Quarterly report · Q1
9519.TEDINET S100OVPA
Period2022-04-01 → 2022-06-30
Filed2022-08-08
StandardIFRS
ConsolidatedYes
Data checks12 of 12 passed
Key figures · 47
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥8.5bn | 2022-04-01 → 2022-06-30 | Cons. | Revenue IFRS |
| Revenue | ¥29.2bn | 2021-04-01 → 2022-03-31 | Cons. | Revenue IFRS (5-year summary) |
| Revenue | ¥6.1bn | 2021-04-01 → 2021-06-30 | Cons. | Revenue IFRS |
| Operating income | ¥6.1bn | 2022-04-01 → 2022-06-30 | Cons. | Operating profit loss IFRS |
| Operating income | ¥2.5bn | 2021-04-01 → 2021-06-30 | Cons. | Operating profit loss IFRS |
| Profit before tax | ¥5.7bn | 2022-04-01 → 2022-06-30 | Cons. | Profit loss before tax IFRS |
| Profit before tax | ¥5.0bn | 2021-04-01 → 2022-03-31 | Cons. | Profit loss before tax IFRS (5-year summary) |
| Profit before tax | ¥2.1bn | 2021-04-01 → 2021-06-30 | Cons. | Profit loss before tax IFRS |
| Net income (owners) | ¥4.6bn | 2022-04-01 → 2022-06-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income (owners) | ¥1.6bn | 2021-04-01 → 2022-03-31 | Cons. | Profit loss attributable to owners of parent IFRS (5-year summary) |
| Net income (owners) | ¥1.3bn | 2021-04-01 → 2021-06-30 | Cons. | Profit loss attributable to owners of parent IFRS |
| Net income | ¥5.1bn | 2022-04-01 → 2022-06-30 | Cons. | Profit loss IFRS |
| Net income | ¥1.5bn | 2021-04-01 → 2021-06-30 | Cons. | Profit loss IFRS |
| Total assets | ¥309.1bn | at 2022-06-30 | Cons. | Assets IFRS |
| Total assets | ¥296.2bn | at 2022-03-31 | Cons. | Assets IFRS |
| Total assets | ¥227.7bn | at 2021-06-30 | Cons. | Total assets IFRS (5-year summary) |
| Total liabilities | ¥241.5bn | at 2022-06-30 | Cons. | Liabilities IFRS |
| Total liabilities | ¥243.8bn | at 2022-03-31 | Cons. | Liabilities IFRS |
| Net assets / equity | ¥67.6bn | at 2022-06-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥52.4bn | at 2022-03-31 | Cons. | Equity IFRS |
| Net assets / equity | ¥30.8bn | at 2021-06-30 | Cons. | Equity IFRS |
| Net assets / equity | ¥24.9bn | at 2021-03-31d | Cons. | Equity IFRS |
| Equity (owners) | ¥45.8bn | at 2022-06-30 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥31.9bn | at 2022-03-31 | Cons. | Equity attributable to owners of parent IFRS |
| Equity (owners) | ¥20.5bn | at 2021-06-30 | Cons. | Equity attributable to owners of parent IFRS (5-year summary) |
| Cash & equivalents | ¥17.9bn | at 2022-06-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥16.5bn | at 2022-03-31 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥13.8bn | at 2021-06-30 | Cons. | Cash and cash equivalents IFRS |
| Cash & equivalents | ¥19.4bn | at 2021-03-31d | Cons. | Cash and cash equivalents IFRS |
| Operating cash flow | ¥1.9bn | 2022-04-01 → 2022-06-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Operating cash flow | ¥12.2bn | 2021-04-01 → 2022-03-31 | Cons. | Cash flows from used in operating activities IFRS (5-year summary) |
| Operating cash flow | ¥1.9bn | 2021-04-01 → 2021-06-30 | Cons. | Net cash provided by used in operating activities IFRS |
| Investing cash flow | −¥4.6bn | 2022-04-01 → 2022-06-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Investing cash flow | −¥18.5bn | 2021-04-01 → 2022-03-31 | Cons. | Cash flows from used in investing activities IFRS (5-year summary) |
| Investing cash flow | −¥7.5bn | 2021-04-01 → 2021-06-30 | Cons. | Net cash provided by used in investing activities IFRS |
| Financing cash flow | ¥4.0bn | 2022-04-01 → 2022-06-30 | Cons. | Net cash provided by used in financing activities IFRS |
| Financing cash flow | ¥3.4bn | 2021-04-01 → 2022-03-31 | Cons. | Cash flows from used in financing activities IFRS (5-year summary) |
| Financing cash flow | −¥58m | 2021-04-01 → 2021-06-30 | Cons. | Net cash provided by used in financing activities IFRS |
| EPS (basic) | ¥59.04 | 2022-04-01 → 2022-06-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (basic) | ¥20.25 | 2021-04-01 → 2022-03-31 | Cons. | Basic earnings loss per share IFRS (5-year summary) |
| EPS (basic) | ¥16.85 | 2021-04-01 → 2021-06-30 | Cons. | Basic earnings loss per share IFRS |
| EPS (diluted) | ¥58.61 | 2022-04-01 → 2022-06-30 | Cons. | Diluted earnings loss per share IFRS |
| EPS (diluted) | ¥19.97 | 2021-04-01 → 2022-03-31 | Cons. | Diluted earnings loss per share IFRS (5-year summary) |
| EPS (diluted) | ¥16.55 | 2021-04-01 → 2021-06-30 | Cons. | Diluted earnings loss per share IFRS |
| Equity ratio | 14.8% | at 2022-06-30 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 10.8% | at 2022-03-31 | Cons. | Ratio of owners equity to gross assets IFRS (5-year summary) |
| Equity ratio | 9.0% | at 2021-06-30 | Cons. | Ratio of owners equity to gross assets IFRS (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 | revenue | 2022-04-01 → 2022-06-30 | −¥1.4bn |
| Reconciling Itemsreconciling | revenue intersegment | 2022-04-01 → 2022-06-30 | −¥1.4bn |
| jpcrp040300-q1r_E32967-000Renewable Energy Development And Operationreportable segment | revenue | 2022-04-01 → 2022-06-30 | ¥1.5bn |
| jpcrp040300-q1r_E32967-000Renewable Energy Development And Operationreportable segment | revenue external | 2022-04-01 → 2022-06-30 | ¥133m |
| jpcrp040300-q1r_E32967-000Renewable Energy Development And Operationreportable segment | revenue intersegment | 2022-04-01 → 2022-06-30 | ¥1.4bn |
| jpcrp040300-q1r_E32967-000Renewable Energy Generationreportable segment | revenue | 2022-04-01 → 2022-06-30 | ¥8.4bn |
| jpcrp040300-q1r_E32967-000Renewable Energy Generationreportable segment | revenue external | 2022-04-01 → 2022-06-30 | ¥8.4bn |
| —segment total | revenue | 2022-04-01 → 2022-06-30 | ¥9.9bn |
| —segment total | revenue external | 2022-04-01 → 2022-06-30 | ¥8.5bn |
| —segment total | revenue intersegment | 2022-04-01 → 2022-06-30 | ¥1.4bn |
| Reconciling Itemsreconciling | revenue | 2021-04-01 → 2021-06-30 | −¥1.3bn |
| Reconciling Itemsreconciling | revenue intersegment | 2021-04-01 → 2021-06-30 | −¥1.3bn |
| jpcrp040300-q1r_E32967-000Renewable Energy Development And Operationreportable segment | revenue | 2021-04-01 → 2021-06-30 | ¥2.3bn |
| jpcrp040300-q1r_E32967-000Renewable Energy Development And Operationreportable segment | revenue external | 2021-04-01 → 2021-06-30 | ¥1.1bn |
| jpcrp040300-q1r_E32967-000Renewable Energy Development And Operationreportable segment | revenue intersegment | 2021-04-01 → 2021-06-30 | ¥1.3bn |
| jpcrp040300-q1r_E32967-000Renewable Energy Generationreportable segment | revenue | 2021-04-01 → 2021-06-30 | ¥5.0bn |
| jpcrp040300-q1r_E32967-000Renewable Energy Generationreportable segment | revenue external | 2021-04-01 → 2021-06-30 | ¥5.0bn |
| —segment total | revenue | 2021-04-01 → 2021-06-30 | ¥7.4bn |
| —segment total | revenue external | 2021-04-01 → 2021-06-30 | ¥6.1bn |
| —segment total | revenue intersegment | 2021-04-01 → 2021-06-30 | ¥1.3bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 576
| Item | Context | Value | Unit |
|---|---|---|---|
| Other income IFRS | Prior1YTDDuration | 26000000 | JPY |
| Other income IFRS | CurrentYTDDuration | 3858000000 | JPY |
| Fuel expenses IFRS | Prior1YTDDuration | 508000000 | JPY |
| Fuel expenses IFRS | CurrentYTDDuration | 2072000000 | JPY |
| Outsourcing expenses IFRS | Prior1YTDDuration | 276000000 | JPY |
| Outsourcing expenses IFRS | CurrentYTDDuration | 429000000 | JPY |
| Personnel expenses operating expenses IFRS | Prior1YTDDuration | 840000000 | JPY |
| Personnel expenses operating expenses IFRS | CurrentYTDDuration | 871000000 | JPY |
| Share of profit loss of investments accounted for using equity method IFRS | Prior1YTDDuration | 121000000 | JPY |
| Share of profit loss of investments accounted for using equity method IFRS | CurrentYTDDuration | 26000000 | JPY |
| Other expenses IFRS | Prior1YTDDuration | 647000000 | JPY |
| Other expenses IFRS | CurrentYTDDuration | 601000000 | JPY |
| Depreciation and amortization operating expenses IFRS | Prior1YTDDuration | 1510000000 | JPY |
| Depreciation and amortization operating expenses IFRS | CurrentYTDDuration | 2327000000 | JPY |
| Operating profit loss IFRS | Prior1YTDDuration | 2483000000 | JPY |
| Operating profit loss IFRS | CurrentYTDDuration | 6109000000 | JPY |
| Gain on fair value evaluation of option IFRS | Prior1YTDDuration | 181000000 | JPY |
| Gain on fair value evaluation of option IFRS | CurrentYTDDuration | 129000000 | JPY |
| Finance income IFRS | Prior1YTDDuration | 51000000 | JPY |
| Finance income IFRS | CurrentYTDDuration | 199000000 | JPY |
| Finance costs IFRS | Prior1YTDDuration | 574000000 | JPY |
| Finance costs IFRS | CurrentYTDDuration | 768000000 | JPY |
| Profit loss before tax IFRS | Prior1YTDDuration | 2141000000 | JPY |
| Profit loss before tax IFRS | CurrentYTDDuration | 5669000000 | JPY |
| Income tax expense IFRS | Prior1YTDDuration | 636000000 | JPY |
| Income tax expense IFRS | CurrentYTDDuration | 568000000 | JPY |
| Profit loss IFRS | Prior1YTDDuration | 1505000000 | JPY |
| Profit loss IFRS | CurrentYTDDuration | 5101000000 | JPY |
| Profit loss attributable to owners of parent IFRS | Prior1YTDDuration | 1310000000 | JPY |
| Profit loss attributable to owners of parent IFRS | CurrentYTDDuration | 4637000000 | JPY |
| Profit loss attributable to non controlling interests IFRS | Prior1YTDDuration | 194000000 | JPY |
| Profit loss attributable to non controlling interests IFRS | CurrentYTDDuration | 464000000 | JPY |
| Basic earnings loss per share IFRS | Prior1YTDDuration | 16.85 | |
| Basic earnings loss per share IFRS | CurrentYTDDuration | 59.04 | |
| Diluted earnings loss per share IFRS | Prior1YTDDuration | 16.55 | |
| Diluted earnings loss per share IFRS | CurrentYTDDuration | 58.61 | |
| Profit loss IFRS | Prior1YTDDuration | 1505000000 | JPY |
| Profit loss IFRS | CurrentYTDDuration | 5101000000 | JPY |
| Effective portion of cash flow hedges net of tax items that may be reclassified to profit or loss oci IFRS | Prior1YTDDuration | 1234000000 | JPY |
| Effective portion of cash flow hedges net of tax items that may be reclassified to profit or loss oci IFRS | CurrentYTDDuration | 4579000000 | JPY |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss oci IFRS | Prior1YTDDuration | 0 | JPY |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss oci IFRS | CurrentYTDDuration | 4000000 | JPY |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss oci IFRS | Prior1YTDDuration | 3133000000 | JPY |
| Share of other comprehensive income of investments accounted for using equity method net of tax items that may be reclassified to profit or loss oci IFRS | CurrentYTDDuration | 5773000000 | JPY |
| Total of items that may be reclassified to profit or loss oci IFRS | Prior1YTDDuration | 4367000000 | JPY |
| Total of items that may be reclassified to profit or loss oci IFRS | CurrentYTDDuration | 10355000000 | JPY |
| Other comprehensive income IFRS | Prior1YTDDuration | 4367000000 | JPY |
| Other comprehensive income IFRS | CurrentYTDDuration | 10355000000 | JPY |
| Comprehensive income IFRS | Prior1YTDDuration | 5871000000 | JPY |
| Comprehensive income IFRS | CurrentYTDDuration | 15457000000 | 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 · 12 of 12 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | 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 |