Annual report

Period2021-07-01 → 2022-06-30
Filed2022-09-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100QAER (2023-02-22).

Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥832m2021-07-01 → 2022-06-30Cons.Net sales
Revenue¥2.2bn2020-07-01 → 2021-06-30Cons.Net sales
Revenue¥4.8bn2019-07-01 → 2020-06-30dCons.Net sales (5-year summary)
Revenue¥4.9bn2018-07-01 → 2019-06-30dCons.Net sales (5-year summary)
Revenue¥3.8bn2017-07-01 → 2018-06-30dCons.Net sales (5-year summary)
Operating income−¥1.3bn2021-07-01 → 2022-06-30Cons.Operating income
Operating income−¥517m2020-07-01 → 2021-06-30Cons.Operating income
Ordinary income−¥1.6bn2021-07-01 → 2022-06-30Cons.Ordinary income
Ordinary income−¥834m2020-07-01 → 2021-06-30Cons.Ordinary income
Ordinary income−¥997m2019-07-01 → 2020-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥902m2018-07-01 → 2019-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.2bn2017-07-01 → 2018-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥5.8bn2021-07-01 → 2022-06-30Cons.Income before income taxes
Profit before tax¥5.4bn2020-07-01 → 2021-06-30Cons.Income before income taxes
Net income (owners)−¥5.1bn2021-07-01 → 2022-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥3.9bn2020-07-01 → 2021-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥3.0bn2019-07-01 → 2020-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥629m2018-07-01 → 2019-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2017-07-01 → 2018-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥5.3bn2021-07-01 → 2022-06-30Cons.Profit loss
Net income¥3.9bn2020-07-01 → 2021-06-30Cons.Profit loss
Total assets¥2.9bnat 2022-06-30Cons.Assets
Total assets¥9.5bnat 2021-06-30Cons.Assets
Total assets¥5.7bnat 2020-06-30dCons.Total assets (5-year summary)
Total assets¥12.7bnat 2019-06-30dCons.Total assets (5-year summary)
Total assets¥3.2bnat 2018-06-30dCons.Total assets (5-year summary)
Total liabilities¥2.0bnat 2022-06-30Cons.Liabilities
Total liabilities¥3.9bnat 2021-06-30Cons.Liabilities
Net assets / equity¥860mat 2022-06-30Cons.Net assets
Net assets / equity¥5.6bnat 2021-06-30Cons.Net assets
Net assets / equity¥1.0bnat 2020-06-30dCons.Net assets
Net assets / equity¥3.8bnat 2019-06-30dCons.Net assets (5-year summary)
Net assets / equity¥2.6bnat 2018-06-30dCons.Net assets (5-year summary)
Cash and deposits¥461mat 2022-06-30Cons.Cash and deposits
Cash and deposits¥9.2bnat 2021-06-30Cons.Cash and deposits
Cash & equivalents¥461mat 2022-06-30Cons.Cash and cash equivalents
Cash & equivalents¥9.2bnat 2021-06-30Cons.Cash and cash equivalents
Cash & equivalents¥884mat 2020-06-30dCons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2019-06-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.6bnat 2018-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥3.0bn2021-07-01 → 2022-06-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥414m2020-07-01 → 2021-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥865m2019-07-01 → 2020-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥82m2018-07-01 → 2019-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥926m2017-07-01 → 2018-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥4.1bn2021-07-01 → 2022-06-30Cons.Net cash provided by used in investment activities
Investing cash flow¥9.4bn2020-07-01 → 2021-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.9bn2019-07-01 → 2020-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥3.6bn2018-07-01 → 2019-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥250m2017-07-01 → 2018-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.7bn2021-07-01 → 2022-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥709m2020-07-01 → 2021-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥255m2019-07-01 → 2020-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥3.6bn2018-07-01 → 2019-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥102m2017-07-01 → 2018-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-403.512021-07-01 → 2022-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥362.012020-07-01 → 2021-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-323.552019-07-01 → 2020-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥70.442018-07-01 → 2019-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥122.562017-07-01 → 2018-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥216.442020-07-01 → 2021-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥69.732018-07-01 → 2019-06-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥121.232017-07-01 → 2018-06-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥42.63at 2022-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥477.57at 2021-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥102.62at 2020-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥407.57at 2019-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥294.43at 2018-06-30dCons.Net assets per share (5-year summary)
Equity ratio20.0%at 2022-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio58.7%at 2021-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio17.2%at 2020-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio29.2%at 2019-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio80.2%at 2018-06-30dCons.Equity to asset ratio (5-year summary)
ROE-165.9%2021-07-01 → 2022-06-30Cons.Rate of return on equity (5-year summary)
ROE120.0%2020-07-01 → 2021-06-30Cons.Rate of return on equity (5-year summary)
ROE-126.3%2019-07-01 → 2020-06-30dCons.Rate of return on equity (5-year summary)
ROE20.0%2018-07-01 → 2019-06-30dCons.Rate of return on equity (5-year summary)
ROE52.7%2017-07-01 → 2018-06-30dCons.Rate of return on equity (5-year summary)
Employees96at 2022-06-30Cons.Number of employees
Employees109at 2021-06-30Cons.Number of employees
Employees288at 2020-06-30dCons.Number of employees
Employees292at 2019-06-30dCons.Number of employees
Employees158at 2018-06-30dCons.Number of employees
Revenue¥100m2021-07-01 → 2022-06-30StandaloneNet sales
Revenue¥2.2bn2020-07-01 → 2021-06-30StandaloneNet sales
Revenue¥2.2bn2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Revenue¥2.5bn2018-07-01 → 2019-06-30dStandaloneNet sales (5-year summary)
Revenue¥1.7bn2017-07-01 → 2018-06-30dStandaloneNet sales (5-year summary)
Operating income−¥917m2021-07-01 → 2022-06-30StandaloneOperating income
Operating income−¥169m2020-07-01 → 2021-06-30StandaloneOperating income
Ordinary income−¥887m2021-07-01 → 2022-06-30StandaloneOrdinary income
Ordinary income¥1.2bn2020-07-01 → 2021-06-30StandaloneOrdinary income
Ordinary income¥320m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥500m2018-07-01 → 2019-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥63m2017-07-01 → 2018-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥5.1bn2021-07-01 → 2022-06-30StandaloneIncome before income taxes
Profit before tax¥5.8bn2020-07-01 → 2021-06-30StandaloneIncome before income taxes
Net income−¥5.1bn2021-07-01 → 2022-06-30StandaloneProfit loss
Net income¥4.8bn2020-07-01 → 2021-06-30StandaloneProfit loss
Net income−¥2.4bn2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Net income¥388m2018-07-01 → 2019-06-30dStandaloneNet income loss (5-year summary)
Net income−¥86m2017-07-01 → 2018-06-30dStandaloneNet income loss (5-year summary)
Total assets¥2.2bnat 2022-06-30StandaloneAssets
Total assets¥9.4bnat 2021-06-30StandaloneAssets
Total assets¥4.3bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total assets¥6.3bnat 2019-06-30dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2018-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.6bnat 2022-06-30StandaloneLiabilities
Total liabilities¥3.7bnat 2021-06-30StandaloneLiabilities
Net assets / equity¥567mat 2022-06-30StandaloneNet assets
Net assets / equity¥5.6bnat 2021-06-30StandaloneNet assets
Net assets / equity¥177mat 2020-06-30dStandaloneNet assets
Net assets / equity¥2.4bnat 2019-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.5bnat 2018-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥124mat 2022-06-30StandaloneCash and deposits
Cash and deposits¥8.3bnat 2021-06-30StandaloneCash and deposits
EPS (basic)¥-404.22021-07-01 → 2022-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥440.972020-07-01 → 2021-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-261.852019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥43.372018-07-01 → 2019-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-9.872017-07-01 → 2018-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥263.652020-07-01 → 2021-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥42.932018-07-01 → 2019-06-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥302020-07-01 → 2021-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥2.52018-07-01 → 2019-06-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥7.52017-07-01 → 2018-06-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥42.24at 2022-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥479.61at 2021-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥16.44at 2020-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥260.78at 2019-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥165.17at 2018-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio25.8%at 2022-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.0%at 2021-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio3.7%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio37.8%at 2019-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio56.9%at 2018-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE165.7%2020-07-01 → 2021-06-30StandaloneRate of return on equity (5-year summary)
ROE20.3%2018-07-01 → 2019-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued13,422,453at 2022-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued11,730,799at 2021-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued9,519,918at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,073,300at 2019-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,781,200at 2018-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees54at 2022-06-30StandaloneNumber of employees
Employees49at 2021-06-30StandaloneNumber of employees
Employees160at 2020-06-30dStandaloneNumber of employees
Employees142at 2019-06-30dStandaloneNumber of employees
Employees125at 2018-06-30dStandaloneNumber 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 · 53
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2021-07-01 → 2022-06-30¥4m
Reconciling Itemsreconcilingsegment assetsat 2022-06-30¥1.6bn
Reconciling Itemsreconcilingsegment profit2021-07-01 → 2022-06-30−¥496m
BSPreportable segmentcapex2021-07-01 → 2022-06-30¥8,000
BSPreportable segmentemployeesat 2022-06-3038 pure
BSPreportable segmentrevenue2021-07-01 → 2022-06-30¥37m
BSPreportable segmentrevenue external2021-07-01 → 2022-06-30¥37m
BSPreportable segmentsegment assetsat 2022-06-30¥157m
BSPreportable segmentsegment profit2021-07-01 → 2022-06-30−¥135m
Platformreportable segmentcapex2021-07-01 → 2022-06-30¥18m
Platformreportable segmentdepreciation2021-07-01 → 2022-06-30¥6m
Platformreportable segmentemployeesat 2022-06-3049 pure
Platformreportable segmentrevenue2021-07-01 → 2022-06-30¥795m
Platformreportable segmentrevenue external2021-07-01 → 2022-06-30¥795m
Platformreportable segmentsegment assetsat 2022-06-30¥1.1bn
Platformreportable segmentsegment profit2021-07-01 → 2022-06-30−¥668m
Total Of Reportable Segments And Otherssegment totalcapex2021-07-01 → 2022-06-30¥18m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-07-01 → 2022-06-30¥6m
Total Of Reportable Segments And Otherssegment totalrevenue2021-07-01 → 2022-06-30¥832m
Total Of Reportable Segments And Otherssegment totalrevenue external2021-07-01 → 2022-06-30¥832m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-06-30¥1.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-07-01 → 2022-06-30−¥803m
Otherother segmentscapex2020-07-01 → 2021-06-30¥99m
Otherother segmentsdepreciation2020-07-01 → 2021-06-30¥60m
Otherother segmentsrevenue2020-07-01 → 2021-06-30¥2.1bn
Otherother segmentsrevenue external2020-07-01 → 2021-06-30¥2.1bn
Otherother segmentsrevenue intersegment2020-07-01 → 2021-06-30¥330,000
Otherother segmentssegment profit2020-07-01 → 2021-06-30¥840m
Reconciling Itemsreconcilingcapex2020-07-01 → 2021-06-30¥2m
Reconciling Itemsreconcilingdepreciation2020-07-01 → 2021-06-30¥49m
Reconciling Itemsreconcilingrevenue2020-07-01 → 2021-06-30−¥330,000
Reconciling Itemsreconcilingrevenue intersegment2020-07-01 → 2021-06-30−¥330,000
Reconciling Itemsreconcilingsegment assetsat 2021-06-30¥7.8bn
Reconciling Itemsreconcilingsegment profit2020-07-01 → 2021-06-30−¥844m
BSPreportable segmentcapex2020-07-01 → 2021-06-30¥566,000
BSPreportable segmentdepreciation2020-07-01 → 2021-06-30¥2m
BSPreportable segmentrevenue2020-07-01 → 2021-06-30¥42m
BSPreportable segmentrevenue external2020-07-01 → 2021-06-30¥42m
BSPreportable segmentsegment assetsat 2021-06-30¥1.7bn
BSPreportable segmentsegment profit2020-07-01 → 2021-06-30−¥114m
Platformreportable segmentdepreciation2020-07-01 → 2021-06-30¥169m
Platformreportable segmentrevenue2020-07-01 → 2021-06-30¥82m
Platformreportable segmentrevenue external2020-07-01 → 2021-06-30¥82m
Platformreportable segmentsegment assetsat 2021-06-30¥11m
Platformreportable segmentsegment profit2020-07-01 → 2021-06-30−¥398m
Total Of Reportable Segments And Otherssegment totalcapex2020-07-01 → 2021-06-30¥99m
Total Of Reportable Segments And Otherssegment totaldepreciation2020-07-01 → 2021-06-30¥231m
Total Of Reportable Segments And Otherssegment totalrevenue2020-07-01 → 2021-06-30¥2.2bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-07-01 → 2021-06-30¥2.2bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2020-07-01 → 2021-06-30¥330,000
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-06-30¥1.7bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-07-01 → 2021-06-30¥327m
Platformreportable segmentemployeesat 2022-06-3049 pure

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

All source rows · 1,507
ItemContextValueUnit
Long term accounts receivable otherPrior1YearInstant471725000JPY
Long term accounts receivable otherCurrentYearInstant544219000JPY
Long term depositsPrior1YearInstant-JPY
Long term depositsCurrentYearInstant726148000JPY
Other ioaPrior1YearInstant-JPY
Other ioaCurrentYearInstant78558000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-531725000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-4883410000JPY
Investments and other assetsPrior1YearInstant307831000JPY
Investments and other assetsCurrentYearInstant1700838000JPY
Noncurrent assetsPrior1YearInstant307831000JPY
Noncurrent assetsCurrentYearInstant1735218000JPY
AssetsPrior1YearInstant9541032000JPY
AssetsCurrentYearInstant2859339000JPY
Accounts payable tradePrior1YearInstant39345000JPY
Accounts payable tradeCurrentYearInstant377541000JPY
Current portion of long term loans payablePrior1YearInstant-JPY
Current portion of long term loans payableCurrentYearInstant5800000JPY
Current portion of convertible bond type bonds with share acquisition rights clPrior1YearInstant1139277000JPY
Current portion of convertible bond type bonds with share acquisition rights clCurrentYearInstant-JPY
Accounts payable other and accrued expensesPrior1YearInstant334039000JPY
Accounts payable other and accrued expensesCurrentYearInstant324639000JPY
Income taxes payablePrior1YearInstant1102713000JPY
Income taxes payableCurrentYearInstant14034000JPY
Provision for special investigation expenses clPrior1YearInstant-JPY
Provision for special investigation expenses clCurrentYearInstant99337000JPY
Asset retirement obligations clPrior1YearInstant-JPY
Asset retirement obligations clCurrentYearInstant101200000JPY
Suspense receiptPrior1YearInstant149532000JPY
Suspense receiptCurrentYearInstant1016914000JPY
Other clPrior1YearInstant154265000JPY
Other clCurrentYearInstant18894000JPY
Current liabilitiesPrior1YearInstant2919173000JPY
Current liabilitiesCurrentYearInstant1958361000JPY
Long term loans payablePrior1YearInstant-JPY
Long term loans payableCurrentYearInstant40465000JPY
Convertible bond type bonds with subscription rights to sharesPrior1YearInstant455710000JPY
Convertible bond type bonds with subscription rights to sharesCurrentYearInstant-JPY
Deferred tax liabilitiesPrior1YearInstant461749000JPY
Deferred tax liabilitiesCurrentYearInstant-JPY
Asset retirement obligations nclPrior1YearInstant101200000JPY
Asset retirement obligations nclCurrentYearInstant-JPY
Other nclPrior1YearInstant-JPY
Other nclCurrentYearInstant945000JPY
Noncurrent liabilitiesPrior1YearInstant1018660000JPY
Noncurrent liabilitiesCurrentYearInstant41410000JPY
LiabilitiesPrior1YearInstant3937833000JPY
LiabilitiesCurrentYearInstant1999771000JPY
Capital stockPrior1YearInstant1733835000JPY
Capital stockCurrentYearInstant1934038000JPY

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 2021-06-30pass rounding
balance sheet identityconsolidated 2022-06-30pass rounding
balance sheet identitynon_consolidated 2021-06-30pass
balance sheet identitynon_consolidated 2022-06-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-06-30pass
statement vs summary · net assetsconsolidated 2021-06-30pass
statement vs summary · net assetsconsolidated 2022-06-30pass
statement vs summary · net assetsnon_consolidated 2020-06-30pass
statement vs summary · net assetsnon_consolidated 2021-06-30pass
statement vs summary · net assetsnon_consolidated 2022-06-30pass
statement vs summary · net income attributable to parentconsolidated 2020-07-01/2021-06-30pass
statement vs summary · net income attributable to parentconsolidated 2021-07-01/2022-06-30pass
statement vs summary · operating cash flowconsolidated 2020-07-01/2021-06-30pass
statement vs summary · operating cash flowconsolidated 2021-07-01/2022-06-30pass
statement vs summary · revenueconsolidated 2020-07-01/2021-06-30pass
statement vs summary · revenueconsolidated 2021-07-01/2022-06-30pass
statement vs summary · revenuenon_consolidated 2020-07-01/2021-06-30pass
statement vs summary · revenuenon_consolidated 2021-07-01/2022-06-30pass
statement vs summary · total assetsconsolidated 2021-06-30pass
statement vs summary · total assetsconsolidated 2022-06-30pass
statement vs summary · total assetsnon_consolidated 2021-06-30pass
statement vs summary · total assetsnon_consolidated 2022-06-30pass