36 | |
| Basic earnings loss per share (5-year summary) | Prior1YearDuration | 84.72 | |
| Diluted earnings per share (5-year summary) | Prior1YTDDuration | 39.01 | |
| Diluted earnings per share (5-year summary) | CurrentYTDDuration | 27.36 | |
| Diluted earnings per share (5-year summary) | Prior1YearDuration | 84.71 | |
| Equity to asset ratio (5-year summary) | Prior1QuarterInstant | 0.278 | |
| Equity to asset ratio (5-year summary) | CurrentQuarterInstant | 0.279 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.285 | |
| Net cash provided by used in operating activities (5-year summary) | Prior1YTDDuration | -9951000000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYTDDuration | 29442000000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 61492000000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YTDDuration | -12891000000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYTDDuration | -19375000000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -122382000000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YTDDuration | 20273000000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYTDDuration | 28640000000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | 8225000000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1QuarterInstant | 126410000000 | JPY |
| Cash and cash equivalents (5-year summary) | CurrentQuarterInstant | 130178000000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1YearInstant | 82973000000 | JPY |
| Number of issued shares as of fiscal year end issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | 227548939 | |
| Number of issued shares as of filing date issued shares total number of shares etc | FilingDateInstant_OrdinaryShareMember | 227556239 | |
| Number of issued shares as of fiscal year end issued shares total number of shares etc | FilingDateInstant | 227548939 | |
| Number of issued shares as of filing date issued shares total number of shares etc | FilingDateInstant | 227556239 | |
| Number of shares issued shares voting rights | CurrentQuarterInstant_SharesWithNoVotingRightsMember | － | |
| Number of shares issued shares voting rights | CurrentQuarterInstant_SharesWithRestrictedVotingRightsTreasurySharesEtcMember | － |
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 |