Annual report

Period2024-08-01 → 2025-07-31
Filed2025-10-29
StandardIFRS
ConsolidatedYes
Data checks15 of 26 passed
Key figures · 180
MetricValuePeriodScopeSource row
Revenue¥4.8bn2024-08-01 → 2025-07-31Cons.Revenue IFRS
Revenue¥3.7bn2023-08-01 → 2024-07-31Cons.Revenue IFRS
Revenue¥3.7bn2023-08-01 → 2024-07-31Cons.Net sales (5-year summary)
Revenue¥3.1bn2022-08-01 → 2023-07-31vCons.Net sales (5-year summary)
Revenue¥2.3bn2021-08-01 → 2022-07-31vCons.Net sales (5-year summary)
Revenue¥1.6bn2020-08-01 → 2021-07-31dCons.Net sales (5-year summary)
Operating income¥327m2024-08-01 → 2025-07-31Cons.Operating profit loss IFRS
Operating income¥312m2023-08-01 → 2024-07-31Cons.Operating profit loss IFRS
Ordinary income¥294m2024-08-01 → 2025-07-31Cons.Ordinary income loss (5-year summary)
Ordinary income¥375m2023-08-01 → 2024-07-31Cons.Ordinary income loss (5-year summary)
Ordinary income¥397m2022-08-01 → 2023-07-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥87m2021-08-01 → 2022-07-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥219m2020-08-01 → 2021-07-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥309m2024-08-01 → 2025-07-31Cons.Profit loss before tax IFRS
Profit before tax¥310m2023-08-01 → 2024-07-31Cons.Profit loss before tax IFRS
Net income (owners)¥148m2024-08-01 → 2025-07-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥114m2024-08-01 → 2025-07-31Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥157m2023-08-01 → 2024-07-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥230m2023-08-01 → 2024-07-31Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥204m2022-08-01 → 2023-07-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥34m2021-08-01 → 2022-07-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥157m2020-08-01 → 2021-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥225m2024-08-01 → 2025-07-31Cons.Profit loss IFRS
Net income¥226m2023-08-01 → 2024-07-31Cons.Profit loss IFRS
Total assets¥5.7bnat 2025-07-31Cons.Assets IFRS
Total assets¥5.2bnat 2025-07-31Cons.Total assets (5-year summary)
Total assets¥5.0bnat 2024-07-31Cons.Assets IFRS
Total assets¥4.6bnat 2024-07-31Cons.Total assets (5-year summary)
Total assets¥4.4bnat 2023-07-31vCons.Assets IFRS
Total assets¥4.1bnat 2023-07-31vCons.Total assets (5-year summary)
Total assets¥2.9bnat 2022-07-31vCons.Total assets (5-year summary)
Total assets¥2.6bnat 2021-07-31dCons.Total assets (5-year summary)
Total liabilities¥3.1bnat 2025-07-31Cons.Liabilities IFRS
Total liabilities¥2.2bnat 2024-07-31Cons.Liabilities IFRS
Total liabilities¥2.1bnat 2023-07-31vCons.Liabilities IFRS
Net assets / equity¥2.6bnat 2025-07-31Cons.Equity IFRS
Net assets / equity¥2.5bnat 2025-07-31Cons.Net assets (5-year summary)
Net assets / equity¥2.9bnat 2024-07-31Cons.Equity IFRS
Net assets / equity¥2.8bnat 2024-07-31Cons.Net assets (5-year summary)
Net assets / equity¥2.4bnat 2023-07-31vCons.Equity IFRS
Net assets / equity¥2.3bnat 2023-07-31vCons.Net assets (5-year summary)
Net assets / equity¥2.1bnat 2022-07-31vCons.Net assets (5-year summary)
Net assets / equity¥2.2bnat 2021-07-31dCons.Net assets (5-year summary)
Equity (owners)¥2.6bnat 2025-07-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥2.6bnat 2024-07-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥2.3bnat 2023-07-31vCons.Equity attributable to owners of parent IFRS
Cash & equivalents¥1.7bnat 2025-07-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥1.9bnat 2024-07-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥1.9bnat 2024-07-31Cons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.8bnat 2023-07-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥1.8bnat 2023-07-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥924mat 2022-07-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.0bnat 2021-07-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥223m2024-08-01 → 2025-07-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥59m2024-08-01 → 2025-07-31Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥264m2023-08-01 → 2024-07-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥115m2023-08-01 → 2024-07-31Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥401m2022-08-01 → 2023-07-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥74m2021-08-01 → 2022-07-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥256m2020-08-01 → 2021-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥113m2024-08-01 → 2025-07-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥106m2024-08-01 → 2025-07-31Cons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥30m2023-08-01 → 2024-07-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥30m2023-08-01 → 2024-07-31Cons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥193m2022-08-01 → 2023-07-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥105m2021-08-01 → 2022-07-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥639m2020-08-01 → 2021-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥362m2024-08-01 → 2025-07-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥198m2024-08-01 → 2025-07-31Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥86m2023-08-01 → 2024-07-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥56m2023-08-01 → 2024-07-31Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥558m2022-08-01 → 2023-07-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥140m2021-08-01 → 2022-07-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥8m2020-08-01 → 2021-07-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥10.442024-08-01 → 2025-07-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥8.052024-08-01 → 2025-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥11.12023-08-01 → 2024-07-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥16.212023-08-01 → 2024-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥14.442022-08-01 → 2023-07-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥2.42021-08-01 → 2022-07-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥11.22020-08-01 → 2021-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥10.412024-08-01 → 2025-07-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥8.032024-08-01 → 2025-07-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥11.062023-08-01 → 2024-07-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥16.152023-08-01 → 2024-07-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥14.352022-08-01 → 2023-07-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥2.382021-08-01 → 2022-07-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥11.042020-08-01 → 2021-07-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥172.16at 2025-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥182.69at 2025-07-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥175.37at 2024-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥182.67at 2024-07-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥160.13at 2023-07-31vCons.Net assets per share (5-year summary)
Net assets per share¥163.77at 2023-07-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥145.58at 2022-07-31vCons.Net assets per share (5-year summary)
Net assets per share¥149.64at 2021-07-31dCons.Net assets per share (5-year summary)
Equity ratio46.9%at 2025-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.3%at 2025-07-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio53.6%at 2024-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio51.4%at 2024-07-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio55.4%at 2023-07-31vCons.Equity to asset ratio (5-year summary)
Equity ratio52.3%at 2023-07-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio71.9%at 2022-07-31vCons.Equity to asset ratio (5-year summary)
Equity ratio80.6%at 2021-07-31dCons.Equity to asset ratio (5-year summary)
ROE4.6%2024-08-01 → 2025-07-31Cons.Rate of return on equity (5-year summary)
ROE5.7%2024-08-01 → 2025-07-31Cons.Rate of return on equity IFRS (5-year summary)
ROE9.7%2023-08-01 → 2024-07-31Cons.Rate of return on equity (5-year summary)
ROE6.4%2023-08-01 → 2024-07-31Cons.Rate of return on equity IFRS (5-year summary)
ROE9.4%2022-08-01 → 2023-07-31vCons.Rate of return on equity (5-year summary)
ROE1.7%2021-08-01 → 2022-07-31vCons.Rate of return on equity (5-year summary)
ROE7.4%2020-08-01 → 2021-07-31dCons.Rate of return on equity (5-year summary)
Employees193at 2025-07-31Cons.Number of employees
Employees192at 2024-07-31Cons.Number of employees
Employees136at 2023-07-31vCons.Number of employees
Employees109at 2022-07-31vCons.Number of employees
Employees83at 2021-07-31dCons.Number of employees
Revenue¥921m2024-08-01 → 2025-07-31StandaloneNet sales
Revenue¥1.9bn2023-08-01 → 2024-07-31StandaloneNet sales
Revenue¥2.3bn2022-08-01 → 2023-07-31vStandaloneNet sales (5-year summary)
Revenue¥1.8bn2021-08-01 → 2022-07-31vStandaloneNet sales (5-year summary)
Revenue¥1.5bn2020-08-01 → 2021-07-31dStandaloneNet sales (5-year summary)
Operating income−¥121m2024-08-01 → 2025-07-31StandaloneOperating income
Operating income¥197m2023-08-01 → 2024-07-31StandaloneOperating income
Ordinary income−¥117m2024-08-01 → 2025-07-31StandaloneOrdinary income
Ordinary income¥225m2023-08-01 → 2024-07-31StandaloneOrdinary income
Ordinary income¥390m2022-08-01 → 2023-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥202m2021-08-01 → 2022-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥249m2020-08-01 → 2021-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥128m2024-08-01 → 2025-07-31StandaloneIncome before income taxes
Profit before tax−¥63m2023-08-01 → 2024-07-31StandaloneIncome before income taxes
Net income−¥97m2024-08-01 → 2025-07-31StandaloneProfit loss
Net income−¥44m2023-08-01 → 2024-07-31StandaloneProfit loss
Net income¥263m2022-08-01 → 2023-07-31vStandaloneNet income loss (5-year summary)
Net income¥112m2021-08-01 → 2022-07-31vStandaloneNet income loss (5-year summary)
Net income¥180m2020-08-01 → 2021-07-31dStandaloneNet income loss (5-year summary)
Total assets¥3.7bnat 2025-07-31StandaloneAssets
Total assets¥3.0bnat 2024-07-31StandaloneAssets
Total assets¥4.0bnat 2023-07-31vStandaloneTotal assets (5-year summary)
Total assets¥2.9bnat 2022-07-31vStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2021-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.3bnat 2025-07-31StandaloneLiabilities
Total liabilities¥469mat 2024-07-31StandaloneLiabilities
Net assets / equity¥2.4bnat 2025-07-31StandaloneNet assets
Net assets / equity¥2.5bnat 2024-07-31StandaloneNet assets
Net assets / equity¥2.5bnat 2023-07-31vStandaloneNet assets
Net assets / equity¥2.3bnat 2022-07-31vStandaloneNet assets (5-year summary)
Net assets / equity¥2.2bnat 2021-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥418mat 2025-07-31StandaloneCash and deposits
Cash and deposits¥393mat 2024-07-31StandaloneCash and deposits
EPS (basic)¥-6.842024-08-01 → 2025-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.092023-08-01 → 2024-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.622022-08-01 → 2023-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7.912021-08-01 → 2022-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥12.852020-08-01 → 2021-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥18.52022-08-01 → 2023-07-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥7.862021-08-01 → 2022-07-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥12.682020-08-01 → 2021-07-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥169.46at 2025-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥176.3at 2024-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥179.39at 2023-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥161.18at 2022-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥153.27at 2021-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio65.8%at 2025-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.2%at 2024-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.3%at 2023-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.8%at 2022-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio84.2%at 2021-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE10.9%2022-08-01 → 2023-07-31vStandaloneRate of return on equity (5-year summary)
ROE5.0%2021-08-01 → 2022-07-31vStandaloneRate of return on equity (5-year summary)
ROE8.7%2020-08-01 → 2021-07-31dStandaloneRate of return on equity (5-year summary)
Shares issued14,172,900at 2025-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,172,900at 2024-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,171,700at 2023-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued14,132,700at 2022-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued14,130,300at 2021-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees35at 2025-07-31StandaloneNumber of employees
Employees56at 2024-07-31StandaloneNumber of employees
Employees115at 2023-07-31vStandaloneNumber of employees
Employees93at 2022-07-31vStandaloneNumber of employees
Employees74at 2021-07-31dStandaloneNumber 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.

All source rows · 1,453
ItemContextValueUnit
Government grant income IFRSPrior1YearDuration30128000JPY
Government grant income IFRSCurrentYearDuration17318000JPY
Gain on step acquisitions IFRSPrior1YearDuration41745000JPY
Gain on step acquisitions IFRSCurrentYearDuration-JPY
Gain on sale of investments in subsidiaries and associates IFRSPrior1YearDuration-JPY
Gain on sale of investments in subsidiaries and associates IFRSCurrentYearDuration12036000JPY
Gain on sale of investment securities other income IFRSPrior1YearDuration-JPY
Gain on sale of investment securities other income IFRSCurrentYearDuration14492000JPY
Other other income IFRSPrior1YearDuration3602000JPY
Other other income IFRSCurrentYearDuration7278000JPY
Other income IFRSPrior1YearDuration75475000JPY
Other income IFRSCurrentYearDuration51125000JPY
Impairment losses pl IFRSPrior1YearDuration164197000JPY
Impairment losses pl IFRSCurrentYearDuration3371000JPY
Other other expenses IFRSPrior1YearDuration562000JPY
Other other expenses IFRSCurrentYearDuration3026000JPY
Other expenses IFRSPrior1YearDuration164759000JPY
Other expenses IFRSCurrentYearDuration6398000JPY
Financial assets measured at amortized cost interest income IFRSPrior1YearDuration149000JPY
Financial assets measured at amortized cost interest income IFRSCurrentYearDuration1436000JPY
Foreign exchange gain IFRSPrior1YearDuration3956000JPY
Foreign exchange gain IFRSCurrentYearDuration-JPY
Finance income IFRSPrior1YearDuration4105000JPY
Finance income IFRSCurrentYearDuration1436000JPY
Financial liabilities measured at amortized cost interest expenses IFRSPrior1YearDuration4764000JPY
Financial liabilities measured at amortized cost interest expenses IFRSCurrentYearDuration13557000JPY
Lease obligations interest expenses IFRSPrior1YearDuration1132000JPY
Lease obligations interest expenses IFRSCurrentYearDuration2876000JPY
Foreign exchange loss IFRSPrior1YearDuration-JPY
Foreign exchange loss IFRSCurrentYearDuration3027000JPY
Finance costs IFRSPrior1YearDuration5896000JPY
Finance costs IFRSCurrentYearDuration19461000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember393149000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember418497000JPY
Accounts receivable tradePrior1YearInstant_NonConsolidatedMember133249000JPY
Accounts receivable tradeCurrentYearInstant_NonConsolidatedMember136106000JPY
Accounts receivable otherPrior1YearInstant_NonConsolidatedMember27904000JPY
Accounts receivable otherCurrentYearInstant_NonConsolidatedMember51626000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember22533000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember32061000JPY
Advance payments tradePrior1YearInstant_NonConsolidatedMember203840000JPY
Advance payments tradeCurrentYearInstant_NonConsolidatedMember135360000JPY
Short term loans receivablePrior1YearInstant_NonConsolidatedMember600000000JPY
Short term loans receivableCurrentYearInstant_NonConsolidatedMember1040000000JPY
Other caPrior1YearInstant_NonConsolidatedMember196252000JPY
Other caCurrentYearInstant_NonConsolidatedMember167700000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember1576930000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember1981351000JPY
BuildingsPrior1YearInstant_NonConsolidatedMember70210000JPY
BuildingsCurrentYearInstant_NonConsolidatedMember70210000JPY

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 · 15 of 26 passed
balance sheet identityconsolidated 2023-07-31pass
balance sheet identityconsolidated 2024-07-31pass
balance sheet identityconsolidated 2025-07-31pass
balance sheet identitynon_consolidated 2024-07-31pass rounding
balance sheet identitynon_consolidated 2025-07-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-07-31mismatch
statement vs summary · net assetsconsolidated 2024-07-31mismatch
statement vs summary · net assetsconsolidated 2025-07-31mismatch
statement vs summary · net assetsnon_consolidated 2023-07-31pass
statement vs summary · net assetsnon_consolidated 2024-07-31pass
statement vs summary · net assetsnon_consolidated 2025-07-31pass
statement vs summary · net income attributable to parentconsolidated 2023-08-01/2024-07-31mismatch
statement vs summary · net income attributable to parentconsolidated 2024-08-01/2025-07-31mismatch
statement vs summary · operating cash flowconsolidated 2023-08-01/2024-07-31mismatch
statement vs summary · operating cash flowconsolidated 2024-08-01/2025-07-31mismatch
statement vs summary · revenueconsolidated 2023-08-01/2024-07-31mismatch
statement vs summary · revenueconsolidated 2024-08-01/2025-07-31pass
statement vs summary · revenuenon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · revenuenon_consolidated 2024-08-01/2025-07-31pass
statement vs summary · total assetsconsolidated 2023-07-31mismatch
statement vs summary · total assetsconsolidated 2024-07-31mismatch
statement vs summary · total assetsconsolidated 2025-07-31mismatch
statement vs summary · total assetsnon_consolidated 2024-07-31pass
statement vs summary · total assetsnon_consolidated 2025-07-31pass