Annual report

Period2021-11-01 → 2022-10-31
Filed2023-01-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100Q1BD (2023-01-30). Amended by S100QPB5 (2023-05-10). Amended by S100VOKO (2025-04-28).

Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥1.6bn2021-11-01 → 2022-10-31Cons.Net sales
Revenue¥1.6bn2020-11-01 → 2021-10-31Cons.Net sales
Revenue¥1.9bn2019-11-01 → 2020-10-31dCons.Net sales (5-year summary)
Revenue¥754m2018-11-01 → 2019-10-31dCons.Net sales (5-year summary)
Operating income¥200m2021-11-01 → 2022-10-31Cons.Operating income
Operating income−¥135m2020-11-01 → 2021-10-31Cons.Operating income
Ordinary income¥194m2021-11-01 → 2022-10-31Cons.Ordinary income
Ordinary income−¥114m2020-11-01 → 2021-10-31Cons.Ordinary income
Ordinary income¥40m2019-11-01 → 2020-10-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥6m2018-11-01 → 2019-10-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥743m2021-11-01 → 2022-10-31Cons.Income before income taxes
Profit before tax−¥351m2020-11-01 → 2021-10-31Cons.Income before income taxes
Net income (owners)¥753m2021-11-01 → 2022-10-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥363m2020-11-01 → 2021-10-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥155m2019-11-01 → 2020-10-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥19m2018-11-01 → 2019-10-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥753m2021-11-01 → 2022-10-31Cons.Profit loss
Net income−¥363m2020-11-01 → 2021-10-31Cons.Profit loss
Total assets¥6.4bnat 2022-10-31Cons.Assets
Total assets¥3.8bnat 2021-10-31Cons.Assets
Total assets¥2.4bnat 2020-10-31dCons.Total assets (5-year summary)
Total assets¥1.9bnat 2019-10-31dCons.Total assets (5-year summary)
Total liabilities¥596mat 2022-10-31Cons.Liabilities
Total liabilities¥728mat 2021-10-31Cons.Liabilities
Net assets / equity¥5.8bnat 2022-10-31Cons.Net assets
Net assets / equity¥3.1bnat 2021-10-31Cons.Net assets
Net assets / equity¥1.5bnat 2020-10-31dCons.Net assets
Net assets / equity¥1.4bnat 2019-10-31dCons.Net assets (5-year summary)
Cash and deposits¥1.2bnat 2022-10-31Cons.Cash and deposits
Cash and deposits¥1.7bnat 2021-10-31Cons.Cash and deposits
Cash & equivalents¥1.2bnat 2022-10-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2021-10-31Cons.Cash and cash equivalents
Cash & equivalents¥552mat 2020-10-31dCons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2019-10-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥1000m2021-11-01 → 2022-10-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥49m2020-11-01 → 2021-10-31Cons.Net cash provided by used in operating activities
Operating cash flow¥109m2019-11-01 → 2020-10-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥50m2018-11-01 → 2019-10-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥67m2021-11-01 → 2022-10-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥380m2020-11-01 → 2021-10-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥562m2019-11-01 → 2020-10-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥118m2018-11-01 → 2019-10-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥354m2021-11-01 → 2022-10-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.6bn2020-11-01 → 2021-10-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥67m2019-11-01 → 2020-10-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥84m2018-11-01 → 2019-10-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥59.052021-11-01 → 2022-10-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-49.722020-11-01 → 2021-10-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥38.972019-11-01 → 2020-10-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-4.772018-11-01 → 2019-10-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥38.742019-11-01 → 2020-10-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥395.48at 2022-10-31Cons.Net assets per share (5-year summary)
Net assets per share¥381.93at 2021-10-31Cons.Net assets per share (5-year summary)
Net assets per share¥386.35at 2020-10-31dCons.Net assets per share (5-year summary)
Net assets per share¥338.83at 2019-10-31dCons.Net assets per share (5-year summary)
Equity ratio90.3%at 2022-10-31Cons.Equity to asset ratio (5-year summary)
Equity ratio80.1%at 2021-10-31Cons.Equity to asset ratio (5-year summary)
Equity ratio64.5%at 2020-10-31dCons.Equity to asset ratio (5-year summary)
Equity ratio72.5%at 2019-10-31dCons.Equity to asset ratio (5-year summary)
ROE17.0%2021-11-01 → 2022-10-31Cons.Rate of return on equity (5-year summary)
ROE-15.9%2020-11-01 → 2021-10-31Cons.Rate of return on equity (5-year summary)
ROE10.7%2019-11-01 → 2020-10-31dCons.Rate of return on equity (5-year summary)
ROE-1.4%2018-11-01 → 2019-10-31dCons.Rate of return on equity (5-year summary)
Employees58at 2022-10-31Cons.Number of employees
Employees65at 2021-10-31Cons.Number of employees
Employees73at 2020-10-31dCons.Number of employees
Employees70at 2019-10-31dCons.Number of employees
Revenue¥320m2021-11-01 → 2022-10-31StandaloneNet sales
Revenue¥749m2020-11-01 → 2021-10-31StandaloneNet sales
Revenue¥1.0bn2019-11-01 → 2020-10-31dStandaloneNet sales (5-year summary)
Revenue¥754m2018-11-01 → 2019-10-31dStandaloneNet sales (5-year summary)
Revenue¥1.1bn2017-11-01 → 2018-10-31dStandaloneNet sales (5-year summary)
Operating income¥15m2021-11-01 → 2022-10-31StandaloneOperating income
Operating income−¥184m2020-11-01 → 2021-10-31StandaloneOperating income
Ordinary income¥22m2021-11-01 → 2022-10-31StandaloneOrdinary income
Ordinary income−¥179m2020-11-01 → 2021-10-31StandaloneOrdinary income
Ordinary income¥40m2019-11-01 → 2020-10-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥36m2018-11-01 → 2019-10-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥121m2017-11-01 → 2018-10-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥260m2021-11-01 → 2022-10-31StandaloneIncome before income taxes
Profit before tax−¥406m2020-11-01 → 2021-10-31StandaloneIncome before income taxes
Net income¥210m2021-11-01 → 2022-10-31StandaloneProfit loss
Net income−¥383m2020-11-01 → 2021-10-31StandaloneProfit loss
Net income¥20m2019-11-01 → 2020-10-31dStandaloneNet income loss (5-year summary)
Net income¥23m2018-11-01 → 2019-10-31dStandaloneNet income loss (5-year summary)
Net income−¥69m2017-11-01 → 2018-10-31dStandaloneNet income loss (5-year summary)
Total assets¥5.4bnat 2022-10-31StandaloneAssets
Total assets¥3.2bnat 2021-10-31StandaloneAssets
Total assets¥1.7bnat 2020-10-31dStandaloneTotal assets (5-year summary)
Total assets¥1.7bnat 2019-10-31dStandaloneTotal assets (5-year summary)
Total assets¥1.7bnat 2018-10-31dStandaloneTotal assets (5-year summary)
Total liabilities¥178mat 2022-10-31StandaloneLiabilities
Total liabilities¥252mat 2021-10-31StandaloneLiabilities
Net assets / equity¥5.3bnat 2022-10-31StandaloneNet assets
Net assets / equity¥3.0bnat 2021-10-31StandaloneNet assets
Net assets / equity¥1.4bnat 2020-10-31dStandaloneNet assets
Net assets / equity¥1.4bnat 2019-10-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2018-10-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.1bnat 2022-10-31StandaloneCash and deposits
Cash and deposits¥1.3bnat 2021-10-31StandaloneCash and deposits
Cash & equivalents¥920mat 2018-10-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥351m2017-11-01 → 2018-10-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥165m2017-11-01 → 2018-10-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥10m2017-11-01 → 2018-10-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥16.52021-11-01 → 2022-10-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-52.452020-11-01 → 2021-10-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.032019-11-01 → 2020-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.772018-11-01 → 2019-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-17.372017-11-01 → 2018-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥52019-11-01 → 2020-10-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥72019-11-01 → 2020-10-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥3.52018-11-01 → 2019-10-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥3.52017-11-01 → 2018-10-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥355.22at 2022-10-31StandaloneNet assets per share (5-year summary)
Net assets per share¥371.55at 2021-10-31StandaloneNet assets per share (5-year summary)
Net assets per share¥349.32at 2020-10-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥349.37at 2019-10-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥347.1at 2018-10-31dStandaloneNet assets per share (5-year summary)
Equity ratio96.2%at 2022-10-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio91.4%at 2021-10-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio82.7%at 2020-10-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio82.8%at 2019-10-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.7%at 2018-10-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.1%2021-11-01 → 2022-10-31StandaloneRate of return on equity (5-year summary)
ROE-17.6%2020-11-01 → 2021-10-31StandaloneRate of return on equity (5-year summary)
ROE1.4%2019-11-01 → 2020-10-31dStandaloneRate of return on equity (5-year summary)
ROE1.7%2018-11-01 → 2019-10-31dStandaloneRate of return on equity (5-year summary)
ROE-4.9%2017-11-01 → 2018-10-31dStandaloneRate of return on equity (5-year summary)
Shares issued14,746,733at 2022-10-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,985,036at 2021-10-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,004,600at 2020-10-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,004,600at 2019-10-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,004,600at 2018-10-31dStandaloneTotal number of issued shares (5-year summary)
Employees5at 2022-10-31StandaloneNumber of employees
Employees11at 2021-10-31StandaloneNumber of employees
Employees12at 2020-10-31dStandaloneNumber of employees
Employees19at 2019-10-31dStandaloneNumber of employees
Employees28at 2018-10-31dStandaloneNumber 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 · 64
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2021-11-01 → 2022-10-31¥1m
Reconciling Itemsreconcilingrevenue2021-11-01 → 2022-10-31−¥167m
Reconciling Itemsreconcilingrevenue intersegment2021-11-01 → 2022-10-31−¥167m
Reconciling Itemsreconcilingsegment assetsat 2022-10-31¥2.4bn
Reconciling Itemsreconcilingsegment profit2021-11-01 → 2022-10-31−¥196m
Blockchain Servicereportable segmentcapex2021-11-01 → 2022-10-31¥5m
Blockchain Servicereportable segmentdepreciation2021-11-01 → 2022-10-31¥6m
Blockchain Servicereportable segmentemployeesat 2022-10-316 pure
Blockchain Servicereportable segmentrevenue2021-11-01 → 2022-10-31¥534m
Blockchain Servicereportable segmentrevenue external2021-11-01 → 2022-10-31¥492m
Blockchain Servicereportable segmentrevenue intersegment2021-11-01 → 2022-10-31¥42m
Blockchain Servicereportable segmentsegment assetsat 2022-10-31¥2.4bn
Blockchain Servicereportable segmentsegment profit2021-11-01 → 2022-10-31¥184m
Incureportable segmentemployeesat 2022-10-311 pure
Incureportable segmentrevenue2021-11-01 → 2022-10-31¥415m
Incureportable segmentrevenue external2021-11-01 → 2022-10-31¥325m
Incureportable segmentrevenue intersegment2021-11-01 → 2022-10-31¥90m
Incureportable segmentsegment assetsat 2022-10-31¥1.3bn
Incureportable segmentsegment profit2021-11-01 → 2022-10-31¥174m
System Engineeringreportable segmentdepreciation2021-11-01 → 2022-10-31¥16m
System Engineeringreportable segmentemployeesat 2022-10-3145 pure
System Engineeringreportable segmentrevenue2021-11-01 → 2022-10-31¥835m
System Engineeringreportable segmentrevenue external2021-11-01 → 2022-10-31¥801m
System Engineeringreportable segmentrevenue intersegment2021-11-01 → 2022-10-31¥35m
System Engineeringreportable segmentsegment assetsat 2022-10-31¥335m
System Engineeringreportable segmentsegment profit2021-11-01 → 2022-10-31¥37m
—segment totalcapex2021-11-01 → 2022-10-31¥5m
—segment totaldepreciation2021-11-01 → 2022-10-31¥21m
—segment totalrevenue2021-11-01 → 2022-10-31¥1.8bn
—segment totalrevenue external2021-11-01 → 2022-10-31¥1.6bn
—segment totalrevenue intersegment2021-11-01 → 2022-10-31¥167m
—segment totalsegment assetsat 2022-10-31¥4.0bn
—segment totalsegment profit2021-11-01 → 2022-10-31¥396m
Reconciling Itemsreconcilingcapex2020-11-01 → 2021-10-31¥120,000
Reconciling Itemsreconcilingdepreciation2020-11-01 → 2021-10-31¥1m
Reconciling Itemsreconcilingrevenue2020-11-01 → 2021-10-31−¥37m
Reconciling Itemsreconcilingrevenue intersegment2020-11-01 → 2021-10-31−¥37m
Reconciling Itemsreconcilingsegment assetsat 2021-10-31¥2.4bn
Reconciling Itemsreconcilingsegment profit2020-11-01 → 2021-10-31−¥240m
Blockchain Servicereportable segmentdepreciation2020-11-01 → 2021-10-31¥71,000
Blockchain Servicereportable segmentrevenue2020-11-01 → 2021-10-31¥85m
Blockchain Servicereportable segmentrevenue external2020-11-01 → 2021-10-31¥76m
Blockchain Servicereportable segmentrevenue intersegment2020-11-01 → 2021-10-31¥8m
Blockchain Servicereportable segmentsegment assetsat 2021-10-31¥93m
Blockchain Servicereportable segmentsegment profit2020-11-01 → 2021-10-31¥11m
Incureportable segmentrevenue2020-11-01 → 2021-10-31−¥1m
Incureportable segmentrevenue external2020-11-01 → 2021-10-31−¥1m
Incureportable segmentrevenue intersegment2020-11-01 → 2021-10-31¥0
Incureportable segmentsegment assetsat 2021-10-31¥237m
Incureportable segmentsegment profit2020-11-01 → 2021-10-31−¥915,000
System Engineeringreportable segmentcapex2020-11-01 → 2021-10-31¥30m
System Engineeringreportable segmentdepreciation2020-11-01 → 2021-10-31¥32m
System Engineeringreportable segmentrevenue2020-11-01 → 2021-10-31¥1.6bn
System Engineeringreportable segmentrevenue external2020-11-01 → 2021-10-31¥1.5bn
System Engineeringreportable segmentrevenue intersegment2020-11-01 → 2021-10-31¥29m
System Engineeringreportable segmentsegment assetsat 2021-10-31¥1.1bn
System Engineeringreportable segmentsegment profit2020-11-01 → 2021-10-31¥95m
—segment totalcapex2020-11-01 → 2021-10-31¥30m
—segment totaldepreciation2020-11-01 → 2021-10-31¥32m
—segment totalrevenue2020-11-01 → 2021-10-31¥1.7bn
—segment totalrevenue external2020-11-01 → 2021-10-31¥1.6bn
—segment totalrevenue intersegment2020-11-01 → 2021-10-31¥37m
—segment totalsegment assetsat 2021-10-31¥1.4bn
—segment totalsegment profit2020-11-01 → 2021-10-31¥106m

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

All source rows · 1,491
ItemContextValueUnit
Contract liabilitiesCurrentYearInstant2975000JPY
Other clPrior1YearInstant128943000JPY
Other clCurrentYearInstant68197000JPY
Current liabilitiesPrior1YearInstant283598000JPY
Current liabilitiesCurrentYearInstant284245000JPY
Long term loans payablePrior1YearInstant274992000JPY
Long term loans payableCurrentYearInstant221407000JPY
Deferred tax liabilitiesPrior1YearInstant114682000JPY
Deferred tax liabilitiesCurrentYearInstant88276000JPY
Other nclPrior1YearInstant54852000JPY
Other nclCurrentYearInstant2113000JPY
Noncurrent liabilitiesPrior1YearInstant444526000JPY
Noncurrent liabilitiesCurrentYearInstant311796000JPY
LiabilitiesPrior1YearInstant728125000JPY
LiabilitiesCurrentYearInstant596042000JPY
Capital stockPrior1YearInstant1545205000JPY
Capital stockCurrentYearInstant50000000JPY
Capital surplusPrior1YearInstant1507103000JPY
Capital surplusCurrentYearInstant4855326000JPY
Retained earningsPrior1YearInstant-263326000JPY
Retained earningsCurrentYearInstant731971000JPY
Treasury stockPrior1YearInstant-12676000JPY
Treasury stockCurrentYearInstant-12813000JPY
Shareholders equityPrior1YearInstant2776306000JPY
Shareholders equityCurrentYearInstant5624484000JPY
Valuation difference on available for sale securitiesPrior1YearInstant262581000JPY
Valuation difference on available for sale securitiesCurrentYearInstant196184000JPY
Valuation and translation adjustmentsPrior1YearInstant262581000JPY
Valuation and translation adjustmentsCurrentYearInstant196184000JPY
Subscription rights to sharesPrior1YearInstant27211000JPY
Subscription rights to sharesCurrentYearInstant27514000JPY
Net assetsPrior1YearInstant3066099000JPY
Net assetsCurrentYearInstant5848183000JPY
Liabilities and net assetsPrior1YearInstant3794225000JPY
Liabilities and net assetsCurrentYearInstant6444226000JPY
Net salesPrior1YearDuration1621924000JPY
Net salesCurrentYearDuration1616968000JPY
Cost of salesPrior1YearDuration1242711000JPY
Cost of salesCurrentYearDuration831898000JPY
Gross profitPrior1YearDuration379212000JPY
Gross profitCurrentYearDuration785069000JPY
Directors compensations sgaPrior1YearDuration45639000JPY
Directors compensations sgaCurrentYearDuration51252000JPY
Salaries allowances and bonuses sgaPrior1YearDuration99279000JPY
Salaries allowances and bonuses sgaCurrentYearDuration80293000JPY
Legal welfare expenses sgaPrior1YearDuration21175000JPY
Legal welfare expenses sgaCurrentYearDuration17664000JPY
Provision for bonuses sgaPrior1YearDuration4438000JPY
Provision for bonuses sgaCurrentYearDuration2317000JPY
Promotion expenses sgaPrior1YearDuration10750000JPY

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 2021-10-31pass rounding
balance sheet identityconsolidated 2022-10-31pass rounding
balance sheet identitynon_consolidated 2021-10-31pass rounding
balance sheet identitynon_consolidated 2022-10-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-10-31pass
statement vs summary · net assetsconsolidated 2021-10-31pass
statement vs summary · net assetsconsolidated 2022-10-31pass
statement vs summary · net assetsnon_consolidated 2020-10-31pass
statement vs summary · net assetsnon_consolidated 2021-10-31pass
statement vs summary · net assetsnon_consolidated 2022-10-31pass
statement vs summary · net income attributable to parentconsolidated 2020-11-01/2021-10-31pass
statement vs summary · net income attributable to parentconsolidated 2021-11-01/2022-10-31pass
statement vs summary · operating cash flowconsolidated 2020-11-01/2021-10-31pass
statement vs summary · operating cash flowconsolidated 2021-11-01/2022-10-31pass
statement vs summary · revenueconsolidated 2020-11-01/2021-10-31pass
statement vs summary · revenueconsolidated 2021-11-01/2022-10-31pass
statement vs summary · revenuenon_consolidated 2020-11-01/2021-10-31pass
statement vs summary · revenuenon_consolidated 2021-11-01/2022-10-31pass
statement vs summary · total assetsconsolidated 2021-10-31pass
statement vs summary · total assetsconsolidated 2022-10-31pass
statement vs summary · total assetsnon_consolidated 2021-10-31pass
statement vs summary · total assetsnon_consolidated 2022-10-31pass