Quarterly report · Q2
8940.TEDINET S100PYF0
Period2022-06-01 → 2022-11-30
Filed2023-01-13
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 46
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥17.9bn | 2022-06-01 → 2022-11-30 | Cons. | Net sales |
| Revenue | ¥36.1bn | 2021-06-01 → 2022-05-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥17.1bn | 2021-06-01 → 2021-11-30 | Cons. | Net sales |
| Operating income | ¥189m | 2022-06-01 → 2022-11-30 | Cons. | Operating income |
| Operating income | ¥561m | 2021-06-01 → 2021-11-30 | Cons. | Operating income |
| Ordinary income | −¥14m | 2022-06-01 → 2022-11-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.1bn | 2021-06-01 → 2022-05-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥401m | 2021-06-01 → 2021-11-30 | Cons. | Ordinary income |
| Profit before tax | −¥15m | 2022-06-01 → 2022-11-30 | Cons. | Income before income taxes |
| Profit before tax | ¥378m | 2021-06-01 → 2021-11-30 | Cons. | Income before income taxes |
| Net income (owners) | −¥30m | 2022-06-01 → 2022-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥643m | 2021-06-01 → 2022-05-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥242m | 2021-06-01 → 2021-11-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | −¥30m | 2022-06-01 → 2022-11-30 | Cons. | Profit loss |
| Net income | ¥242m | 2021-06-01 → 2021-11-30 | Cons. | Profit loss |
| Total assets | ¥45.1bn | at 2022-11-30 | Cons. | Assets |
| Total assets | ¥40.9bn | at 2022-05-31 | Cons. | Assets |
| Total assets | ¥38.3bn | at 2021-11-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥33.2bn | at 2022-11-30 | Cons. | Liabilities |
| Total liabilities | ¥29.0bn | at 2022-05-31 | Cons. | Liabilities |
| Net assets / equity | ¥11.9bn | at 2022-11-30 | Cons. | Net assets |
| Net assets / equity | ¥12.0bn | at 2022-05-31 | Cons. | Net assets |
| Net assets / equity | ¥11.7bn | at 2021-11-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥4.3bn | at 2022-11-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥4.4bn | at 2022-05-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥4.0bn | at 2022-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.2bn | at 2022-05-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥3.8bn | at 2021-11-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥6.0bn | at 2021-05-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥2.4bn | 2022-06-01 → 2022-11-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥3.9bn | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥3.5bn | 2021-06-01 → 2021-11-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥1.8bn | 2022-06-01 → 2022-11-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥3.2bn | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.6bn | 2021-06-01 → 2021-11-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥4.0bn | 2022-06-01 → 2022-11-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥5.3bn | 2021-06-01 → 2022-05-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥2.9bn | 2021-06-01 → 2021-11-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥-3.46 | 2022-06-01 → 2022-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.76 | 2022-09-01 → 2022-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥74.55 | 2021-06-01 → 2022-05-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥28.19 | 2021-06-01 → 2021-11-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥9.53 | 2021-09-01 → 2021-11-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 26.3% | at 2022-11-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 29.2% | at 2022-05-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 30.5% | at 2021-11-30 | 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 · 20
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | segment profit | 2022-06-01 → 2022-11-30 | −¥446m |
| jpcrp040300-q2r_E04036-000Renovation Business Fieldreportable segment | revenue | 2022-06-01 → 2022-11-30 | ¥16.2bn |
| jpcrp040300-q2r_E04036-000Renovation Business Fieldreportable segment | revenue external | 2022-06-01 → 2022-11-30 | ¥16.2bn |
| jpcrp040300-q2r_E04036-000Renovation Business Fieldreportable segment | segment profit | 2022-06-01 → 2022-11-30 | ¥487m |
| jpcrp040300-q2r_E04036-000Solution Business Fieldreportable segment | revenue | 2022-06-01 → 2022-11-30 | ¥1.7bn |
| jpcrp040300-q2r_E04036-000Solution Business Fieldreportable segment | revenue external | 2022-06-01 → 2022-11-30 | ¥1.7bn |
| jpcrp040300-q2r_E04036-000Solution Business Fieldreportable segment | segment profit | 2022-06-01 → 2022-11-30 | ¥147m |
| —segment total | revenue | 2022-06-01 → 2022-11-30 | ¥17.9bn |
| —segment total | revenue external | 2022-06-01 → 2022-11-30 | ¥17.9bn |
| —segment total | segment profit | 2022-06-01 → 2022-11-30 | ¥635m |
| Reconciling Itemsreconciling | segment profit | 2021-06-01 → 2021-11-30 | −¥422m |
| jpcrp040300-q2r_E04036-000Renovation Business Fieldreportable segment | revenue | 2021-06-01 → 2021-11-30 | ¥13.6bn |
| jpcrp040300-q2r_E04036-000Renovation Business Fieldreportable segment | revenue external | 2021-06-01 → 2021-11-30 | ¥13.6bn |
| jpcrp040300-q2r_E04036-000Renovation Business Fieldreportable segment | segment profit | 2021-06-01 → 2021-11-30 | ¥680m |
| jpcrp040300-q2r_E04036-000Solution Business Fieldreportable segment | revenue | 2021-06-01 → 2021-11-30 | ¥3.5bn |
| jpcrp040300-q2r_E04036-000Solution Business Fieldreportable segment | revenue external | 2021-06-01 → 2021-11-30 | ¥3.5bn |
| jpcrp040300-q2r_E04036-000Solution Business Fieldreportable segment | segment profit | 2021-06-01 → 2021-11-30 | ¥303m |
| —segment total | revenue | 2021-06-01 → 2021-11-30 | ¥17.1bn |
| —segment total | revenue external | 2021-06-01 → 2021-11-30 | ¥17.1bn |
| —segment total | segment profit | 2021-06-01 → 2021-11-30 | ¥983m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 488
| Item | Context | Value | Unit |
|---|---|---|---|
| Valuation difference on available for sale securities net of tax oci | Prior1YTDDuration | -5116000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYTDDuration | 3974000 | JPY |
| Other comprehensive income | Prior1YTDDuration | -5116000 | JPY |
| Other comprehensive income | CurrentYTDDuration | 3974000 | JPY |
| Comprehensive income | Prior1YTDDuration | 237333000 | JPY |
| Comprehensive income | CurrentYTDDuration | -26059000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YTDDuration | 237333000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYTDDuration | -26059000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1YTDDuration | － | JPY |
| Comprehensive income attributable to non controlling interests | CurrentYTDDuration | － | JPY |
| Income before income taxes | Prior1YTDDuration | 378380000 | JPY |
| Income before income taxes | CurrentYTDDuration | -15472000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 164652000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 150290000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | Prior1YTDDuration | -2178000 | JPY |
| Increase decrease in allowance for doubtful accounts ope cf | CurrentYTDDuration | -721000 | JPY |
| Increase decrease in provision for guarantee for after sales service ope cf | Prior1YTDDuration | 4785000 | JPY |
| Increase decrease in provision for guarantee for after sales service ope cf | CurrentYTDDuration | -1496000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -7783000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -5175000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 135463000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 190699000 | JPY |
| Share based compensation expenses ope cf | Prior1YTDDuration | 9505000 | JPY |
| Share based compensation expenses ope cf | CurrentYTDDuration | 17898000 | JPY |
| Loss gain on valuation of investment securities ope cf | Prior1YTDDuration | 30160000 | JPY |
| Loss gain on valuation of investment securities ope cf | CurrentYTDDuration | 1076000 | JPY |
| Loss gain on disposal of noncurrent assets ope cf | Prior1YTDDuration | -7825000 | JPY |
| Loss gain on disposal of noncurrent assets ope cf | CurrentYTDDuration | 741000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | 72539000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | -46018000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | -2632996000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -2344071000 | JPY |
| Decrease increase in advance payments ope cf | Prior1YTDDuration | -247232000 | JPY |
| Decrease increase in advance payments ope cf | CurrentYTDDuration | -37842000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | 80191000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | 322810000 | JPY |
| Increase decrease in deposits received from silent partnership ope cf | Prior1YTDDuration | -259940000 | JPY |
| Increase decrease in deposits received from silent partnership ope cf | CurrentYTDDuration | － | JPY |
| Decrease increase in other assets ope cf | Prior1YTDDuration | 58079000 | JPY |
| Decrease increase in other assets ope cf | CurrentYTDDuration | -155112000 | JPY |
| Increase decrease in other liabilities ope cf | Prior1YTDDuration | -429088000 | JPY |
| Increase decrease in other liabilities ope cf | CurrentYTDDuration | 38839000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | -2653288000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | -1883553000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 7783000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 5175000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -154507000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -214277000 | JPY |
| Income taxes paid ope cf | Prior1YTDDuration | -719774000 | JPY |
| Income taxes paid ope cf | CurrentYTDDuration | -285861000 | 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 rounding |
| 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 |