Annual report

Period2022-02-01 → 2023-01-31
Filed2023-05-09
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100QO52. Amended by S100QP5B (2023-05-09).

Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥5.5bn2022-02-01 → 2023-01-31Cons.Net sales
Revenue¥6.0bn2021-02-01 → 2022-01-31Cons.Net sales
Revenue¥3.7bn2020-02-01 → 2021-01-31dCons.Net sales (5-year summary)
Revenue¥3.4bn2019-02-01 → 2020-01-31dCons.Net sales (5-year summary)
Revenue¥4.9bn2018-02-01 → 2019-01-31dCons.Net sales (5-year summary)
Operating income−¥216m2022-02-01 → 2023-01-31Cons.Operating income
Operating income¥489m2021-02-01 → 2022-01-31Cons.Operating income
Ordinary income−¥95m2022-02-01 → 2023-01-31Cons.Ordinary income
Ordinary income¥721m2021-02-01 → 2022-01-31Cons.Ordinary income
Ordinary income¥213m2020-02-01 → 2021-01-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥97m2019-02-01 → 2020-01-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥495m2018-02-01 → 2019-01-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥95m2022-02-01 → 2023-01-31Cons.Income before income taxes
Profit before tax¥2.0bn2021-02-01 → 2022-01-31Cons.Income before income taxes
Net income (owners)−¥64m2022-02-01 → 2023-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.4bn2021-02-01 → 2022-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥143m2020-02-01 → 2021-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥60m2019-02-01 → 2020-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥622m2018-02-01 → 2019-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥64m2022-02-01 → 2023-01-31Cons.Profit loss
Net income¥1.4bn2021-02-01 → 2022-01-31Cons.Profit loss
Total assets¥8.4bnat 2023-01-31Cons.Assets
Total assets¥9.0bnat 2022-01-31Cons.Assets
Total assets¥6.0bnat 2021-01-31dCons.Total assets (5-year summary)
Total assets¥4.9bnat 2020-01-31dCons.Total assets (5-year summary)
Total assets¥4.6bnat 2019-01-31dCons.Total assets (5-year summary)
Total liabilities¥4.0bnat 2023-01-31Cons.Liabilities
Total liabilities¥4.7bnat 2022-01-31Cons.Liabilities
Net assets / equity¥4.4bnat 2023-01-31Cons.Net assets
Net assets / equity¥4.3bnat 2022-01-31Cons.Net assets
Net assets / equity¥2.6bnat 2021-01-31dCons.Net assets
Net assets / equity¥2.5bnat 2020-01-31dCons.Net assets (5-year summary)
Net assets / equity¥2.6bnat 2019-01-31dCons.Net assets (5-year summary)
Cash and deposits¥1.3bnat 2023-01-31Cons.Cash and deposits
Cash and deposits¥2.1bnat 2022-01-31Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2023-01-31Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2022-01-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2021-01-31dCons.Cash and cash equivalents
Cash & equivalents¥939mat 2020-01-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.0bnat 2019-01-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥355m2022-02-01 → 2023-01-31Cons.Net cash provided by used in operating activities
Operating cash flow¥538m2021-02-01 → 2022-01-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥109m2020-02-01 → 2021-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥154m2019-02-01 → 2020-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.8bn2018-02-01 → 2019-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥515m2022-02-01 → 2023-01-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥33m2021-02-01 → 2022-01-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥101m2020-02-01 → 2021-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2.5bn2019-02-01 → 2020-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥298m2018-02-01 → 2019-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥85m2022-02-01 → 2023-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥250m2021-02-01 → 2022-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥638m2020-02-01 → 2021-01-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.6bn2019-02-01 → 2020-01-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥777m2018-02-01 → 2019-01-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-7.332022-02-01 → 2023-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥165.482021-02-01 → 2022-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥17.332020-02-01 → 2021-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.292019-02-01 → 2020-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥75.252018-02-01 → 2019-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥162.732021-02-01 → 2022-01-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥75.242018-02-01 → 2019-01-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥493.05at 2023-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥493.97at 2022-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥315.08at 2021-01-31dCons.Net assets per share (5-year summary)
Net assets per share¥308.57at 2020-01-31dCons.Net assets per share (5-year summary)
Net assets per share¥317.49at 2019-01-31dCons.Net assets per share (5-year summary)
Equity ratio51.8%at 2023-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio47.6%at 2022-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio43.0%at 2021-01-31dCons.Equity to asset ratio (5-year summary)
Equity ratio51.4%at 2020-01-31dCons.Equity to asset ratio (5-year summary)
Equity ratio57.2%at 2019-01-31dCons.Equity to asset ratio (5-year summary)
ROE-1.5%2022-02-01 → 2023-01-31Cons.Rate of return on equity (5-year summary)
ROE40.6%2021-02-01 → 2022-01-31Cons.Rate of return on equity (5-year summary)
ROE5.6%2020-02-01 → 2021-01-31dCons.Rate of return on equity (5-year summary)
ROE2.3%2019-02-01 → 2020-01-31dCons.Rate of return on equity (5-year summary)
ROE23.8%2018-02-01 → 2019-01-31dCons.Rate of return on equity (5-year summary)
Employees115at 2023-01-31Cons.Number of employees
Employees99at 2022-01-31Cons.Number of employees
Employees94at 2021-01-31dCons.Number of employees
Employees90at 2020-01-31dCons.Number of employees
Employees83at 2019-01-31dCons.Number of employees
Revenue¥4.5bn2022-02-01 → 2023-01-31StandaloneNet sales
Revenue¥5.1bn2021-02-01 → 2022-01-31StandaloneNet sales
Revenue¥3.4bn2020-02-01 → 2021-01-31dStandaloneNet sales (5-year summary)
Revenue¥3.3bn2019-02-01 → 2020-01-31dStandaloneNet sales (5-year summary)
Revenue¥4.8bn2018-02-01 → 2019-01-31dStandaloneNet sales (5-year summary)
Operating income−¥303m2022-02-01 → 2023-01-31StandaloneOperating income
Operating income¥463m2021-02-01 → 2022-01-31StandaloneOperating income
Ordinary income−¥174m2022-02-01 → 2023-01-31StandaloneOrdinary income
Ordinary income¥582m2021-02-01 → 2022-01-31StandaloneOrdinary income
Ordinary income¥213m2020-02-01 → 2021-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥106m2019-02-01 → 2020-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥507m2018-02-01 → 2019-01-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥174m2022-02-01 → 2023-01-31StandaloneIncome before income taxes
Profit before tax¥2.0bn2021-02-01 → 2022-01-31StandaloneIncome before income taxes
Net income−¥122m2022-02-01 → 2023-01-31StandaloneProfit loss
Net income¥1.4bn2021-02-01 → 2022-01-31StandaloneProfit loss
Net income¥128m2020-02-01 → 2021-01-31dStandaloneNet income loss (5-year summary)
Net income¥68m2019-02-01 → 2020-01-31dStandaloneNet income loss (5-year summary)
Net income¥633m2018-02-01 → 2019-01-31dStandaloneNet income loss (5-year summary)
Total assets¥8.1bnat 2023-01-31StandaloneAssets
Total assets¥8.5bnat 2022-01-31StandaloneAssets
Total assets¥6.0bnat 2021-01-31dStandaloneTotal assets (5-year summary)
Total assets¥4.9bnat 2020-01-31dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2019-01-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.8bnat 2023-01-31StandaloneLiabilities
Total liabilities¥4.2bnat 2022-01-31StandaloneLiabilities
Net assets / equity¥4.3bnat 2023-01-31StandaloneNet assets
Net assets / equity¥4.3bnat 2022-01-31StandaloneNet assets
Net assets / equity¥2.6bnat 2021-01-31dStandaloneNet assets
Net assets / equity¥2.6bnat 2020-01-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.6bnat 2019-01-31dStandaloneNet assets (5-year summary)
Cash and deposits¥980mat 2023-01-31StandaloneCash and deposits
Cash and deposits¥1.5bnat 2022-01-31StandaloneCash and deposits
EPS (basic)¥-13.872022-02-01 → 2023-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥163.932021-02-01 → 2022-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.582020-02-01 → 2021-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.312019-02-01 → 2020-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥76.552018-02-01 → 2019-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥161.212021-02-01 → 2022-01-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥76.542018-02-01 → 2019-01-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥202022-02-01 → 2023-01-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥162021-02-01 → 2022-01-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥162020-02-01 → 2021-01-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥162019-02-01 → 2020-01-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥152018-02-01 → 2019-01-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥485.62at 2023-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥493.01at 2022-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥315.66at 2021-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥310.89at 2020-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥318.8at 2019-01-31dStandaloneNet assets per share (5-year summary)
Equity ratio53.0%at 2023-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.0%at 2022-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio43.4%at 2021-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.9%at 2020-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.6%at 2019-01-31dStandaloneEquity to asset ratio (5-year summary)
ROE-2.8%2022-02-01 → 2023-01-31StandaloneRate of return on equity (5-year summary)
ROE40.3%2021-02-01 → 2022-01-31StandaloneRate of return on equity (5-year summary)
ROE5.0%2020-02-01 → 2021-01-31dStandaloneRate of return on equity (5-year summary)
ROE2.6%2019-02-01 → 2020-01-31dStandaloneRate of return on equity (5-year summary)
ROE25.5%2018-02-01 → 2019-01-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,990,200at 2023-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,750,400at 2022-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,355,600at 2021-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,355,600at 2020-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,355,600at 2019-01-31dStandaloneTotal number of issued shares (5-year summary)
Employees80at 2023-01-31StandaloneNumber of employees
Employees68at 2022-01-31StandaloneNumber of employees
Employees67at 2021-01-31dStandaloneNumber of employees
Employees67at 2020-01-31dStandaloneNumber of employees
Employees61at 2019-01-31dStandaloneNumber of employees

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 · 35
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2022-02-01 → 2023-01-31¥2m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2023-01-3121 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2022-02-01 → 2023-01-31¥216m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2022-02-01 → 2023-01-31¥216m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2022-02-01 → 2023-01-31¥49m
Plant Dismantlingreportable segmentdepreciation2022-02-01 → 2023-01-31¥28m
Plant Dismantlingreportable segmentemployeesat 2023-01-3177 pure
Plant Dismantlingreportable segmentrevenue2022-02-01 → 2023-01-31¥5.2bn
Plant Dismantlingreportable segmentrevenue external2022-02-01 → 2023-01-31¥5.2bn
Plant Dismantlingreportable segmentsegment profit2022-02-01 → 2023-01-31¥840m
—segment totaldepreciation2022-02-01 → 2023-01-31¥28m
—segment totalrevenue2022-02-01 → 2023-01-31¥5.2bn
—segment totalrevenue external2022-02-01 → 2023-01-31¥5.2bn
—segment totalsegment profit2022-02-01 → 2023-01-31¥840m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-02-01 → 2023-01-31¥30m
Total Of Reportable Segments And Otherssegment totalrevenue2022-02-01 → 2023-01-31¥5.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-02-01 → 2023-01-31¥5.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-02-01 → 2023-01-31¥890m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2021-02-01 → 2022-01-31¥2m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2021-02-01 → 2022-01-31¥230m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2021-02-01 → 2022-01-31¥230m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2021-02-01 → 2022-01-31¥56m
Plant Dismantlingreportable segmentdepreciation2021-02-01 → 2022-01-31¥131m
Plant Dismantlingreportable segmentrevenue2021-02-01 → 2022-01-31¥5.7bn
Plant Dismantlingreportable segmentrevenue external2021-02-01 → 2022-01-31¥5.7bn
Plant Dismantlingreportable segmentsegment profit2021-02-01 → 2022-01-31¥1.3bn
—segment totaldepreciation2021-02-01 → 2022-01-31¥131m
—segment totalrevenue2021-02-01 → 2022-01-31¥5.7bn
—segment totalrevenue external2021-02-01 → 2022-01-31¥5.7bn
—segment totalsegment profit2021-02-01 → 2022-01-31¥1.3bn
Total Of Reportable Segments And Otherssegment totaldepreciation2021-02-01 → 2022-01-31¥133m
Total Of Reportable Segments And Otherssegment totalrevenue2021-02-01 → 2022-01-31¥6.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-02-01 → 2022-01-31¥6.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-02-01 → 2022-01-31¥1.4bn
Plant Dismantlingreportable segmentemployeesat 2023-01-3164 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,421
ItemContextValueUnit
Other iaCurrentYearInstant12602000JPY
Intangible assetsPrior1YearInstant170292000JPY
Intangible assetsCurrentYearInstant113438000JPY
Investment securitiesPrior1YearInstant3857610000JPY
Investment securitiesCurrentYearInstant4374452000JPY
Deferred tax assetsPrior1YearInstant1676000JPY
Deferred tax assetsCurrentYearInstant-JPY
Other ioaPrior1YearInstant47318000JPY
Other ioaCurrentYearInstant61688000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-820000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-820000JPY
Investments and other assetsPrior1YearInstant3905784000JPY
Investments and other assetsCurrentYearInstant4435320000JPY
Noncurrent assetsPrior1YearInstant4391695000JPY
Noncurrent assetsCurrentYearInstant4859154000JPY
AssetsPrior1YearInstant8953212000JPY
AssetsCurrentYearInstant8427659000JPY
Accounts payable for construction contracts and otherPrior1YearInstant1199334000JPY
Accounts payable for construction contracts and otherCurrentYearInstant786095000JPY
Short term loans payablePrior1YearInstant-JPY
Short term loans payableCurrentYearInstant300000000JPY
Current portion of long term loans payablePrior1YearInstant262695000JPY
Current portion of long term loans payableCurrentYearInstant256318000JPY
Lease obligations clPrior1YearInstant1909000JPY
Lease obligations clCurrentYearInstant1926000JPY
Income taxes payablePrior1YearInstant240650000JPY
Income taxes payableCurrentYearInstant285000JPY
Provision for loss on construction contractsPrior1YearInstant-JPY
Provision for loss on construction contractsCurrentYearInstant3978000JPY
Provision for shareholder benefit program clPrior1YearInstant13500000JPY
Provision for shareholder benefit program clCurrentYearInstant34530000JPY
Provision for directors retirement benefitsPrior1YearInstant-JPY
Provision for directors retirement benefitsCurrentYearInstant184987000JPY
Other clPrior1YearInstant463543000JPY
Other clCurrentYearInstant297352000JPY
Current liabilitiesPrior1YearInstant2181632000JPY
Current liabilitiesCurrentYearInstant1865473000JPY
Long term loans payablePrior1YearInstant2126694000JPY
Long term loans payableCurrentYearInstant1870376000JPY
Net defined benefit liabilityPrior1YearInstant65284000JPY
Net defined benefit liabilityCurrentYearInstant66406000JPY
Lease obligations nclPrior1YearInstant3538000JPY
Lease obligations nclCurrentYearInstant1612000JPY
Deferred tax liabilitiesPrior1YearInstant288112000JPY
Deferred tax liabilitiesCurrentYearInstant234052000JPY
Other nclPrior1YearInstant9487000JPY
Other nclCurrentYearInstant10620000JPY
Noncurrent liabilitiesPrior1YearInstant2493118000JPY
Noncurrent liabilitiesCurrentYearInstant2183067000JPY
LiabilitiesPrior1YearInstant4674750000JPY

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 · 24 of 24 passed
balance sheet identityconsolidated 2022-01-31pass rounding
balance sheet identityconsolidated 2023-01-31pass rounding
balance sheet identitynon_consolidated 2022-01-31pass rounding
balance sheet identitynon_consolidated 2023-01-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-01-31pass
statement vs summary · net assetsconsolidated 2022-01-31pass
statement vs summary · net assetsconsolidated 2023-01-31pass
statement vs summary · net assetsnon_consolidated 2021-01-31pass
statement vs summary · net assetsnon_consolidated 2022-01-31pass
statement vs summary · net assetsnon_consolidated 2023-01-31pass
statement vs summary · net income attributable to parentconsolidated 2021-02-01/2022-01-31pass
statement vs summary · net income attributable to parentconsolidated 2022-02-01/2023-01-31pass
statement vs summary · operating cash flowconsolidated 2021-02-01/2022-01-31pass
statement vs summary · operating cash flowconsolidated 2022-02-01/2023-01-31pass
statement vs summary · revenueconsolidated 2021-02-01/2022-01-31pass
statement vs summary · revenueconsolidated 2022-02-01/2023-01-31pass
statement vs summary · revenuenon_consolidated 2021-02-01/2022-01-31pass
statement vs summary · revenuenon_consolidated 2022-02-01/2023-01-31pass
statement vs summary · total assetsconsolidated 2022-01-31pass
statement vs summary · total assetsconsolidated 2023-01-31pass
statement vs summary · total assetsnon_consolidated 2022-01-31pass
statement vs summary · total assetsnon_consolidated 2023-01-31pass