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
Net assetsCurrentYearInstant7456893000JPY
Liabilities and net assetsPrior1YearInstant9586999000JPY
Liabilities and net assetsCurrentYearInstant13140833000JPY
Net salesPrior1YearDuration22967773000JPY
Net salesCurrentYearDuration34603014000JPY
Cost of salesPrior1YearDuration3615182000JPY
Cost of salesCurrentYearDuration5669748000JPY
Gross profitPrior1YearDuration19352590000JPY
Gross profitCurrentYearDuration28933265000JPY
Selling general and administrative expensesPrior1YearDuration17139991000JPY
Selling general and administrative expensesCurrentYearDuration24855584000JPY
Operating incomePrior1YearDuration2212599000JPY
Operating incomeCurrentYearDuration4077681000JPY
Interest income noiPrior1YearDuration537000JPY
Interest income noiCurrentYearDuration438000JPY
Gain on investments in partnership noiPrior1YearDuration13566000JPY
Gain on investments in partnership noiCurrentYearDuration1954000JPY
Foreign exchange gains noiPrior1YearDuration-JPY
Foreign exchange gains noiCurrentYearDuration31638000JPY
Commission fee noiPrior1YearDuration2307000JPY
Commission fee noiCurrentYearDuration5790000JPY
Other noiPrior1YearDuration4437000JPY
Other noiCurrentYearDuration9852000JPY
Non operating incomePrior1YearDuration20849000JPY
Non operating incomeCurrentYearDuration49675000JPY
Interest expenses noePrior1YearDuration5472000JPY
Interest expenses noeCurrentYearDuration3110000JPY
Loss on retirement of noncurrent assets noePrior1YearDuration1942000JPY
Loss on retirement of noncurrent assets noeCurrentYearDuration5356000JPY
Loss on investments in money held in trust noePrior1YearDuration91887000JPY
Loss on investments in money held in trust noeCurrentYearDuration-JPY
Foreign exchange losses noePrior1YearDuration39309000JPY
Foreign exchange losses noeCurrentYearDuration-JPY
Other noePrior1YearDuration207000JPY
Other noeCurrentYearDuration589000JPY
Non operating expensesPrior1YearDuration138819000JPY
Non operating expensesCurrentYearDuration9056000JPY
Ordinary incomePrior1YearDuration2094629000JPY
Ordinary incomeCurrentYearDuration4118300000JPY
Gain on reversal of subscription rights to shares eiPrior1YearDuration7200000JPY
Gain on reversal of subscription rights to shares eiCurrentYearDuration4800000JPY
Extraordinary incomePrior1YearDuration7200000JPY
Extraordinary incomeCurrentYearDuration4800000JPY
Impairment loss elPrior1YearDuration243735000JPY
Impairment loss elCurrentYearDuration269080000JPY
Extraordinary lossPrior1YearDuration243735000JPY
Extraordinary lossCurrentYearDuration269080000JPY
Income before income taxesPrior1YearDuration1858093000JPY
Income before income taxesCurrentYearDuration3854019000JPY
Income taxes currentPrior1YearDuration627877000JPY

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