Quarterly report · Q3
9424.TEDINET S100Q3A6
Period2022-04-01 → 2022-12-31
Filed2023-02-10
StandardJapan GAAP
ConsolidatedYes
Data checks18 of 18 passed
Key figures · 60
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.3bn | 2022-04-01 → 2022-12-31 | Cons. | Net sales |
| Revenue | ¥1.6bn | 2022-10-01 → 2022-12-31d | Cons. | Net sales |
| Revenue | ¥4.6bn | 2021-04-01 → 2022-03-31 | Cons. | Net sales (5-year summary) |
| Revenue | ¥3.4bn | 2021-04-01 → 2021-12-31 | Cons. | Net sales |
| Revenue | ¥1.2bn | 2021-10-01 → 2021-12-31d | Cons. | Net sales |
| Operating income | ¥543m | 2022-04-01 → 2022-12-31 | Cons. | Operating income |
| Operating income | ¥249m | 2022-10-01 → 2022-12-31d | Cons. | Operating income |
| Operating income | ¥200m | 2021-04-01 → 2021-12-31 | Cons. | Operating income |
| Operating income | ¥147m | 2021-10-01 → 2021-12-31d | Cons. | Operating income |
| Ordinary income | ¥568m | 2022-04-01 → 2022-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥233m | 2022-10-01 → 2022-12-31d | Cons. | Ordinary income |
| Ordinary income | ¥299m | 2021-04-01 → 2022-03-31 | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥206m | 2021-04-01 → 2021-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥149m | 2021-10-01 → 2021-12-31d | Cons. | Ordinary income |
| Profit before tax | ¥568m | 2022-04-01 → 2022-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥233m | 2022-10-01 → 2022-12-31d | Cons. | Income before income taxes |
| Profit before tax | ¥206m | 2021-04-01 → 2021-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥150m | 2021-10-01 → 2021-12-31d | Cons. | Income before income taxes |
| Net income (owners) | ¥511m | 2022-04-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥210m | 2022-10-01 → 2022-12-31d | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥294m | 2021-04-01 → 2022-03-31 | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥218m | 2021-04-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥153m | 2021-10-01 → 2021-12-31d | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥477m | 2022-04-01 → 2022-12-31 | Cons. | Profit loss |
| Net income | ¥195m | 2022-10-01 → 2022-12-31d | Cons. | Profit loss |
| Net income | ¥200m | 2021-04-01 → 2021-12-31 | Cons. | Profit loss |
| Net income | ¥145m | 2021-10-01 → 2021-12-31d | Cons. | Profit loss |
| Total assets | ¥2.7bn | at 2022-12-31 | Cons. | Assets |
| Total assets | ¥1.9bn | at 2022-03-31 | Cons. | Assets |
| Total assets | ¥1.8bn | at 2021-12-31 | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥1.4bn | at 2022-12-31 | Cons. | Liabilities |
| Total liabilities | ¥1.2bn | at 2022-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥1.3bn | at 2022-12-31 | Cons. | Net assets |
| Net assets / equity | ¥785m | at 2022-03-31 | Cons. | Net assets |
| Net assets / equity | ¥717m | at 2021-12-31 | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥1.3bn | at 2022-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥929m | at 2022-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.3bn | at 2022-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥929m | at 2022-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥674m | at 2021-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.0bn | at 2021-03-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥535m | 2022-04-01 → 2022-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥22m | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥259m | 2021-04-01 → 2021-12-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥166m | 2022-04-01 → 2022-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥272m | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥244m | 2021-04-01 → 2021-12-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥150m | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥150m | 2021-04-01 → 2021-12-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥3.1 | 2022-04-01 → 2022-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.27 | 2022-10-01 → 2022-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.79 | 2021-04-01 → 2022-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.32 | 2021-04-01 → 2021-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.93 | 2021-10-01 → 2021-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥3.07 | 2022-04-01 → 2022-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.77 | 2021-04-01 → 2022-03-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥1.31 | 2021-04-01 → 2021-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| Equity ratio | 44.5% | at 2022-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 33.6% | at 2022-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 32.9% | at 2021-12-31 | 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 · 22
| Segment | Item | Period | Value |
|---|---|---|---|
| jpcrp040300-q3r_E04473-000Business In Japanreportable segment | revenue | 2022-04-01 → 2022-12-31 | ¥4.2bn |
| jpcrp040300-q3r_E04473-000Business In Japanreportable segment | revenue external | 2022-04-01 → 2022-12-31 | ¥4.2bn |
| jpcrp040300-q3r_E04473-000Business In Japanreportable segment | revenue intersegment | 2022-04-01 → 2022-12-31 | ¥453,000 |
| jpcrp040300-q3r_E04473-000Business In Japanreportable segment | segment profit | 2022-04-01 → 2022-12-31 | ¥1.4bn |
| jpcrp040300-q3r_E04473-000Overseas Businessreportable segment | revenue | 2022-04-01 → 2022-12-31 | ¥97m |
| jpcrp040300-q3r_E04473-000Overseas Businessreportable segment | revenue external | 2022-04-01 → 2022-12-31 | ¥97m |
| jpcrp040300-q3r_E04473-000Overseas Businessreportable segment | segment profit | 2022-04-01 → 2022-12-31 | −¥19m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2022-04-01 → 2022-12-31 | ¥4.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2022-04-01 → 2022-12-31 | ¥4.3bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2022-04-01 → 2022-12-31 | ¥453,000 |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2022-04-01 → 2022-12-31 | ¥1.4bn |
| jpcrp040300-q3r_E04473-000Business In Japanreportable segment | revenue | 2021-04-01 → 2021-12-31 | ¥3.3bn |
| jpcrp040300-q3r_E04473-000Business In Japanreportable segment | revenue external | 2021-04-01 → 2021-12-31 | ¥3.3bn |
| jpcrp040300-q3r_E04473-000Business In Japanreportable segment | revenue intersegment | 2021-04-01 → 2021-12-31 | ¥389,000 |
| jpcrp040300-q3r_E04473-000Business In Japanreportable segment | segment profit | 2021-04-01 → 2021-12-31 | ¥873m |
| jpcrp040300-q3r_E04473-000Overseas Businessreportable segment | revenue | 2021-04-01 → 2021-12-31 | ¥94m |
| jpcrp040300-q3r_E04473-000Overseas Businessreportable segment | revenue external | 2021-04-01 → 2021-12-31 | ¥94m |
| jpcrp040300-q3r_E04473-000Overseas Businessreportable segment | segment profit | 2021-04-01 → 2021-12-31 | −¥17m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2021-04-01 → 2021-12-31 | ¥3.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2021-04-01 → 2021-12-31 | ¥3.4bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2021-04-01 → 2021-12-31 | ¥389,000 |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2021-04-01 → 2021-12-31 | ¥856m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 494
| Item | Context | Value | Unit |
|---|---|---|---|
| Profit loss | Prior1QuarterDuration | 145415000 | JPY |
| Profit loss | CurrentQuarterDuration | 195454000 | JPY |
| Foreign currency translation adjustment net of tax oci | Prior1QuarterDuration | -4292000 | JPY |
| Foreign currency translation adjustment net of tax oci | CurrentQuarterDuration | 16887000 | JPY |
| Other comprehensive income | Prior1QuarterDuration | -4292000 | JPY |
| Other comprehensive income | CurrentQuarterDuration | 16887000 | JPY |
| Comprehensive income | Prior1QuarterDuration | 141123000 | JPY |
| Comprehensive income | CurrentQuarterDuration | 212342000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1QuarterDuration | 148537000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentQuarterDuration | 227231000 | JPY |
| Comprehensive income attributable to non controlling interests | Prior1QuarterDuration | -7413000 | JPY |
| Comprehensive income attributable to non controlling interests | CurrentQuarterDuration | -14888000 | JPY |
| Income before income taxes | Prior1YTDDuration | 205819000 | JPY |
| Income before income taxes | CurrentYTDDuration | 568351000 | JPY |
| Depreciation and amortization ope cf | Prior1YTDDuration | 14842000 | JPY |
| Depreciation and amortization ope cf | CurrentYTDDuration | 45369000 | JPY |
| Interest and dividends income ope cf | Prior1YTDDuration | -5000 | JPY |
| Interest and dividends income ope cf | CurrentYTDDuration | -4000 | JPY |
| Interest expenses ope cf | Prior1YTDDuration | 28000 | JPY |
| Interest expenses ope cf | CurrentYTDDuration | 318000 | JPY |
| Equity in earnings losses of affiliates ope cf | Prior1YTDDuration | -4690000 | JPY |
| Equity in earnings losses of affiliates ope cf | CurrentYTDDuration | -12289000 | JPY |
| Foreign exchange losses gains ope cf | Prior1YTDDuration | -6576000 | JPY |
| Foreign exchange losses gains ope cf | CurrentYTDDuration | -15180000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | Prior1YTDDuration | -41709000 | JPY |
| Decrease increase in notes and accounts receivable trade ope cf | CurrentYTDDuration | -96451000 | JPY |
| Decrease increase in inventories ope cf | Prior1YTDDuration | 33273000 | JPY |
| Decrease increase in inventories ope cf | CurrentYTDDuration | -7182000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | Prior1YTDDuration | -351726000 | JPY |
| Increase decrease in notes and accounts payable trade ope cf | CurrentYTDDuration | 89405000 | JPY |
| Decrease increase in accounts receivable other ope cf | Prior1YTDDuration | -111118000 | JPY |
| Decrease increase in accounts receivable other ope cf | CurrentYTDDuration | -63409000 | JPY |
| Increase decrease in unearned revenue ope cf | Prior1YTDDuration | -43185000 | JPY |
| Increase decrease in unearned revenue ope cf | CurrentYTDDuration | -11235000 | JPY |
| Increase decrease in long term unearned revenue ope cf | Prior1YTDDuration | 11980000 | JPY |
| Increase decrease in long term unearned revenue ope cf | CurrentYTDDuration | 2023000 | JPY |
| Decrease increase in consumption taxes receivable payable ope cf | Prior1YTDDuration | -7274000 | JPY |
| Decrease increase in consumption taxes receivable payable ope cf | CurrentYTDDuration | -4058000 | JPY |
| Other net ope cf | Prior1YTDDuration | 45533000 | JPY |
| Other net ope cf | CurrentYTDDuration | 80276000 | JPY |
| Subtotal ope cf | Prior1YTDDuration | -254810000 | JPY |
| Subtotal ope cf | CurrentYTDDuration | 575933000 | JPY |
| Interest and dividends income received ope cf inv cf | Prior1YTDDuration | 5000 | JPY |
| Interest and dividends income received ope cf inv cf | CurrentYTDDuration | 4000 | JPY |
| Interest expenses paid ope cf fin cf | Prior1YTDDuration | -28000 | JPY |
| Interest expenses paid ope cf fin cf | CurrentYTDDuration | -99000 | JPY |
| Income taxes paid ope cf | Prior1YTDDuration | -4630000 | JPY |
| Income taxes paid ope cf | CurrentYTDDuration | -41305000 | JPY |
| Net cash provided by used in operating activities | Prior1YTDDuration | -259464000 | JPY |
| Net cash provided by used in operating activities | CurrentYTDDuration | 534532000 | 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 · 18 of 18 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 · 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 · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |