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
Total assets (5-year summary)Prior3YearInstant10710532000JPY
Total assets (5-year summary)Prior2YearInstant11617626000JPY
Total assets (5-year summary)Prior1YearInstant11608074000JPY
Total assets (5-year summary)CurrentYearInstant12054504000JPY
Net assets per share (5-year summary)Prior4YearInstant936.96
Net assets per share (5-year summary)Prior3YearInstant1089.14
Net assets per share (5-year summary)Prior2YearInstant1217.94
Net assets per share (5-year summary)Prior1YearInstant1288.39
Net assets per share (5-year summary)CurrentYearInstant1437.50
Basic earnings loss per share (5-year summary)Prior4YearDuration37.14
Basic earnings loss per share (5-year summary)Prior3YearDuration209.31
Basic earnings loss per share (5-year summary)Prior2YearDuration77.07
Basic earnings loss per share (5-year summary)Prior1YearDuration33.38
Basic earnings loss per share (5-year summary)CurrentYearDuration68.41
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.416
Equity to asset ratio (5-year summary)Prior3YearInstant0.469
Equity to asset ratio (5-year summary)Prior2YearInstant0.484
Equity to asset ratio (5-year summary)Prior1YearInstant0.512
Equity to asset ratio (5-year summary)CurrentYearInstant0.533
Rate of return on equity (5-year summary)Prior4YearDuration0.040
Rate of return on equity (5-year summary)Prior3YearDuration0.207
Rate of return on equity (5-year summary)Prior2YearDuration0.067
Rate of return on equity (5-year summary)Prior1YearDuration0.027
Rate of return on equity (5-year summary)CurrentYearDuration0.051
Price earnings ratio (5-year summary)Prior4YearDuration24.3
Price earnings ratio (5-year summary)Prior3YearDuration6.6
Price earnings ratio (5-year summary)Prior2YearDuration12.2
Price earnings ratio (5-year summary)Prior1YearDuration32.4
Price earnings ratio (5-year summary)CurrentYearDuration13.1
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-339145000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration573242000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration145027000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration1185881000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration1054837000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-682018000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration144823000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-372870000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-2049712000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-283153000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration910232000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-262393000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-146707000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration196237000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-495806000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant2480288000JPY

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