Annual report

Period2023-11-01 → 2024-10-31

Filed2025-01-31

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 134

Metric	Value	Period	Scope	Source row
Revenue	¥3.3bn	2023-11-01 → 2024-10-31	Cons.	Net sales
Revenue	¥2.4bn	2022-11-01 → 2023-10-31	Cons.	Net sales
Revenue	¥2.0bn	2021-11-01 → 2022-10-31^d	Cons.	Net sales (5-year summary)
Revenue	¥1.7bn	2020-11-01 → 2021-10-31^d	Cons.	Net sales (5-year summary)
Revenue	¥2.1bn	2019-11-01 → 2020-10-31^d	Cons.	Net sales (5-year summary)
Operating income	¥257m	2023-11-01 → 2024-10-31	Cons.	Operating income
Operating income	−¥244m	2022-11-01 → 2023-10-31	Cons.	Operating income
Ordinary income	¥298m	2023-11-01 → 2024-10-31	Cons.	Ordinary income
Ordinary income	−¥193m	2022-11-01 → 2023-10-31	Cons.	Ordinary income
Ordinary income	−¥511m	2021-11-01 → 2022-10-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	−¥841m	2020-11-01 → 2021-10-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	−¥137m	2019-11-01 → 2020-10-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥297m	2023-11-01 → 2024-10-31	Cons.	Income before income taxes
Profit before tax	−¥258m	2022-11-01 → 2023-10-31	Cons.	Income before income taxes
Net income (owners)	¥301m	2023-11-01 → 2024-10-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	−¥300m	2022-11-01 → 2023-10-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	−¥668m	2021-11-01 → 2022-10-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	−¥793m	2020-11-01 → 2021-10-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	−¥652m	2019-11-01 → 2020-10-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥301m	2023-11-01 → 2024-10-31	Cons.	Profit loss
Net income	−¥300m	2022-11-01 → 2023-10-31	Cons.	Profit loss
Total assets	¥4.3bn	at 2024-10-31	Cons.	Assets
Total assets	¥3.7bn	at 2023-10-31	Cons.	Assets
Total assets	¥3.9bn	at 2022-10-31^d	Cons.	Total assets (5-year summary)
Total assets	¥4.6bn	at 2021-10-31^d	Cons.	Total assets (5-year summary)
Total assets	¥5.4bn	at 2020-10-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥622m	at 2024-10-31	Cons.	Liabilities
Total liabilities	¥559m	at 2023-10-31	Cons.	Liabilities
Net assets / equity	¥3.6bn	at 2024-10-31	Cons.	Net assets
Net assets / equity	¥3.1bn	at 2023-10-31	Cons.	Net assets
Net assets / equity	¥3.4bn	at 2022-10-31^d	Cons.	Net assets
Net assets / equity	¥4.1bn	at 2021-10-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥5.1bn	at 2020-10-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥2.9bn	at 2024-10-31	Cons.	Cash and deposits
Cash and deposits	¥2.7bn	at 2023-10-31	Cons.	Cash and deposits
Cash & equivalents	¥2.9bn	at 2024-10-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥2.7bn	at 2023-10-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥3.1bn	at 2022-10-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥3.4bn	at 2021-10-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥4.4bn	at 2020-10-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥207m	2023-11-01 → 2024-10-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥268m	2022-11-01 → 2023-10-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥416m	2021-11-01 → 2022-10-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	−¥654m	2020-11-01 → 2021-10-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	−¥63m	2019-11-01 → 2020-10-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥141m	2023-11-01 → 2024-10-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥92m	2022-11-01 → 2023-10-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	¥161m	2021-11-01 → 2022-10-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥176m	2020-11-01 → 2021-10-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥275m	2019-11-01 → 2020-10-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	¥132m	2023-11-01 → 2024-10-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥16m	2022-11-01 → 2023-10-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥176m	2021-11-01 → 2022-10-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥257m	2020-11-01 → 2021-10-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥767,000	2019-11-01 → 2020-10-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥58.6	2023-11-01 → 2024-10-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-58.53	2022-11-01 → 2023-10-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-130.04	2021-11-01 → 2022-10-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-146.97	2020-11-01 → 2021-10-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-121.05	2019-11-01 → 2020-10-31^d	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥696.68	at 2024-10-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥613.93	at 2023-10-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥662.79	at 2022-10-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥789.09	at 2021-10-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥947.37	at 2020-10-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	85.4%	at 2024-10-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	84.9%	at 2023-10-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	88.1%	at 2022-10-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	91.2%	at 2021-10-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	94.6%	at 2020-10-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	8.8%	2023-11-01 → 2024-10-31	Cons.	Rate of return on equity (5-year summary)
Employees	162	at 2024-10-31	Cons.	Number of employees
Employees	151	at 2023-10-31	Cons.	Number of employees
Employees	143	at 2022-10-31^d	Cons.	Number of employees
Employees	151	at 2021-10-31^d	Cons.	Number of employees
Employees	135	at 2020-10-31^d	Cons.	Number of employees
Revenue	¥2.0bn	2023-11-01 → 2024-10-31	Standalone	Net sales
Revenue	¥1.6bn	2022-11-01 → 2023-10-31	Standalone	Net sales
Revenue	¥1.4bn	2021-11-01 → 2022-10-31^d	Standalone	Net sales (5-year summary)
Revenue	¥1.2bn	2020-11-01 → 2021-10-31^d	Standalone	Net sales (5-year summary)
Revenue	¥1.7bn	2019-11-01 → 2020-10-31^d	Standalone	Net sales (5-year summary)
Operating income	−¥32m	2023-11-01 → 2024-10-31	Standalone	Operating income
Operating income	−¥292m	2022-11-01 → 2023-10-31	Standalone	Operating income
Ordinary income	−¥46m	2023-11-01 → 2024-10-31	Standalone	Ordinary income
Ordinary income	−¥266m	2022-11-01 → 2023-10-31	Standalone	Ordinary income
Ordinary income	−¥569m	2021-11-01 → 2022-10-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥751m	2020-11-01 → 2021-10-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥123m	2019-11-01 → 2020-10-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	−¥47m	2023-11-01 → 2024-10-31	Standalone	Income before income taxes
Profit before tax	−¥330m	2022-11-01 → 2023-10-31	Standalone	Income before income taxes
Net income	−¥37m	2023-11-01 → 2024-10-31	Standalone	Profit loss
Net income	−¥364m	2022-11-01 → 2023-10-31	Standalone	Profit loss
Net income	−¥802m	2021-11-01 → 2022-10-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥734m	2020-11-01 → 2021-10-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥778m	2019-11-01 → 2020-10-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥3.4bn	at 2024-10-31	Standalone	Assets
Total assets	¥3.2bn	at 2023-10-31	Standalone	Assets
Total assets	¥3.5bn	at 2022-10-31^d	Standalone	Total assets (5-year summary)
Total assets	¥4.4bn	at 2021-10-31^d	Standalone	Total assets (5-year summary)
Total assets	¥5.3bn	at 2020-10-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥395m	at 2024-10-31	Standalone	Liabilities
Total liabilities	¥329m	at 2023-10-31	Standalone	Liabilities
Net assets / equity	¥3.0bn	at 2024-10-31	Standalone	Net assets
Net assets / equity	¥2.9bn	at 2023-10-31	Standalone	Net assets
Net assets / equity	¥3.2bn	at 2022-10-31^d	Standalone	Net assets
Net assets / equity	¥4.1bn	at 2021-10-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥5.1bn	at 2020-10-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.9bn	at 2024-10-31	Standalone	Cash and deposits
Cash and deposits	¥2.1bn	at 2023-10-31	Standalone	Cash and deposits
EPS (basic)	¥-7.15	2023-11-01 → 2024-10-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-71.05	2022-11-01 → 2023-10-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-155.94	2021-11-01 → 2022-10-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-135.99	2020-11-01 → 2021-10-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-144.47	2019-11-01 → 2020-10-31^d	Standalone	Basic earnings loss per share (5-year summary)
Net assets per share	¥572.35	at 2024-10-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥558.95	at 2023-10-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥621.67	at 2022-10-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥786.61	at 2021-10-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥937.33	at 2020-10-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	88.3%	at 2024-10-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	89.7%	at 2023-10-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	90.6%	at 2022-10-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	94.8%	at 2021-10-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	95.5%	at 2020-10-31^d	Standalone	Equity to asset ratio (5-year summary)
Shares issued	5,508,500	at 2024-10-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,414,000	at 2023-10-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,414,000	at 2022-10-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,414,000	at 2021-10-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,390,000	at 2020-10-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	92	at 2024-10-31	Standalone	Number of employees
Employees	89	at 2023-10-31	Standalone	Number of employees
Employees	82	at 2022-10-31^d	Standalone	Number of employees
Employees	95	at 2021-10-31^d	Standalone	Number of employees
Employees	94	at 2020-10-31^d	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.

All source rows · 1,246

Item	Context	Value	Unit
Shareholders equity	CurrentYearInstant	3489924000	JPY
Valuation difference on available for sale securities	Prior1YearInstant	54497000	JPY
Valuation difference on available for sale securities	CurrentYearInstant	61782000	JPY
Foreign currency translation adjustment	Prior1YearInstant	59568000	JPY
Foreign currency translation adjustment	CurrentYearInstant	89025000	JPY
Valuation and translation adjustments	Prior1YearInstant	114066000	JPY
Valuation and translation adjustments	CurrentYearInstant	150808000	JPY
Net assets	Prior1YearInstant	3148866000	JPY
Net assets	CurrentYearInstant	3640732000	JPY
Liabilities and net assets	Prior1YearInstant	3707458000	JPY
Liabilities and net assets	CurrentYearInstant	4262503000	JPY
Net sales	Prior1YearDuration	2383343000	JPY
Net sales	CurrentYearDuration	3300850000	JPY
Cost of sales	Prior1YearDuration	1026269000	JPY
Cost of sales	CurrentYearDuration	1400999000	JPY
Gross profit	Prior1YearDuration	1357074000	JPY
Gross profit	CurrentYearDuration	1899850000	JPY
Selling general and administrative expenses	Prior1YearDuration	1601431000	JPY
Selling general and administrative expenses	CurrentYearDuration	1642776000	JPY
Operating income	Prior1YearDuration	-244356000	JPY
Operating income	CurrentYearDuration	257073000	JPY
Interest income noi	Prior1YearDuration	440000	JPY
Interest income noi	CurrentYearDuration	3568000	JPY
Equity in earnings of affiliates noi	Prior1YearDuration	12513000	JPY
Equity in earnings of affiliates noi	CurrentYearDuration	38893000	JPY
Foreign exchange gains noi	Prior1YearDuration	18982000	JPY
Foreign exchange gains noi	CurrentYearDuration	－	JPY
Subsidy income noi bounty	Prior1YearDuration	12859000	JPY
Subsidy income noi bounty	CurrentYearDuration	13512000	JPY
Distribution profit noi	Prior1YearDuration	381000	JPY
Distribution profit noi	CurrentYearDuration	－	JPY
Insurance income noi	Prior1YearDuration	6676000	JPY
Insurance income noi	CurrentYearDuration	－	JPY
Other noi	Prior1YearDuration	1327000	JPY
Other noi	CurrentYearDuration	3272000	JPY
Non operating income	Prior1YearDuration	53182000	JPY
Non operating income	CurrentYearDuration	59246000	JPY
Interest expenses noe	Prior1YearDuration	722000	JPY
Interest expenses noe	CurrentYearDuration	1361000	JPY
Foreign exchange losses noe	Prior1YearDuration	－	JPY
Foreign exchange losses noe	CurrentYearDuration	11786000	JPY
Stock issuance cost noe	Prior1YearDuration	－	JPY
Stock issuance cost noe	CurrentYearDuration	3545000	JPY
Commission fee noe	Prior1YearDuration	393000	JPY
Commission fee noe	CurrentYearDuration	－	JPY
Cancellation penalty noe	Prior1YearDuration	660000	JPY
Cancellation penalty noe	CurrentYearDuration	－	JPY
Other noe	Prior1YearDuration	1000	JPY
Other noe	CurrentYearDuration	1593000	JPY
Non operating expenses	Prior1YearDuration	1777000	JPY

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 identity	consolidated 2023-10-31	pass
balance sheet identity	consolidated 2024-10-31	pass rounding
balance sheet identity	non_consolidated 2023-10-31	pass
balance sheet identity	non_consolidated 2024-10-31	pass rounding
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2022-10-31	pass
statement vs summary · net assets	consolidated 2023-10-31	pass
statement vs summary · net assets	consolidated 2024-10-31	pass
statement vs summary · net assets	non_consolidated 2022-10-31	pass
statement vs summary · net assets	non_consolidated 2023-10-31	pass
statement vs summary · net assets	non_consolidated 2024-10-31	pass
statement vs summary · net income attributable to parent	consolidated 2022-11-01/2023-10-31	pass
statement vs summary · net income attributable to parent	consolidated 2023-11-01/2024-10-31	pass
statement vs summary · operating cash flow	consolidated 2022-11-01/2023-10-31	pass
statement vs summary · operating cash flow	consolidated 2023-11-01/2024-10-31	pass
statement vs summary · revenue	consolidated 2022-11-01/2023-10-31	pass
statement vs summary · revenue	consolidated 2023-11-01/2024-10-31	pass
statement vs summary · revenue	non_consolidated 2022-11-01/2023-10-31	pass
statement vs summary · revenue	non_consolidated 2023-11-01/2024-10-31	pass
statement vs summary · total assets	consolidated 2023-10-31	pass
statement vs summary · total assets	consolidated 2024-10-31	pass
statement vs summary · total assets	non_consolidated 2023-10-31	pass
statement vs summary · total assets	non_consolidated 2024-10-31	pass