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
Deferred tax assets	CurrentYearInstant	26551000	JPY
Claims provable in bankruptcy claims provable in rehabilitation and other	Prior1YearInstant	61503000	JPY
Claims provable in bankruptcy claims provable in rehabilitation and other	CurrentYearInstant	－	JPY
Other ioa	Prior1YearInstant	22085000	JPY
Other ioa	CurrentYearInstant	25880000	JPY
Allowance for doubtful accounts ioa by group	Prior1YearInstant	-43152000	JPY
Allowance for doubtful accounts ioa by group	CurrentYearInstant	－	JPY
Investments and other assets	Prior1YearInstant	312305000	JPY
Investments and other assets	CurrentYearInstant	368663000	JPY
Noncurrent assets	Prior1YearInstant	377313000	JPY
Noncurrent assets	CurrentYearInstant	572661000	JPY
Assets	Prior1YearInstant	3707458000	JPY
Assets	CurrentYearInstant	4262503000	JPY
Accounts payable trade	Prior1YearInstant	95246000	JPY
Accounts payable trade	CurrentYearInstant	179390000	JPY
Accounts payable other	Prior1YearInstant	132837000	JPY
Accounts payable other	CurrentYearInstant	149497000	JPY
Income taxes payable	Prior1YearInstant	20154000	JPY
Income taxes payable	CurrentYearInstant	20201000	JPY
Accrued expenses	Prior1YearInstant	37727000	JPY
Accrued expenses	CurrentYearInstant	34490000	JPY
Contract liabilities	Prior1YearInstant	153216000	JPY
Contract liabilities	CurrentYearInstant	146349000	JPY
Provision for directors bonuses	Prior1YearInstant	19000000	JPY
Provision for directors bonuses	CurrentYearInstant	13244000	JPY
Deposits received	Prior1YearInstant	14955000	JPY
Deposits received	CurrentYearInstant	16733000	JPY
Other cl	Prior1YearInstant	35824000	JPY
Other cl	CurrentYearInstant	48833000	JPY
Current liabilities	Prior1YearInstant	508962000	JPY
Current liabilities	CurrentYearInstant	608742000	JPY
Deferred tax liabilities	Prior1YearInstant	24052000	JPY
Deferred tax liabilities	CurrentYearInstant	－	JPY
Asset retirement obligations ncl	Prior1YearInstant	2259000	JPY
Asset retirement obligations ncl	CurrentYearInstant	2271000	JPY
Other ncl	Prior1YearInstant	23318000	JPY
Other ncl	CurrentYearInstant	10756000	JPY
Noncurrent liabilities	Prior1YearInstant	49630000	JPY
Noncurrent liabilities	CurrentYearInstant	13028000	JPY
Liabilities	Prior1YearInstant	558592000	JPY
Liabilities	CurrentYearInstant	621770000	JPY
Capital stock	Prior1YearInstant	1783958000	JPY
Capital stock	CurrentYearInstant	1858943000	JPY
Capital surplus	Prior1YearInstant	1732628000	JPY
Capital surplus	CurrentYearInstant	1808267000	JPY
Retained earnings	Prior1YearInstant	-110787000	JPY
Retained earnings	CurrentYearInstant	190697000	JPY
Treasury stock	Prior1YearInstant	-370999000	JPY
Treasury stock	CurrentYearInstant	-367984000	JPY
Shareholders equity	Prior1YearInstant	3034800000	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