Annual report

Period2016-08-01 → 2017-07-31
Filed2022-09-09
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100BK3M.

Key figures · 158
MetricValuePeriodScopeSource row
Revenue¥34.6bn2016-08-01 → 2017-07-31Cons.Net sales
Revenue¥23.0bn2015-08-01 → 2016-07-31Cons.Net sales
Revenue¥15.8bn2014-08-01 → 2015-07-31dCons.Net sales (5-year summary)
Revenue¥12.0bn2013-08-01 → 2014-07-31dCons.Net sales (5-year summary)
Revenue¥11.0bn2012-08-01 → 2013-07-31dCons.Net sales (5-year summary)
Operating income¥4.1bn2016-08-01 → 2017-07-31Cons.Operating income
Operating income¥2.2bn2015-08-01 → 2016-07-31Cons.Operating income
Ordinary income¥4.1bn2016-08-01 → 2017-07-31Cons.Ordinary income
Ordinary income¥2.1bn2015-08-01 → 2016-07-31Cons.Ordinary income
Ordinary income¥2.2bn2014-08-01 → 2015-07-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.5bn2013-08-01 → 2014-07-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.7bn2012-08-01 → 2013-07-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥3.9bn2016-08-01 → 2017-07-31Cons.Income before income taxes
Profit before tax¥1.9bn2015-08-01 → 2016-07-31Cons.Income before income taxes
Net income (owners)¥2.6bn2016-08-01 → 2017-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.3bn2015-08-01 → 2016-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.4bn2014-08-01 → 2015-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥808m2013-08-01 → 2014-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.0bn2012-08-01 → 2013-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥2.6bn2016-08-01 → 2017-07-31Cons.Profit loss
Net income¥1.3bn2015-08-01 → 2016-07-31Cons.Profit loss
Total assets¥13.1bnat 2017-07-31Cons.Assets
Total assets¥9.6bnat 2016-07-31Cons.Assets
Total assets¥7.7bnat 2015-07-31dCons.Total assets (5-year summary)
Total assets¥5.5bnat 2014-07-31dCons.Total assets (5-year summary)
Total assets¥4.6bnat 2013-07-31dCons.Total assets (5-year summary)
Total liabilities¥5.7bnat 2017-07-31Cons.Liabilities
Total liabilities¥4.5bnat 2016-07-31Cons.Liabilities
Net assets / equity¥7.5bnat 2017-07-31Cons.Net assets
Net assets / equity¥5.1bnat 2016-07-31Cons.Net assets
Net assets / equity¥4.0bnat 2015-07-31dCons.Net assets
Net assets / equity¥4.2bnat 2014-07-31dCons.Net assets (5-year summary)
Net assets / equity¥3.5bnat 2013-07-31dCons.Net assets (5-year summary)
Cash and deposits¥5.0bnat 2017-07-31Cons.Cash and deposits
Cash and deposits¥3.5bnat 2016-07-31Cons.Cash and deposits
Cash & equivalents¥5.0bnat 2017-07-31Cons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2016-07-31Cons.Cash and cash equivalents
Cash & equivalents¥3.1bnat 2015-07-31dCons.Cash and cash equivalents
Cash & equivalents¥2.4bnat 2014-07-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.2bnat 2013-07-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥3.5bn2016-08-01 → 2017-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.7bn2015-08-01 → 2016-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.7bn2014-08-01 → 2015-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.2bn2013-08-01 → 2014-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.1bn2012-08-01 → 2013-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.2bn2016-08-01 → 2017-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥535m2015-08-01 → 2016-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.1bn2014-08-01 → 2015-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥899m2013-08-01 → 2014-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥560m2012-08-01 → 2013-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥768m2016-08-01 → 2017-07-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥766m2015-08-01 → 2016-07-31Cons.Net cash provided by used in financing activities
Financing cash flow¥111m2014-08-01 → 2015-07-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥176m2013-08-01 → 2014-07-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥357m2012-08-01 → 2013-07-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥136.452016-08-01 → 2017-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥68.582015-08-01 → 2016-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥70.542014-08-01 → 2015-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥41.962013-08-01 → 2014-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥55.042012-08-01 → 2013-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥135.82016-08-01 → 2017-07-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥68.232015-08-01 → 2016-07-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥69.872014-08-01 → 2015-07-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥41.382013-08-01 → 2014-07-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥53.672012-08-01 → 2013-07-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥389.03at 2017-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥263.36at 2016-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥207.19at 2015-07-31dCons.Net assets per share (5-year summary)
Net assets per share¥213.51at 2014-07-31dCons.Net assets per share (5-year summary)
Net assets per share¥182.36at 2013-07-31dCons.Net assets per share (5-year summary)
Equity ratio56.0%at 2017-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio51.9%at 2016-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio50.9%at 2015-07-31dCons.Equity to asset ratio (5-year summary)
Equity ratio75.1%at 2014-07-31dCons.Equity to asset ratio (5-year summary)
Equity ratio75.4%at 2013-07-31dCons.Equity to asset ratio (5-year summary)
ROE41.8%2016-08-01 → 2017-07-31Cons.Rate of return on equity (5-year summary)
ROE29.1%2015-08-01 → 2016-07-31Cons.Rate of return on equity (5-year summary)
ROE33.9%2014-08-01 → 2015-07-31dCons.Rate of return on equity (5-year summary)
ROE21.2%2013-08-01 → 2014-07-31dCons.Rate of return on equity (5-year summary)
ROE37.9%2012-08-01 → 2013-07-31dCons.Rate of return on equity (5-year summary)
Employees678at 2017-07-31Cons.Number of employees
Employees535at 2016-07-31Cons.Number of employees
Employees471at 2015-07-31dCons.Number of employees
Employees466at 2014-07-31dCons.Number of employees
Employees385at 2013-07-31dCons.Number of employees
Revenue¥21.5bn2016-08-01 → 2017-07-31StandaloneNet sales
Revenue¥14.0bn2015-08-01 → 2016-07-31StandaloneNet sales
Revenue¥8.3bn2014-08-01 → 2015-07-31dStandaloneNet sales (5-year summary)
Revenue¥6.8bn2013-08-01 → 2014-07-31dStandaloneNet sales (5-year summary)
Revenue¥10.6bn2012-08-01 → 2013-07-31dStandaloneNet sales (5-year summary)
Operating income¥2.3bn2016-08-01 → 2017-07-31StandaloneOperating income
Operating income¥690m2015-08-01 → 2016-07-31StandaloneOperating income
Ordinary income¥3.2bn2016-08-01 → 2017-07-31StandaloneOrdinary income
Ordinary income¥1.2bn2015-08-01 → 2016-07-31StandaloneOrdinary income
Ordinary income¥1.3bn2014-08-01 → 2015-07-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥776m2013-08-01 → 2014-07-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.6bn2012-08-01 → 2013-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.9bn2016-08-01 → 2017-07-31StandaloneIncome before income taxes
Profit before tax¥967m2015-08-01 → 2016-07-31StandaloneIncome before income taxes
Net income¥2.3bn2016-08-01 → 2017-07-31StandaloneProfit loss
Net income¥896m2015-08-01 → 2016-07-31StandaloneProfit loss
Net income¥955m2014-08-01 → 2015-07-31dStandaloneNet income loss (5-year summary)
Net income¥388m2013-08-01 → 2014-07-31dStandaloneNet income loss (5-year summary)
Net income¥995m2012-08-01 → 2013-07-31dStandaloneNet income loss (5-year summary)
Total assets¥9.1bnat 2017-07-31StandaloneAssets
Total assets¥6.6bnat 2016-07-31StandaloneAssets
Total assets¥5.2bnat 2015-07-31dStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2014-07-31dStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2013-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.7bnat 2017-07-31StandaloneLiabilities
Total liabilities¥3.3bnat 2016-07-31StandaloneLiabilities
Net assets / equity¥5.4bnat 2017-07-31StandaloneNet assets
Net assets / equity¥3.3bnat 2016-07-31StandaloneNet assets
Net assets / equity¥2.6bnat 2015-07-31dStandaloneNet assets
Net assets / equity¥3.2bnat 2014-07-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.3bnat 2013-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.9bnat 2017-07-31StandaloneCash and deposits
Cash and deposits¥1.9bnat 2016-07-31StandaloneCash and deposits
EPS (basic)¥121.052016-08-01 → 2017-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥47.522015-08-01 → 2016-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.442014-08-01 → 2015-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.172013-08-01 → 2014-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥52.532012-08-01 → 2013-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥120.472016-08-01 → 2017-07-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥47.282015-08-01 → 2016-07-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥48.972014-08-01 → 2015-07-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥20.032013-08-01 → 2014-07-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥51.232012-08-01 → 2013-07-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥272016-08-01 → 2017-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥12.52015-08-01 → 2016-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥12.52014-08-01 → 2015-07-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥202013-08-01 → 2014-07-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥21.222012-08-01 → 2013-07-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥277.99at 2017-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥167.45at 2016-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥132.11at 2015-07-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥161.46at 2014-07-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥170.68at 2013-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio57.9%at 2017-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.2%at 2016-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.0%at 2015-07-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio81.1%at 2014-07-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.8%at 2013-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE54.3%2016-08-01 → 2017-07-31StandaloneRate of return on equity (5-year summary)
ROE31.7%2015-08-01 → 2016-07-31StandaloneRate of return on equity (5-year summary)
ROE34.0%2014-08-01 → 2015-07-31dStandaloneRate of return on equity (5-year summary)
ROE12.1%2013-08-01 → 2014-07-31dStandaloneRate of return on equity (5-year summary)
ROE37.7%2012-08-01 → 2013-07-31dStandaloneRate of return on equity (5-year summary)
Shares issued19,469,800at 2017-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued19,450,000at 2016-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued19,405,600at 2015-07-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,674,600at 2014-07-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,597,500at 2013-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees350at 2017-07-31StandaloneNumber of employees
Employees307at 2016-07-31StandaloneNumber of employees
Employees288at 2015-07-31dStandaloneNumber of employees
Employees296at 2014-07-31dStandaloneNumber of employees
Employees313at 2013-07-31dStandaloneNumber 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 · 36
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2016-08-01 → 2017-07-31¥37m
Reconciling Itemsreconcilingsegment profit2016-08-01 → 2017-07-31−¥1.5bn
E Commercereportable segmentdepreciation2016-08-01 → 2017-07-31¥7m
E Commercereportable segmentrevenue2016-08-01 → 2017-07-31¥2.0bn
E Commercereportable segmentrevenue external2016-08-01 → 2017-07-31¥2.0bn
E Commercereportable segmentsegment profit2016-08-01 → 2017-07-31−¥179m
Entertainmentreportable segmentdepreciation2016-08-01 → 2017-07-31¥350m
Entertainmentreportable segmentrevenue2016-08-01 → 2017-07-31¥19.3bn
Entertainmentreportable segmentrevenue external2016-08-01 → 2017-07-31¥19.3bn
Entertainmentreportable segmentsegment profit2016-08-01 → 2017-07-31¥3.8bn
Lifestyle Supportreportable segmentdepreciation2016-08-01 → 2017-07-31¥84m
Lifestyle Supportreportable segmentrevenue2016-08-01 → 2017-07-31¥13.3bn
Lifestyle Supportreportable segmentrevenue external2016-08-01 → 2017-07-31¥13.3bn
Lifestyle Supportreportable segmentsegment profit2016-08-01 → 2017-07-31¥1.9bn
—segment totaldepreciation2016-08-01 → 2017-07-31¥441m
—segment totalrevenue2016-08-01 → 2017-07-31¥34.6bn
—segment totalrevenue external2016-08-01 → 2017-07-31¥34.6bn
—segment totalsegment profit2016-08-01 → 2017-07-31¥5.6bn
Reconciling Itemsreconcilingdepreciation2015-08-01 → 2016-07-31¥60m
Reconciling Itemsreconcilingsegment profit2015-08-01 → 2016-07-31−¥1.5bn
E Commercereportable segmentdepreciation2015-08-01 → 2016-07-31¥7m
E Commercereportable segmentrevenue2015-08-01 → 2016-07-31¥1.2bn
E Commercereportable segmentrevenue external2015-08-01 → 2016-07-31¥1.2bn
E Commercereportable segmentsegment profit2015-08-01 → 2016-07-31−¥173m
Entertainmentreportable segmentdepreciation2015-08-01 → 2016-07-31¥261m
Entertainmentreportable segmentrevenue2015-08-01 → 2016-07-31¥12.6bn
Entertainmentreportable segmentrevenue external2015-08-01 → 2016-07-31¥12.6bn
Entertainmentreportable segmentsegment profit2015-08-01 → 2016-07-31¥2.3bn
Lifestyle Supportreportable segmentdepreciation2015-08-01 → 2016-07-31¥53m
Lifestyle Supportreportable segmentrevenue2015-08-01 → 2016-07-31¥9.2bn
Lifestyle Supportreportable segmentrevenue external2015-08-01 → 2016-07-31¥9.2bn
Lifestyle Supportreportable segmentsegment profit2015-08-01 → 2016-07-31¥1.6bn
—segment totaldepreciation2015-08-01 → 2016-07-31¥322m
—segment totalrevenue2015-08-01 → 2016-07-31¥23.0bn
—segment totalrevenue external2015-08-01 → 2016-07-31¥23.0bn
—segment totalsegment profit2015-08-01 → 2016-07-31¥3.8bn

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

All source rows · 1,099
ItemContextValueUnit
Shareholding ratioCurrentYearInstant_No9MajorShareholdersMember0.017
Number of shares heldCurrentYearInstant_No10MajorShareholdersMember278000
Shareholding ratioCurrentYearInstant_No10MajorShareholdersMember0.014
Number of shares heldCurrentYearInstant9955000
Shareholding ratioCurrentYearInstant0.511
Cash and depositsPrior1YearInstant3505060000JPY
Cash and depositsCurrentYearInstant5004078000JPY
Notes and accounts receivable tradePrior1YearInstant2724573000JPY
Notes and accounts receivable tradeCurrentYearInstant3774680000JPY
MerchandisePrior1YearInstant155259000JPY
MerchandiseCurrentYearInstant362920000JPY
SuppliesPrior1YearInstant754000JPY
SuppliesCurrentYearInstant3460000JPY
Deferred tax assets caPrior1YearInstant91102000JPY
Deferred tax assets caCurrentYearInstant196101000JPY
Other caPrior1YearInstant448272000JPY
Other caCurrentYearInstant477691000JPY
Allowance for doubtful accounts caPrior1YearInstant-6181000JPY
Allowance for doubtful accounts caCurrentYearInstant-9128000JPY
Current assetsPrior1YearInstant6918840000JPY
Current assetsCurrentYearInstant9809802000JPY
BuildingsPrior1YearInstant1170193000JPY
BuildingsCurrentYearInstant1535328000JPY
Accumulated depreciation buildingsPrior1YearInstant-126726000JPY
Accumulated depreciation buildingsCurrentYearInstant-250927000JPY
Buildings netPrior1YearInstant1043466000JPY
Buildings netCurrentYearInstant1284400000JPY
Tools furniture and fixturesPrior1YearInstant369998000JPY
Tools furniture and fixturesCurrentYearInstant548584000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-91750000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-167525000JPY
Tools furniture and fixtures netPrior1YearInstant278248000JPY
Tools furniture and fixtures netCurrentYearInstant381059000JPY
Construction in progressPrior1YearInstant-JPY
Construction in progressCurrentYearInstant669000JPY
Property plant and equipmentPrior1YearInstant1321715000JPY
Property plant and equipmentCurrentYearInstant1666130000JPY
SoftwarePrior1YearInstant422985000JPY
SoftwareCurrentYearInstant276161000JPY
Software in progressPrior1YearInstant199022000JPY
Software in progressCurrentYearInstant231535000JPY
Intangible assetsPrior1YearInstant622008000JPY
Intangible assetsCurrentYearInstant507696000JPY
Investment securitiesPrior1YearInstant106929000JPY
Investment securitiesCurrentYearInstant378235000JPY
Deferred tax assets ioaPrior1YearInstant130699000JPY
Deferred tax assets ioaCurrentYearInstant168867000JPY
Lease and guarantee depositsPrior1YearInstant453190000JPY
Lease and guarantee depositsCurrentYearInstant584087000JPY
Other ioaPrior1YearInstant38400000JPY

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 2016-07-31pass rounding
balance sheet identityconsolidated 2017-07-31pass rounding
balance sheet identitynon_consolidated 2016-07-31pass
balance sheet identitynon_consolidated 2017-07-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2015-07-31pass
statement vs summary · net assetsconsolidated 2016-07-31pass
statement vs summary · net assetsconsolidated 2017-07-31pass
statement vs summary · net assetsnon_consolidated 2015-07-31pass
statement vs summary · net assetsnon_consolidated 2016-07-31pass
statement vs summary · net assetsnon_consolidated 2017-07-31pass
statement vs summary · net income attributable to parentconsolidated 2015-08-01/2016-07-31pass
statement vs summary · net income attributable to parentconsolidated 2016-08-01/2017-07-31pass
statement vs summary · operating cash flowconsolidated 2015-08-01/2016-07-31pass
statement vs summary · operating cash flowconsolidated 2016-08-01/2017-07-31pass
statement vs summary · revenueconsolidated 2015-08-01/2016-07-31pass
statement vs summary · revenueconsolidated 2016-08-01/2017-07-31pass
statement vs summary · revenuenon_consolidated 2015-08-01/2016-07-31pass
statement vs summary · revenuenon_consolidated 2016-08-01/2017-07-31pass
statement vs summary · total assetsconsolidated 2016-07-31pass
statement vs summary · total assetsconsolidated 2017-07-31pass
statement vs summary · total assetsnon_consolidated 2016-07-31pass
statement vs summary · total assetsnon_consolidated 2017-07-31pass