Annual report

Period2023-08-01 → 2024-07-31
Filed2024-10-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥8.8bn2023-08-01 → 2024-07-31Cons.Net sales
Revenue¥9.6bn2022-08-01 → 2023-07-31Cons.Net sales
Revenue¥9.5bn2021-08-01 → 2022-07-31dCons.Net sales (5-year summary)
Revenue¥8.1bn2020-08-01 → 2021-07-31dCons.Net sales (5-year summary)
Revenue¥7.9bn2019-08-01 → 2020-07-31dCons.Net sales (5-year summary)
Operating income¥233m2023-08-01 → 2024-07-31Cons.Operating income
Operating income¥206m2022-08-01 → 2023-07-31Cons.Operating income
Ordinary income¥363m2023-08-01 → 2024-07-31Cons.Ordinary income
Ordinary income¥240m2022-08-01 → 2023-07-31Cons.Ordinary income
Ordinary income¥508m2021-08-01 → 2022-07-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥244m2020-08-01 → 2021-07-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥87m2019-08-01 → 2020-07-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥355m2023-08-01 → 2024-07-31Cons.Income before income taxes
Profit before tax¥238m2022-08-01 → 2023-07-31Cons.Income before income taxes
Net income (owners)¥313m2023-08-01 → 2024-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥154m2022-08-01 → 2023-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥356m2021-08-01 → 2022-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥966m2020-08-01 → 2021-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥171m2019-08-01 → 2020-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥313m2023-08-01 → 2024-07-31Cons.Profit loss
Net income¥154m2022-08-01 → 2023-07-31Cons.Profit loss
Total assets¥12.1bnat 2024-07-31Cons.Assets
Total assets¥11.6bnat 2023-07-31Cons.Assets
Total assets¥11.6bnat 2022-07-31dCons.Total assets (5-year summary)
Total assets¥10.7bnat 2021-07-31dCons.Total assets (5-year summary)
Total assets¥10.4bnat 2020-07-31dCons.Total assets (5-year summary)
Total liabilities¥5.6bnat 2024-07-31Cons.Liabilities
Total liabilities¥5.7bnat 2023-07-31Cons.Liabilities
Net assets / equity¥6.4bnat 2024-07-31Cons.Net assets
Net assets / equity¥5.9bnat 2023-07-31Cons.Net assets
Net assets / equity¥5.6bnat 2022-07-31dCons.Net assets
Net assets / equity¥5.0bnat 2021-07-31dCons.Net assets (5-year summary)
Net assets / equity¥4.3bnat 2020-07-31dCons.Net assets (5-year summary)
Cash and deposits¥3.9bnat 2024-07-31Cons.Cash and deposits
Cash and deposits¥3.4bnat 2023-07-31Cons.Cash and deposits
Cash & equivalents¥2.6bnat 2024-07-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2023-07-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2022-07-31dCons.Cash and cash equivalents
Cash & equivalents¥3.0bnat 2021-07-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.5bnat 2020-07-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2023-08-01 → 2024-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2022-08-01 → 2023-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥145m2021-08-01 → 2022-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥573m2020-08-01 → 2021-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥339m2019-08-01 → 2020-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥283m2023-08-01 → 2024-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.0bn2022-08-01 → 2023-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥373m2021-08-01 → 2022-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥145m2020-08-01 → 2021-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥682m2019-08-01 → 2020-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥496m2023-08-01 → 2024-07-31Cons.Net cash provided by used in financing activities
Financing cash flow¥196m2022-08-01 → 2023-07-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥147m2021-08-01 → 2022-07-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥262m2020-08-01 → 2021-07-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥910m2019-08-01 → 2020-07-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥68.412023-08-01 → 2024-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥33.382022-08-01 → 2023-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥77.072021-08-01 → 2022-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥209.312020-08-01 → 2021-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.142019-08-01 → 2020-07-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1,437.5at 2024-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,288.39at 2023-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,217.94at 2022-07-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,089.14at 2021-07-31dCons.Net assets per share (5-year summary)
Net assets per share¥936.96at 2020-07-31dCons.Net assets per share (5-year summary)
Equity ratio53.3%at 2024-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio51.2%at 2023-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio48.4%at 2022-07-31dCons.Equity to asset ratio (5-year summary)
Equity ratio46.9%at 2021-07-31dCons.Equity to asset ratio (5-year summary)
Equity ratio41.6%at 2020-07-31dCons.Equity to asset ratio (5-year summary)
ROE5.1%2023-08-01 → 2024-07-31Cons.Rate of return on equity (5-year summary)
ROE2.7%2022-08-01 → 2023-07-31Cons.Rate of return on equity (5-year summary)
ROE6.7%2021-08-01 → 2022-07-31dCons.Rate of return on equity (5-year summary)
ROE20.7%2020-08-01 → 2021-07-31dCons.Rate of return on equity (5-year summary)
ROE4.0%2019-08-01 → 2020-07-31dCons.Rate of return on equity (5-year summary)
Employees371at 2024-07-31Cons.Number of employees
Employees389at 2023-07-31Cons.Number of employees
Employees409at 2022-07-31dCons.Number of employees
Employees392at 2021-07-31dCons.Number of employees
Employees507at 2020-07-31dCons.Number of employees
Revenue¥5.9bn2023-08-01 → 2024-07-31StandaloneNet sales
Revenue¥7.6bn2022-08-01 → 2023-07-31StandaloneNet sales
Revenue¥7.9bn2021-08-01 → 2022-07-31dStandaloneNet sales (5-year summary)
Revenue¥6.3bn2020-08-01 → 2021-07-31dStandaloneNet sales (5-year summary)
Revenue¥5.5bn2019-08-01 → 2020-07-31dStandaloneNet sales (5-year summary)
Operating income−¥188m2023-08-01 → 2024-07-31StandaloneOperating income
Operating income¥52m2022-08-01 → 2023-07-31StandaloneOperating income
Ordinary income−¥28m2023-08-01 → 2024-07-31StandaloneOrdinary income
Ordinary income¥142m2022-08-01 → 2023-07-31StandaloneOrdinary income
Ordinary income¥438m2021-08-01 → 2022-07-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥193m2020-08-01 → 2021-07-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥59m2019-08-01 → 2020-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥39m2023-08-01 → 2024-07-31StandaloneIncome before income taxes
Profit before tax¥142m2022-08-01 → 2023-07-31StandaloneIncome before income taxes
Net income−¥41m2023-08-01 → 2024-07-31StandaloneProfit loss
Net income¥84m2022-08-01 → 2023-07-31StandaloneProfit loss
Net income¥489m2021-08-01 → 2022-07-31dStandaloneNet income loss (5-year summary)
Net income¥634m2020-08-01 → 2021-07-31dStandaloneNet income loss (5-year summary)
Net income¥159m2019-08-01 → 2020-07-31dStandaloneNet income loss (5-year summary)
Total assets¥10.5bnat 2024-07-31StandaloneAssets
Total assets¥10.8bnat 2023-07-31StandaloneAssets
Total assets¥11.1bnat 2022-07-31dStandaloneTotal assets (5-year summary)
Total assets¥10.4bnat 2021-07-31dStandaloneTotal assets (5-year summary)
Total assets¥10.0bnat 2020-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.4bnat 2024-07-31StandaloneLiabilities
Total liabilities¥5.6bnat 2023-07-31StandaloneLiabilities
Net assets / equity¥5.1bnat 2024-07-31StandaloneNet assets
Net assets / equity¥5.3bnat 2023-07-31StandaloneNet assets
Net assets / equity¥5.2bnat 2022-07-31dStandaloneNet assets
Net assets / equity¥4.8bnat 2021-07-31dStandaloneNet assets (5-year summary)
Net assets / equity¥4.1bnat 2020-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.9bnat 2024-07-31StandaloneCash and deposits
Cash and deposits¥1.8bnat 2023-07-31StandaloneCash and deposits
EPS (basic)¥-8.952023-08-01 → 2024-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.232022-08-01 → 2023-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥105.922021-08-01 → 2022-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥137.312020-08-01 → 2021-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥34.382019-08-01 → 2020-07-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥102023-08-01 → 2024-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102022-08-01 → 2023-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-08-01 → 2022-07-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥82020-08-01 → 2021-07-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52019-08-01 → 2020-07-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,131.27at 2024-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,141.76at 2023-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,130.24at 2022-07-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,045.54at 2021-07-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥898.53at 2020-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio48.1%at 2024-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.6%at 2023-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio46.9%at 2022-07-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.2%at 2021-07-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio41.6%at 2020-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE-0.8%2023-08-01 → 2024-07-31StandaloneRate of return on equity (5-year summary)
ROE1.6%2022-08-01 → 2023-07-31StandaloneRate of return on equity (5-year summary)
ROE9.7%2021-08-01 → 2022-07-31dStandaloneRate of return on equity (5-year summary)
ROE14.1%2020-08-01 → 2021-07-31dStandaloneRate of return on equity (5-year summary)
ROE3.9%2019-08-01 → 2020-07-31dStandaloneRate of return on equity (5-year summary)
Shares issued5,000,000at 2024-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,000,000at 2023-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,000,000at 2022-07-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,000,000at 2021-07-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,000,000at 2020-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees279at 2024-07-31StandaloneNumber of employees
Employees293at 2023-07-31StandaloneNumber of employees
Employees289at 2022-07-31dStandaloneNumber of employees
Employees269at 2021-07-31dStandaloneNumber of employees
Employees275at 2020-07-31dStandaloneNumber 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 · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-08-01 → 2024-07-31−¥6m
Reconciling Itemsreconcilingrevenue intersegment2023-08-01 → 2024-07-31−¥6m
Reconciling Itemsreconcilingsegment assetsat 2024-07-31−¥1.9bn
Reconciling Itemsreconcilingsegment profit2023-08-01 → 2024-07-31¥74m
Japanreportable segmentcapex2023-08-01 → 2024-07-31¥177m
Japanreportable segmentdepreciation2023-08-01 → 2024-07-31¥387m
Japanreportable segmentemployeesat 2024-07-31279 pure
Japanreportable segmentrevenue2023-08-01 → 2024-07-31¥5.9bn
Japanreportable segmentrevenue external2023-08-01 → 2024-07-31¥5.9bn
Japanreportable segmentrevenue intersegment2023-08-01 → 2024-07-31¥6m
Japanreportable segmentsegment assetsat 2024-07-31¥10.5bn
Japanreportable segmentsegment profit2023-08-01 → 2024-07-31−¥188m
Philippinesreportable segmentcapex2023-08-01 → 2024-07-31¥27m
Philippinesreportable segmentdepreciation2023-08-01 → 2024-07-31¥76m
Philippinesreportable segmentemployeesat 2024-07-3192 pure
Philippinesreportable segmentrevenue2023-08-01 → 2024-07-31¥2.9bn
Philippinesreportable segmentrevenue external2023-08-01 → 2024-07-31¥2.9bn
Philippinesreportable segmentsegment assetsat 2024-07-31¥3.4bn
Philippinesreportable segmentsegment profit2023-08-01 → 2024-07-31¥348m
—segment totalcapex2023-08-01 → 2024-07-31¥204m
—segment totaldepreciation2023-08-01 → 2024-07-31¥462m
—segment totalrevenue2023-08-01 → 2024-07-31¥8.8bn
—segment totalrevenue external2023-08-01 → 2024-07-31¥8.8bn
—segment totalrevenue intersegment2023-08-01 → 2024-07-31¥6m
—segment totalsegment assetsat 2024-07-31¥13.9bn
—segment totalsegment profit2023-08-01 → 2024-07-31¥159m
Reconciling Itemsreconcilingrevenue2022-08-01 → 2023-07-31−¥16m
Reconciling Itemsreconcilingrevenue intersegment2022-08-01 → 2023-07-31−¥16m
Reconciling Itemsreconcilingsegment assetsat 2023-07-31−¥1.9bn
Reconciling Itemsreconcilingsegment profit2022-08-01 → 2023-07-31¥74m
Japanreportable segmentcapex2022-08-01 → 2023-07-31¥921m
Japanreportable segmentdepreciation2022-08-01 → 2023-07-31¥436m
Japanreportable segmentrevenue2022-08-01 → 2023-07-31¥7.6bn
Japanreportable segmentrevenue external2022-08-01 → 2023-07-31¥7.6bn
Japanreportable segmentrevenue intersegment2022-08-01 → 2023-07-31¥16m
Japanreportable segmentsegment assetsat 2023-07-31¥10.8bn
Japanreportable segmentsegment profit2022-08-01 → 2023-07-31¥52m
Philippinesreportable segmentcapex2022-08-01 → 2023-07-31¥18m
Philippinesreportable segmentdepreciation2022-08-01 → 2023-07-31¥74m
Philippinesreportable segmentrevenue2022-08-01 → 2023-07-31¥2.0bn
Philippinesreportable segmentrevenue external2022-08-01 → 2023-07-31¥2.0bn
Philippinesreportable segmentsegment assetsat 2023-07-31¥2.6bn
Philippinesreportable segmentsegment profit2022-08-01 → 2023-07-31¥80m
—segment totalcapex2022-08-01 → 2023-07-31¥939m
—segment totaldepreciation2022-08-01 → 2023-07-31¥511m
—segment totalrevenue2022-08-01 → 2023-07-31¥9.6bn
—segment totalrevenue external2022-08-01 → 2023-07-31¥9.6bn
—segment totalrevenue intersegment2022-08-01 → 2023-07-31¥16m
—segment totalsegment assetsat 2023-07-31¥13.5bn
—segment totalsegment profit2022-08-01 → 2023-07-31¥132m

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

All source rows · 1,517
ItemContextValueUnit
Lease obligations clCurrentYearInstant70692000JPY
Income taxes payablePrior1YearInstant6574000JPY
Income taxes payableCurrentYearInstant19856000JPY
Other clPrior1YearInstant493619000JPY
Other clCurrentYearInstant699582000JPY
Current liabilitiesPrior1YearInstant3622922000JPY
Current liabilitiesCurrentYearInstant4020332000JPY
Long term loans payablePrior1YearInstant1465498000JPY
Long term loans payableCurrentYearInstant1119350000JPY
Lease obligations nclPrior1YearInstant258987000JPY
Lease obligations nclCurrentYearInstant199815000JPY
Net defined benefit liabilityPrior1YearInstant192753000JPY
Net defined benefit liabilityCurrentYearInstant175456000JPY
Deferred tax liabilitiesPrior1YearInstant2502000JPY
Deferred tax liabilitiesCurrentYearInstant1795000JPY
Other nclPrior1YearInstant118525000JPY
Other nclCurrentYearInstant118220000JPY
Noncurrent liabilitiesPrior1YearInstant2038267000JPY
Noncurrent liabilitiesCurrentYearInstant1614638000JPY
LiabilitiesPrior1YearInstant5661190000JPY
LiabilitiesCurrentYearInstant5634970000JPY
Capital stockPrior1YearInstant962200000JPY
Capital stockCurrentYearInstant962200000JPY
Capital surplusPrior1YearInstant870620000JPY
Capital surplusCurrentYearInstant870620000JPY
Retained earningsPrior1YearInstant3494592000JPY
Retained earningsCurrentYearInstant3761183000JPY
Treasury stockPrior1YearInstant-125507000JPY
Treasury stockCurrentYearInstant-260558000JPY
Shareholders equityPrior1YearInstant5201905000JPY
Shareholders equityCurrentYearInstant5333445000JPY
Valuation difference on available for sale securitiesPrior1YearInstant64509000JPY
Valuation difference on available for sale securitiesCurrentYearInstant68525000JPY
Foreign currency translation adjustmentPrior1YearInstant681016000JPY
Foreign currency translation adjustmentCurrentYearInstant1012211000JPY
Remeasurements of defined benefit plansPrior1YearInstant-546000JPY
Remeasurements of defined benefit plansCurrentYearInstant5350000JPY
Valuation and translation adjustmentsPrior1YearInstant744979000JPY
Valuation and translation adjustmentsCurrentYearInstant1086088000JPY
Net assetsPrior1YearInstant5946884000JPY
Net assetsCurrentYearInstant6419533000JPY
Liabilities and net assetsPrior1YearInstant11608074000JPY
Liabilities and net assetsCurrentYearInstant12054504000JPY
Net salesPrior1YearDuration9563481000JPY
Net salesCurrentYearDuration8802115000JPY
Cost of salesPrior1YearDuration7887893000JPY
Cost of salesCurrentYearDuration7359687000JPY
Gross profitPrior1YearDuration1675587000JPY
Gross profitCurrentYearDuration1442428000JPY
Selling general and administrative expensesPrior1YearDuration1469939000JPY

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 2023-07-31pass
balance sheet identityconsolidated 2024-07-31pass rounding
balance sheet identitynon_consolidated 2023-07-31pass rounding
balance sheet identitynon_consolidated 2024-07-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-07-31pass
statement vs summary · net assetsconsolidated 2023-07-31pass
statement vs summary · net assetsconsolidated 2024-07-31pass
statement vs summary · net assetsnon_consolidated 2022-07-31pass
statement vs summary · net assetsnon_consolidated 2023-07-31pass
statement vs summary · net assetsnon_consolidated 2024-07-31pass
statement vs summary · net income attributable to parentconsolidated 2022-08-01/2023-07-31pass
statement vs summary · net income attributable to parentconsolidated 2023-08-01/2024-07-31pass
statement vs summary · operating cash flowconsolidated 2022-08-01/2023-07-31pass
statement vs summary · operating cash flowconsolidated 2023-08-01/2024-07-31pass
statement vs summary · revenueconsolidated 2022-08-01/2023-07-31pass
statement vs summary · revenueconsolidated 2023-08-01/2024-07-31pass
statement vs summary · revenuenon_consolidated 2022-08-01/2023-07-31pass
statement vs summary · revenuenon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · total assetsconsolidated 2023-07-31pass
statement vs summary · total assetsconsolidated 2024-07-31pass
statement vs summary · total assetsnon_consolidated 2023-07-31pass
statement vs summary · total assetsnon_consolidated 2024-07-31pass