Annual report

Period2021-12-01 → 2022-11-30
Filed2023-02-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥26.6bn2021-12-01 → 2022-11-30Cons.Net sales
Revenue¥24.9bn2020-12-01 → 2021-11-30Cons.Net sales
Revenue¥21.0bn2019-12-01 → 2020-11-30dCons.Net sales (5-year summary)
Revenue¥17.5bn2018-12-01 → 2019-11-30dCons.Net sales (5-year summary)
Revenue¥14.8bn2017-12-01 → 2018-11-30dCons.Net sales (5-year summary)
Operating income¥3.1bn2021-12-01 → 2022-11-30Cons.Operating income
Operating income¥2.7bn2020-12-01 → 2021-11-30Cons.Operating income
Ordinary income¥3.1bn2021-12-01 → 2022-11-30Cons.Ordinary income
Ordinary income¥2.7bn2020-12-01 → 2021-11-30Cons.Ordinary income
Ordinary income¥2.2bn2019-12-01 → 2020-11-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.6bn2018-12-01 → 2019-11-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.0bn2017-12-01 → 2018-11-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.9bn2021-12-01 → 2022-11-30Cons.Income before income taxes
Profit before tax¥2.6bn2020-12-01 → 2021-11-30Cons.Income before income taxes
Net income (owners)¥1.8bn2021-12-01 → 2022-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.9bn2020-12-01 → 2021-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.6bn2019-12-01 → 2020-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2018-12-01 → 2019-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥619m2017-12-01 → 2018-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.8bn2021-12-01 → 2022-11-30Cons.Profit loss
Net income¥1.9bn2020-12-01 → 2021-11-30Cons.Profit loss
Total assets¥17.0bnat 2022-11-30Cons.Assets
Total assets¥15.3bnat 2021-11-30Cons.Assets
Total assets¥11.3bnat 2020-11-30dCons.Total assets (5-year summary)
Total assets¥8.7bnat 2019-11-30dCons.Total assets (5-year summary)
Total assets¥5.8bnat 2018-11-30dCons.Total assets (5-year summary)
Total liabilities¥9.6bnat 2022-11-30Cons.Liabilities
Total liabilities¥9.2bnat 2021-11-30Cons.Liabilities
Net assets / equity¥7.4bnat 2022-11-30Cons.Net assets
Net assets / equity¥6.1bnat 2021-11-30Cons.Net assets
Net assets / equity¥4.5bnat 2020-11-30dCons.Net assets
Net assets / equity¥3.0bnat 2019-11-30dCons.Net assets (5-year summary)
Net assets / equity¥2.0bnat 2018-11-30dCons.Net assets (5-year summary)
Cash and deposits¥3.2bnat 2022-11-30Cons.Cash and deposits
Cash and deposits¥3.9bnat 2021-11-30Cons.Cash and deposits
Cash & equivalents¥3.2bnat 2022-11-30Cons.Cash and cash equivalents
Cash & equivalents¥3.9bnat 2021-11-30Cons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2020-11-30dCons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2019-11-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2018-11-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥2.9bn2021-12-01 → 2022-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥2.2bn2020-12-01 → 2021-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥2.2bn2019-12-01 → 2020-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.7bn2018-12-01 → 2019-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥724m2017-12-01 → 2018-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥2.9bn2021-12-01 → 2022-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.5bn2020-12-01 → 2021-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.1bn2019-12-01 → 2020-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.5bn2018-12-01 → 2019-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥878m2017-12-01 → 2018-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥737m2021-12-01 → 2022-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥1.7bn2020-12-01 → 2021-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥215m2019-12-01 → 2020-11-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥809m2018-12-01 → 2019-11-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1m2017-12-01 → 2018-11-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥22.92021-12-01 → 2022-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥23.812020-12-01 → 2021-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥202019-12-01 → 2020-11-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥13.712018-12-01 → 2019-11-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.852017-12-01 → 2018-11-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥13.72018-12-01 → 2019-11-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥7.842017-12-01 → 2018-11-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥94.14at 2022-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥76.94at 2021-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥56.43at 2020-11-30dCons.Net assets per share (5-year summary)
Net assets per share¥38.42at 2019-11-30dCons.Net assets per share (5-year summary)
Net assets per share¥25.65at 2018-11-30dCons.Net assets per share (5-year summary)
Equity ratio43.7%at 2022-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio39.7%at 2021-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio39.4%at 2020-11-30dCons.Equity to asset ratio (5-year summary)
Equity ratio35.1%at 2019-11-30dCons.Equity to asset ratio (5-year summary)
Equity ratio35.2%at 2018-11-30dCons.Equity to asset ratio (5-year summary)
ROE26.8%2021-12-01 → 2022-11-30Cons.Rate of return on equity (5-year summary)
ROE35.7%2020-12-01 → 2021-11-30Cons.Rate of return on equity (5-year summary)
ROE42.2%2019-12-01 → 2020-11-30dCons.Rate of return on equity (5-year summary)
ROE42.8%2018-12-01 → 2019-11-30dCons.Rate of return on equity (5-year summary)
ROE35.6%2017-12-01 → 2018-11-30dCons.Rate of return on equity (5-year summary)
Employees865at 2022-11-30Cons.Number of employees
Employees728at 2021-11-30Cons.Number of employees
Employees625at 2020-11-30dCons.Number of employees
Employees505at 2019-11-30dCons.Number of employees
Employees419at 2018-11-30dCons.Number of employees
Revenue¥1.8bn2021-12-01 → 2022-11-30StandaloneNet sales
Revenue¥1.9bn2020-12-01 → 2021-11-30StandaloneNet sales
Revenue¥1.4bn2019-12-01 → 2020-11-30dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2018-12-01 → 2019-11-30dStandaloneNet sales (5-year summary)
Revenue¥1.5bn2017-12-01 → 2018-11-30dStandaloneNet sales (5-year summary)
Operating income−¥86m2021-12-01 → 2022-11-30StandaloneOperating income
Operating income¥61m2020-12-01 → 2021-11-30StandaloneOperating income
Ordinary income¥570m2021-12-01 → 2022-11-30StandaloneOrdinary income
Ordinary income¥596m2020-12-01 → 2021-11-30StandaloneOrdinary income
Ordinary income¥415m2019-12-01 → 2020-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥428m2018-12-01 → 2019-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥185m2017-12-01 → 2018-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥392m2021-12-01 → 2022-11-30StandaloneIncome before income taxes
Profit before tax¥576m2020-12-01 → 2021-11-30StandaloneIncome before income taxes
Net income¥378m2021-12-01 → 2022-11-30StandaloneProfit loss
Net income¥557m2020-12-01 → 2021-11-30StandaloneProfit loss
Net income¥375m2019-12-01 → 2020-11-30dStandaloneNet income loss (5-year summary)
Net income¥388m2018-12-01 → 2019-11-30dStandaloneNet income loss (5-year summary)
Net income¥171m2017-12-01 → 2018-11-30dStandaloneNet income loss (5-year summary)
Total assets¥7.1bnat 2022-11-30StandaloneAssets
Total assets¥7.3bnat 2021-11-30StandaloneAssets
Total assets¥4.9bnat 2020-11-30dStandaloneTotal assets (5-year summary)
Total assets¥4.1bnat 2019-11-30dStandaloneTotal assets (5-year summary)
Total assets¥2.7bnat 2018-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥5.4bnat 2022-11-30StandaloneLiabilities
Total liabilities¥5.5bnat 2021-11-30StandaloneLiabilities
Net assets / equity¥1.7bnat 2022-11-30StandaloneNet assets
Net assets / equity¥1.8bnat 2021-11-30StandaloneNet assets
Net assets / equity¥1.5bnat 2020-11-30dStandaloneNet assets
Net assets / equity¥1.3bnat 2019-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥988mat 2018-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥316mat 2022-11-30StandaloneCash and deposits
Cash and deposits¥1.1bnat 2021-11-30StandaloneCash and deposits
EPS (basic)¥4.792021-12-01 → 2022-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7.052020-12-01 → 2021-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.762019-12-01 → 2020-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.922018-12-01 → 2019-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.172017-12-01 → 2018-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥4.912018-12-01 → 2019-11-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥2.172017-12-01 → 2018-11-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥82021-12-01 → 2022-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥62020-12-01 → 2021-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥3.32019-12-01 → 2020-11-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥22018-12-01 → 2019-11-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52017-12-01 → 2018-11-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥21.73at 2022-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥22.94at 2021-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥19.18at 2020-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥16.43at 2019-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥12.43at 2018-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio24.1%at 2022-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio24.8%at 2021-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio30.7%at 2020-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio31.8%at 2019-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.2%at 2018-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE21.5%2021-12-01 → 2022-11-30StandaloneRate of return on equity (5-year summary)
ROE33.5%2020-12-01 → 2021-11-30StandaloneRate of return on equity (5-year summary)
ROE26.7%2019-12-01 → 2020-11-30dStandaloneRate of return on equity (5-year summary)
ROE34.1%2018-12-01 → 2019-11-30dStandaloneRate of return on equity (5-year summary)
ROE18.6%2017-12-01 → 2018-11-30dStandaloneRate of return on equity (5-year summary)
Shares issued79,007,500at 2022-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued79,007,500at 2021-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued79,007,500at 2020-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued79,007,500at 2019-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued15,780,500at 2018-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees97at 2022-11-30StandaloneNumber of employees
Employees118at 2021-11-30StandaloneNumber of employees
Employees66at 2020-11-30dStandaloneNumber of employees
Employees124at 2019-11-30dStandaloneNumber of employees
Employees112at 2018-11-30dStandaloneNumber 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 · 41
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2021-12-01 → 2022-11-30¥30m
Reconciling Itemsreconcilingrevenue2021-12-01 → 2022-11-30−¥128m
Reconciling Itemsreconcilingrevenue intersegment2021-12-01 → 2022-11-30−¥128m
Reconciling Itemsreconcilingsegment profit2021-12-01 → 2022-11-30−¥1.5bn
Business Solution Segmentreportable segmentdepreciation2021-12-01 → 2022-11-30¥808m
Business Solution Segmentreportable segmentemployeesat 2022-11-30507 pure
Business Solution Segmentreportable segmentrevenue2021-12-01 → 2022-11-30¥10.2bn
Business Solution Segmentreportable segmentrevenue external2021-12-01 → 2022-11-30¥10.1bn
Business Solution Segmentreportable segmentrevenue intersegment2021-12-01 → 2022-11-30¥56m
Business Solution Segmentreportable segmentsegment profit2021-12-01 → 2022-11-30¥2.9bn
Human Solution Segmentreportable segmentdepreciation2021-12-01 → 2022-11-30¥30m
Human Solution Segmentreportable segmentemployeesat 2022-11-30285 pure
Human Solution Segmentreportable segmentrevenue2021-12-01 → 2022-11-30¥16.6bn
Human Solution Segmentreportable segmentrevenue external2021-12-01 → 2022-11-30¥16.5bn
Human Solution Segmentreportable segmentrevenue intersegment2021-12-01 → 2022-11-30¥71m
Human Solution Segmentreportable segmentsegment profit2021-12-01 → 2022-11-30¥1.7bn
—segment totaldepreciation2021-12-01 → 2022-11-30¥838m
—segment totalrevenue2021-12-01 → 2022-11-30¥26.8bn
—segment totalrevenue external2021-12-01 → 2022-11-30¥26.6bn
—segment totalrevenue intersegment2021-12-01 → 2022-11-30¥128m
—segment totalsegment profit2021-12-01 → 2022-11-30¥4.6bn
Reconciling Itemsreconcilingdepreciation2020-12-01 → 2021-11-30¥26m
Reconciling Itemsreconcilingrevenue2020-12-01 → 2021-11-30−¥67m
Reconciling Itemsreconcilingrevenue intersegment2020-12-01 → 2021-11-30−¥67m
Reconciling Itemsreconcilingsegment profit2020-12-01 → 2021-11-30−¥1.4bn
Business Solution Segmentreportable segmentdepreciation2020-12-01 → 2021-11-30¥616m
Business Solution Segmentreportable segmentrevenue2020-12-01 → 2021-11-30¥7.7bn
Business Solution Segmentreportable segmentrevenue external2020-12-01 → 2021-11-30¥7.7bn
Business Solution Segmentreportable segmentrevenue intersegment2020-12-01 → 2021-11-30¥32m
Business Solution Segmentreportable segmentsegment profit2020-12-01 → 2021-11-30¥2.1bn
Human Solution Segmentreportable segmentdepreciation2020-12-01 → 2021-11-30¥28m
Human Solution Segmentreportable segmentrevenue2020-12-01 → 2021-11-30¥17.2bn
Human Solution Segmentreportable segmentrevenue external2020-12-01 → 2021-11-30¥17.2bn
Human Solution Segmentreportable segmentrevenue intersegment2020-12-01 → 2021-11-30¥34m
Human Solution Segmentreportable segmentsegment profit2020-12-01 → 2021-11-30¥1.9bn
—segment totaldepreciation2020-12-01 → 2021-11-30¥644m
—segment totalrevenue2020-12-01 → 2021-11-30¥24.9bn
—segment totalrevenue external2020-12-01 → 2021-11-30¥24.9bn
—segment totalrevenue intersegment2020-12-01 → 2021-11-30¥67m
—segment totalsegment profit2020-12-01 → 2021-11-30¥4.0bn
Business Solution Segmentreportable segmentemployeesat 2022-11-3024 pure

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

All source rows · 1,243
ItemContextValueUnit
Loss gain on sales of noncurrent assets ope cfCurrentYearDuration-0JPY
Loss on cancellation of leases ope cfPrior1YearDuration-JPY
Loss on cancellation of leases ope cfCurrentYearDuration0JPY
Loss gain on sales of investment securities ope cfPrior1YearDuration-JPY
Loss gain on sales of investment securities ope cfCurrentYearDuration-30000000JPY
Loss gain on valuation of investment securities ope cfPrior1YearDuration20000000JPY
Loss gain on valuation of investment securities ope cfCurrentYearDuration193000000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-452000000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-29000000JPY
Decrease increase in inventories ope cfPrior1YearDuration-82000000JPY
Decrease increase in inventories ope cfCurrentYearDuration75000000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration13000000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration42000000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration146000000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration-136000000JPY
Other net ope cfPrior1YearDuration-48000000JPY
Other net ope cfCurrentYearDuration-301000000JPY
Subtotal ope cfPrior1YearDuration2962000000JPY
Subtotal ope cfCurrentYearDuration3680000000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration0JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration0JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-25000000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-30000000JPY
Income taxes paid refund ope cfPrior1YearDuration-741000000JPY
Income taxes paid refund ope cfCurrentYearDuration-787000000JPY
Net cash provided by used in operating activitiesPrior1YearDuration2195000000JPY
Net cash provided by used in operating activitiesCurrentYearDuration2862000000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-2143000000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-2763000000JPY
Purchase of intangible assets inv cfPrior1YearDuration-25000000JPY
Purchase of intangible assets inv cfCurrentYearDuration-12000000JPY
Purchase of investment securities inv cfPrior1YearDuration-199000000JPY
Purchase of investment securities inv cfCurrentYearDuration-29000000JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration-JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration65000000JPY
Proceeds from sales of noncurrent assets inv cfPrior1YearDuration0JPY
Proceeds from sales of noncurrent assets inv cfCurrentYearDuration0JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-153000000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-227000000JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration3000000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration113000000JPY
Other net inv cfPrior1YearDuration3000000JPY
Other net inv cfCurrentYearDuration3000000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-2514000000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-2850000000JPY
Increase decrease in short term loans payable fin cfPrior1YearDuration1100000000JPY
Increase decrease in short term loans payable fin cfCurrentYearDuration-JPY
Proceeds from long term loans payable fin cfPrior1YearDuration1000000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration-JPY
Repayment of long term loans payable fin cfPrior1YearDuration-97000000JPY

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 2021-11-30pass
balance sheet identityconsolidated 2022-11-30pass
balance sheet identitynon_consolidated 2021-11-30pass
balance sheet identitynon_consolidated 2022-11-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-11-30pass
statement vs summary · net assetsconsolidated 2021-11-30pass
statement vs summary · net assetsconsolidated 2022-11-30pass
statement vs summary · net assetsnon_consolidated 2020-11-30pass
statement vs summary · net assetsnon_consolidated 2021-11-30pass
statement vs summary · net assetsnon_consolidated 2022-11-30pass
statement vs summary · net income attributable to parentconsolidated 2020-12-01/2021-11-30pass
statement vs summary · net income attributable to parentconsolidated 2021-12-01/2022-11-30pass
statement vs summary · operating cash flowconsolidated 2020-12-01/2021-11-30pass
statement vs summary · operating cash flowconsolidated 2021-12-01/2022-11-30pass
statement vs summary · revenueconsolidated 2020-12-01/2021-11-30pass
statement vs summary · revenueconsolidated 2021-12-01/2022-11-30pass
statement vs summary · revenuenon_consolidated 2020-12-01/2021-11-30pass
statement vs summary · revenuenon_consolidated 2021-12-01/2022-11-30pass
statement vs summary · total assetsconsolidated 2021-11-30pass
statement vs summary · total assetsconsolidated 2022-11-30pass
statement vs summary · total assetsnon_consolidated 2021-11-30pass
statement vs summary · total assetsnon_consolidated 2022-11-30pass