Quarterly report · Q2
9384.TEDINET S100RMUG
Period2023-01-01 → 2023-06-30
Filed2023-08-10
StandardJapan GAAP
ConsolidatedYes
Data checks14 of 14 passed
Key figures · 46
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥16.2bn | 2023-01-01 → 2023-06-30 | Cons. | Net sales |
| Revenue | ¥47.3bn | 2022-01-01 → 2022-12-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥23.6bn | 2022-01-01 → 2022-06-30 | Cons. | Net sales |
| Operating income | ¥2.3bn | 2023-01-01 → 2023-06-30 | Cons. | Operating income |
| Operating income | ¥3.1bn | 2022-01-01 → 2022-06-30 | Cons. | Operating income |
| Ordinary income | ¥2.4bn | 2023-01-01 → 2023-06-30 | Cons. | Ordinary income |
| Ordinary income | ¥6.9bn | 2022-01-01 → 2022-12-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥3.3bn | 2022-01-01 → 2022-06-30 | Cons. | Ordinary income |
| Profit before tax | ¥2.5bn | 2023-01-01 → 2023-06-30 | Cons. | Income before income taxes |
| Profit before tax | ¥3.3bn | 2022-01-01 → 2022-06-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥1.6bn | 2023-01-01 → 2023-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥4.7bn | 2022-01-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥2.3bn | 2022-01-01 → 2022-06-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥1.7bn | 2023-01-01 → 2023-06-30 | Cons. | Profit loss |
| Net income | ¥2.3bn | 2022-01-01 → 2022-06-30 | Cons. | Profit loss |
| Total assets | ¥23.0bn | at 2023-06-30 | Cons. | Assets |
| Total assets | ¥22.1bn | at 2022-12-31 | Cons. | Assets |
| Total assets | ¥20.1bn | at 2022-06-30 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.7bn | at 2023-06-30 | Cons. | Liabilities |
| Total liabilities | ¥4.6bn | at 2022-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥19.4bn | at 2023-06-30 | Cons. | Net assets |
| Net assets / equity | ¥17.5bn | at 2022-12-31 | Cons. | Net assets |
| Net assets / equity | ¥15.5bn | at 2022-06-30 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥13.6bn | at 2023-06-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥14.3bn | at 2022-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥13.6bn | at 2023-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥14.3bn | at 2022-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥11.3bn | at 2022-06-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥8.7bn | at 2021-12-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥1.4bn | 2023-01-01 → 2023-06-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥6.0bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥2.3bn | 2022-01-01 → 2022-06-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥2.0bn | 2023-01-01 → 2023-06-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥119m | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥29m | 2022-01-01 → 2022-06-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥695m | 2023-01-01 → 2023-06-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥707m | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥339m | 2022-01-01 → 2022-06-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥168.97 | 2023-01-01 → 2023-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥71.06 | 2023-04-01 → 2023-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥477.56 | 2022-01-01 → 2022-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥233 | 2022-01-01 → 2022-06-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥136.35 | 2022-04-01 → 2022-06-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Equity ratio | 80.3% | at 2023-06-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 75.2% | at 2022-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 73.3% | at 2022-06-30 | 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 | 2023-01-01 → 2023-06-30 | −¥1.3bn |
| Reconciling Itemsreconciling | revenue intersegment | 2023-01-01 → 2023-06-30 | −¥1.3bn |
| Reconciling Itemsreconciling | segment profit | 2023-01-01 → 2023-06-30 | −¥1m |
| jpcrp040300-q2r_E21799-000Japanreportable segment | revenue | 2023-01-01 → 2023-06-30 | ¥12.0bn |
| jpcrp040300-q2r_E21799-000Japanreportable segment | revenue external | 2023-01-01 → 2023-06-30 | ¥11.6bn |
| jpcrp040300-q2r_E21799-000Japanreportable segment | revenue intersegment | 2023-01-01 → 2023-06-30 | ¥388m |
| jpcrp040300-q2r_E21799-000Japanreportable segment | segment profit | 2023-01-01 → 2023-06-30 | ¥1.6bn |
| jpcrp040300-q2r_E21799-000Overseasreportable segment | revenue | 2023-01-01 → 2023-06-30 | ¥5.6bn |
| jpcrp040300-q2r_E21799-000Overseasreportable segment | revenue external | 2023-01-01 → 2023-06-30 | ¥4.6bn |
| jpcrp040300-q2r_E21799-000Overseasreportable segment | revenue intersegment | 2023-01-01 → 2023-06-30 | ¥930m |
| jpcrp040300-q2r_E21799-000Overseasreportable segment | segment profit | 2023-01-01 → 2023-06-30 | ¥660m |
| —segment total | revenue | 2023-01-01 → 2023-06-30 | ¥17.5bn |
| —segment total | revenue external | 2023-01-01 → 2023-06-30 | ¥16.2bn |
| —segment total | revenue intersegment | 2023-01-01 → 2023-06-30 | ¥1.3bn |
| —segment total | segment profit | 2023-01-01 → 2023-06-30 | ¥2.3bn |
| Reconciling Itemsreconciling | revenue | 2022-01-01 → 2022-06-30 | −¥2.0bn |
| Reconciling Itemsreconciling | revenue intersegment | 2022-01-01 → 2022-06-30 | −¥2.0bn |
| Reconciling Itemsreconciling | segment profit | 2022-01-01 → 2022-06-30 | −¥1m |
| jpcrp040300-q2r_E21799-000Japanreportable segment | revenue | 2022-01-01 → 2022-06-30 | ¥18.1bn |
| jpcrp040300-q2r_E21799-000Japanreportable segment | revenue external | 2022-01-01 → 2022-06-30 | ¥17.4bn |
| jpcrp040300-q2r_E21799-000Japanreportable segment | revenue intersegment | 2022-01-01 → 2022-06-30 | ¥607m |
| jpcrp040300-q2r_E21799-000Japanreportable segment | segment profit | 2022-01-01 → 2022-06-30 | ¥2.2bn |
| jpcrp040300-q2r_E21799-000Overseasreportable segment | revenue | 2022-01-01 → 2022-06-30 | ¥7.5bn |
| jpcrp040300-q2r_E21799-000Overseasreportable segment | revenue external | 2022-01-01 → 2022-06-30 | ¥6.1bn |
| jpcrp040300-q2r_E21799-000Overseasreportable segment | revenue intersegment | 2022-01-01 → 2022-06-30 | ¥1.4bn |
| jpcrp040300-q2r_E21799-000Overseasreportable segment | segment profit | 2022-01-01 → 2022-06-30 | ¥909m |
| —segment total | revenue | 2022-01-01 → 2022-06-30 | ¥25.6bn |
| —segment total | revenue external | 2022-01-01 → 2022-06-30 | ¥23.6bn |
| —segment total | revenue intersegment | 2022-01-01 → 2022-06-30 | ¥2.0bn |
| —segment total | segment profit | 2022-01-01 → 2022-06-30 | ¥3.1bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 546
| Item | Context | Value | Unit |
|---|---|---|---|
| Interest and dividends income ope cf | Prior1YTDDuration | -13241000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -56034000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 2400000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 2383000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YTDDuration | -132538000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYTDDuration | -109900000 | JPY |
| Subsidy income2 ope cf | Prior1YTDDuration | -4607000 | JPY |
| Subsidy income2 ope cf | CurrentYTDDuration | － | JPY |
| Recoveries of written off receivables ope cf | Prior1YTDDuration | － | JPY |
| Recoveries of written off receivables ope cf | CurrentYTDDuration | -13498000 | JPY |
| Loss gain on sales and retirement of noncurrent assets ope cf | Prior1YTDDuration | -365000 | JPY |
| Loss gain on sales and retirement of noncurrent assets ope cf | CurrentYTDDuration | -1088000 | JPY |
| Loss gain on sales of investment securities ope cf | Prior1YTDDuration | － | JPY |
| Loss gain on sales of investment securities ope cf | CurrentYTDDuration | -7080000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -493493000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | 928188000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | -328000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -841000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | 322850000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | -222346000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | Prior1YTDDuration | 933000 | JPY |
| Increase decrease in provision for directors retirement benefits ope cf | CurrentYTDDuration | 1050000 | JPY |
| Increase decrease in provision for share based remuneration ope cf | Prior1YTDDuration | 12850000 | JPY |
| Increase decrease in provision for share based remuneration ope cf | CurrentYTDDuration | 12333000 | JPY |
| Stock issuance cost ope cf | Prior1YTDDuration | － | JPY |
| Stock issuance cost ope cf | CurrentYTDDuration | 13884000 | JPY |
| Increase decrease in accrued expenses ope cf | Prior1YTDDuration | -21451000 | JPY |
| Increase decrease in accrued expenses ope cf | CurrentYTDDuration | -75354000 | JPY |
| Decrease increase long term accounts receivable other ope cf | Prior1YTDDuration | 836000 | JPY |
| Decrease increase long term accounts receivable other ope cf | CurrentYTDDuration | -82680000 | JPY |
| Decrease increase in other assets ope cf | Prior1YTDDuration | -119316000 | JPY |
| Decrease increase in other assets ope cf | CurrentYTDDuration | -227147000 | JPY |
| Increase decrease in other liabilities ope cf | Prior1YTDDuration | 76589000 | JPY |
| Increase decrease in other liabilities ope cf | CurrentYTDDuration | -101837000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | 3175244000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 2808452000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 13241000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 56034000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -2400000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -2383000 | JPY |
| Income taxes paid ope cf | Prior1YTDDuration | -841620000 | JPY |
| Income taxes paid ope cf | CurrentYTDDuration | -1450413000 | JPY |
| Proceeds from subsidy income2 ope cf | Prior1YTDDuration | 4607000 | JPY |
| Proceeds from subsidy income2 ope cf | CurrentYTDDuration | － | JPY |
| Net cash provided by used in operating activities | Prior1YTDDuration | 2349072000 | JPY |
| Net cash provided by used in operating activities | CurrentYTDDuration | 1411689000 | JPY |
| Purchase of property plant and equipment inv cf | Prior1YTDDuration | -22786000 | JPY |
| Purchase of property plant and equipment inv cf | CurrentYTDDuration | -1995548000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | Prior1YTDDuration | 1483000 | JPY |
| Proceeds from sales of property plant and equipment inv cf | CurrentYTDDuration | 1426000 | 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 |