Annual report
2978.TEDINET S100S328
Period2022-08-01 → 2023-07-31
Filed2023-10-27
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 75
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.2bn | 2022-08-01 → 2023-07-31 | Standalone | Net sales |
| Revenue | ¥2.8bn | 2021-08-01 → 2022-07-31 | Standalone | Net sales |
| Revenue | ¥1.6bn | 2020-08-01 → 2021-07-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.7bn | 2019-08-01 → 2020-07-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.5bn | 2018-08-01 → 2019-07-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥132m | 2022-08-01 → 2023-07-31 | Standalone | Operating income |
| Operating income | −¥774m | 2021-08-01 → 2022-07-31 | Standalone | Operating income |
| Ordinary income | −¥151m | 2022-08-01 → 2023-07-31 | Standalone | Ordinary income |
| Ordinary income | −¥795m | 2021-08-01 → 2022-07-31 | Standalone | Ordinary income |
| Ordinary income | −¥358m | 2020-08-01 → 2021-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥159m | 2019-08-01 → 2020-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥7m | 2018-08-01 → 2019-07-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥159m | 2022-08-01 → 2023-07-31 | Standalone | Income before income taxes |
| Profit before tax | −¥820m | 2021-08-01 → 2022-07-31 | Standalone | Income before income taxes |
| Net income | −¥166m | 2022-08-01 → 2023-07-31 | Standalone | Profit loss |
| Net income | −¥822m | 2021-08-01 → 2022-07-31 | Standalone | Profit loss |
| Net income | −¥482m | 2020-08-01 → 2021-07-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥432m | 2019-08-01 → 2020-07-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥11m | 2018-08-01 → 2019-07-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥3.1bn | at 2023-07-31 | Standalone | Assets |
| Total assets | ¥2.9bn | at 2022-07-31 | Standalone | Assets |
| Total assets | ¥3.0bn | at 2021-07-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.2bn | at 2020-07-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥1.9bn | at 2019-07-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.6bn | at 2023-07-31 | Standalone | Liabilities |
| Total liabilities | ¥2.0bn | at 2022-07-31 | Standalone | Liabilities |
| Net assets / equity | ¥1.5bn | at 2023-07-31 | Standalone | Net assets |
| Net assets / equity | ¥910m | at 2022-07-31 | Standalone | Net assets |
| Net assets / equity | ¥880m | at 2021-07-31d | Standalone | Net assets |
| Net assets / equity | ¥1.1bn | at 2020-07-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥1.5bn | at 2019-07-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.8bn | at 2023-07-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2022-07-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.7bn | at 2023-07-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.6bn | at 2022-07-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥2.2bn | at 2021-07-31d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.5bn | at 2020-07-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥1.4bn | at 2019-07-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥85m | 2022-08-01 → 2023-07-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥1.0bn | 2021-08-01 → 2022-07-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥438m | 2020-08-01 → 2021-07-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥79m | 2019-08-01 → 2020-07-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥400m | 2018-08-01 → 2019-07-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥59m | 2022-08-01 → 2023-07-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥109m | 2021-08-01 → 2022-07-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥106m | 2020-08-01 → 2021-07-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥527m | 2019-08-01 → 2020-07-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥170m | 2018-08-01 → 2019-07-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥263m | 2022-08-01 → 2023-07-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥544m | 2021-08-01 → 2022-07-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.2bn | 2020-08-01 → 2021-07-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥753m | 2019-08-01 → 2020-07-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥837m | 2018-08-01 → 2019-07-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-14.83 | 2022-08-01 → 2023-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-74.37 | 2021-08-01 → 2022-07-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-50.1 | 2020-08-01 → 2021-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-46.81 | 2019-08-01 → 2020-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.34 | 2018-08-01 → 2019-07-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥1.17 | 2018-08-01 → 2019-07-31d | Standalone | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥60.82 | at 2023-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥73.67 | at 2022-07-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥64.91 | at 2021-07-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥113.43 | at 2020-07-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥163.84 | at 2019-07-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 45.3% | at 2023-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 28.4% | at 2022-07-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 27.5% | at 2021-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.6% | at 2020-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 78.9% | at 2019-07-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 1.1% | 2018-08-01 → 2019-07-31d | Standalone | Rate of return on equity (5-year summary) |
| Employees | 182 | at 2023-07-31 | Standalone | Number of employees |
| Employees | 193 | at 2022-07-31 | Standalone | Number of employees |
| Employees | 164 | at 2021-07-31d | Standalone | Number of employees |
| Employees | 135 | at 2020-07-31d | Standalone | Number of employees |
| Employees | 121 | at 2019-07-31d | Standalone | Number 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 · 46
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2022-08-01 → 2023-07-31 | ¥5m |
| Reconciling Itemsreconciling | depreciation | 2022-08-01 → 2023-07-31 | ¥20m |
| Reconciling Itemsreconciling | segment assets | at 2023-07-31 | ¥2.0bn |
| Reconciling Itemsreconciling | segment profit | 2022-08-01 → 2023-07-31 | −¥799m |
| Cowcamo Businessreportable segment | capex | 2022-08-01 → 2023-07-31 | ¥1m |
| Cowcamo Businessreportable segment | depreciation | 2022-08-01 → 2023-07-31 | ¥12m |
| Cowcamo Businessreportable segment | employees | at 2023-07-31 | 133 pure |
| Cowcamo Businessreportable segment | revenue | 2022-08-01 → 2023-07-31 | ¥3.8bn |
| Cowcamo Businessreportable segment | revenue external | 2022-08-01 → 2023-07-31 | ¥3.8bn |
| Cowcamo Businessreportable segment | segment assets | at 2023-07-31 | ¥918m |
| Cowcamo Businessreportable segment | segment profit | 2022-08-01 → 2023-07-31 | ¥629m |
| Property Planning And Design Divisionreportable segment | capex | 2022-08-01 → 2023-07-31 | ¥4m |
| Property Planning And Design Divisionreportable segment | depreciation | 2022-08-01 → 2023-07-31 | ¥6m |
| Property Planning And Design Divisionreportable segment | employees | at 2023-07-31 | 10 pure |
| Property Planning And Design Divisionreportable segment | revenue | 2022-08-01 → 2023-07-31 | ¥355m |
| Property Planning And Design Divisionreportable segment | revenue external | 2022-08-01 → 2023-07-31 | ¥355m |
| Property Planning And Design Divisionreportable segment | segment assets | at 2023-07-31 | ¥157m |
| Property Planning And Design Divisionreportable segment | segment profit | 2022-08-01 → 2023-07-31 | ¥38m |
| —segment total | capex | 2022-08-01 → 2023-07-31 | ¥5m |
| —segment total | depreciation | 2022-08-01 → 2023-07-31 | ¥19m |
| —segment total | employees | at 2023-07-31 | 143 pure |
| —segment total | revenue | 2022-08-01 → 2023-07-31 | ¥4.2bn |
| —segment total | revenue external | 2022-08-01 → 2023-07-31 | ¥4.2bn |
| —segment total | segment assets | at 2023-07-31 | ¥1.1bn |
| —segment total | segment profit | 2022-08-01 → 2023-07-31 | ¥667m |
| Reconciling Itemsreconciling | capex | 2021-08-01 → 2022-07-31 | ¥71m |
| Reconciling Itemsreconciling | depreciation | 2021-08-01 → 2022-07-31 | ¥23m |
| Reconciling Itemsreconciling | segment assets | at 2022-07-31 | ¥1.8bn |
| Reconciling Itemsreconciling | segment profit | 2021-08-01 → 2022-07-31 | −¥818m |
| Cowcamo Businessreportable segment | capex | 2021-08-01 → 2022-07-31 | ¥13m |
| Cowcamo Businessreportable segment | depreciation | 2021-08-01 → 2022-07-31 | ¥3m |
| Cowcamo Businessreportable segment | revenue | 2021-08-01 → 2022-07-31 | ¥2.4bn |
| Cowcamo Businessreportable segment | revenue external | 2021-08-01 → 2022-07-31 | ¥2.4bn |
| Cowcamo Businessreportable segment | segment assets | at 2022-07-31 | ¥887m |
| Cowcamo Businessreportable segment | segment profit | 2021-08-01 → 2022-07-31 | −¥16m |
| Property Planning And Design Divisionreportable segment | depreciation | 2021-08-01 → 2022-07-31 | ¥10m |
| Property Planning And Design Divisionreportable segment | revenue | 2021-08-01 → 2022-07-31 | ¥403m |
| Property Planning And Design Divisionreportable segment | revenue external | 2021-08-01 → 2022-07-31 | ¥403m |
| Property Planning And Design Divisionreportable segment | segment assets | at 2022-07-31 | ¥149m |
| Property Planning And Design Divisionreportable segment | segment profit | 2021-08-01 → 2022-07-31 | ¥60m |
| —segment total | capex | 2021-08-01 → 2022-07-31 | ¥13m |
| —segment total | depreciation | 2021-08-01 → 2022-07-31 | ¥13m |
| —segment total | revenue | 2021-08-01 → 2022-07-31 | ¥2.8bn |
| —segment total | revenue external | 2021-08-01 → 2022-07-31 | ¥2.8bn |
| —segment total | segment assets | at 2022-07-31 | ¥1.0bn |
| —segment total | segment profit | 2021-08-01 → 2022-07-31 | ¥44m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,113
| Item | Context | Value | Unit |
|---|---|---|---|
| Independent auditors report non consolidated (text) | FilingDateInstant | Text · Plus | |
| Audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)和泉監査法人 | |
| Cpa1 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)加 藤 雅 之 | |
| Cpa2 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)松 藤 悠 | |
| Cpa3 audit firm1 non consolidated | FilingDateInstant | Original text (Japanese)飯 田 博 士 | |
| Key audit matters non consolidated (text) | FilingDateInstant | Text · Plus | |
| Overview kam non consolidated (text) | FilingDateInstant | Text · Plus | |
| Short description kam non consolidated | FilingDateInstant_Row1Member | Original text (Japanese)減損損失の認識の要否に関する判断の妥当性 | |
| Description including reason kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Auditors response kam non consolidated (text) | FilingDateInstant_Row1Member | Text · Plus | |
| Short description kam non consolidated | FilingDateInstant_Row2Member | Original text (Japanese)販売用不動産の評価に関する判断の妥当性 | |
| Description including reason kam non consolidated (text) | FilingDateInstant_Row2Member | Text · Plus | |
| Reference kam non consolidated | FilingDateInstant_Row2Member | Original text (Japanese)注記事項「（重要な会計方針）２ 棚卸資産の評価基準及び評価方法（１）販売用不動産」 | |
| Reference2 kam non consolidated | FilingDateInstant_Row2Member | Original text (Japanese)注記事項「（重要な会計上の見積り）」 | |
| Auditors response kam non consolidated (text) | FilingDateInstant_Row2Member | Text · Plus | |
| Other information non consolidated (text) | FilingDateInstant | Text · Plus | |
| Number of submission | FilingDateInstant | 1 | |
| Net sales (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 1515187000 | JPY |
| Net sales (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 1718876000 | JPY |
| Net sales (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 1624420000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 2766313000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 4152638000 | JPY |
| Ordinary income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 7451000 | JPY |
| Ordinary income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -159244000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | -358316000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | -795020000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | -150798000 | JPY |
| Net income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 10735000 | JPY |
| Net income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -431740000 | JPY |
| Net income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | -482465000 | JPY |
| Net income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | -822420000 | JPY |
| Net income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | -165523000 | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior4YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior3YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior2YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | Prior1YearDuration_NonConsolidatedMember | － | JPY |
| Equity in earnings losses of affiliates if equity method is applied (5-year summary) | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Capital stock (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 594505000 | JPY |
| Capital stock (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 610183000 | JPY |
| Capital stock (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 30632000 | JPY |
| Capital stock (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 14314000 | JPY |
| Capital stock (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 31635000 | JPY |
| Total number of issued shares common stock (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 9331700 | |
| Total number of issued shares common stock (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 9799700 | |
| Total number of issued shares common stock (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 10126900 | |
| Total number of issued shares common stock (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 11451600 | |
| Total number of issued shares common stock (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 11569500 | |
| Total number of issued shares class a shares | Prior4YearDuration_NonConsolidatedMember | － | |
| Total number of issued shares class a shares | Prior3YearDuration_NonConsolidatedMember | － | |
| Total number of issued shares class a shares | Prior2YearDuration_NonConsolidatedMember | － |
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 · 13 of 13 passed
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | 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 |