Annual report

Period2021-07-01 → 2022-06-30
Filed2022-09-26
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 156
MetricValuePeriodScopeSource row
Revenue¥10.0bn2021-07-01 → 2022-06-30Cons.Revenue IFRS
Revenue¥8.7bn2020-07-01 → 2021-06-30Cons.Revenue IFRS
Revenue¥7.6bn2019-07-01 → 2020-06-30dCons.Revenue IFRS (5-year summary)
Revenue¥17.1bn2018-07-01 → 2019-06-30dCons.Revenue IFRS (5-year summary)
Revenue¥12.8bn2017-07-01 → 2018-06-30dCons.Revenue IFRS (5-year summary)
Operating income−¥394m2021-07-01 → 2022-06-30Cons.Operating profit loss IFRS
Operating income¥413m2020-07-01 → 2021-06-30Cons.Operating profit loss IFRS
Profit before tax−¥412m2021-07-01 → 2022-06-30Cons.Profit loss before tax IFRS
Profit before tax¥382m2020-07-01 → 2021-06-30Cons.Profit loss before tax IFRS
Profit before tax¥203m2019-07-01 → 2020-06-30dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥2.1bn2018-07-01 → 2019-06-30dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥1.5bn2017-07-01 → 2018-06-30dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)−¥523m2021-07-01 → 2022-06-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥3.1bn2020-07-01 → 2021-06-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥321m2019-07-01 → 2020-06-30dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥946m2018-07-01 → 2019-06-30dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥707m2017-07-01 → 2018-06-30dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income−¥527m2021-07-01 → 2022-06-30Cons.Profit loss IFRS
Net income¥3.2bn2020-07-01 → 2021-06-30Cons.Profit loss IFRS
Total assets¥20.8bnat 2022-06-30Cons.Assets IFRS
Total assets¥20.3bnat 2021-06-30Cons.Assets IFRS
Total assets¥24.9bnat 2020-06-30dCons.Total assets IFRS (5-year summary)
Total assets¥18.7bnat 2019-06-30dCons.Total assets IFRS (5-year summary)
Total assets¥16.2bnat 2018-06-30dCons.Total assets IFRS (5-year summary)
Total liabilities¥11.8bnat 2022-06-30Cons.Liabilities IFRS
Total liabilities¥9.9bnat 2021-06-30Cons.Liabilities IFRS
Net assets / equity¥9.0bnat 2022-06-30Cons.Equity IFRS
Net assets / equity¥10.5bnat 2021-06-30Cons.Equity IFRS
Net assets / equity¥10.3bnat 2020-06-30dCons.Equity IFRS
Equity (owners)¥8.7bnat 2022-06-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥10.2bnat 2021-06-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥7.4bnat 2020-06-30dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥7.0bnat 2019-06-30dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥6.4bnat 2018-06-30dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥9.6bnat 2022-06-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥9.8bnat 2021-06-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥7.8bnat 2020-06-30dCons.Cash and cash equivalents IFRS
Cash & equivalents¥6.4bnat 2019-06-30dCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥5.0bnat 2018-06-30dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥2.0bn2021-07-01 → 2022-06-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥721m2020-07-01 → 2021-06-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.1bn2019-07-01 → 2020-06-30dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥1.9bn2018-07-01 → 2019-06-30dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥1.4bn2017-07-01 → 2018-06-30dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥1.9bn2021-07-01 → 2022-06-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow¥4.4bn2020-07-01 → 2021-06-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥1.4bn2019-07-01 → 2020-06-30dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥894m2018-07-01 → 2019-06-30dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥590m2017-07-01 → 2018-06-30dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥339m2021-07-01 → 2022-06-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥3.2bn2020-07-01 → 2021-06-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥1.7bn2019-07-01 → 2020-06-30dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥415m2018-07-01 → 2019-06-30dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥849m2017-07-01 → 2018-06-30dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥-29.662021-07-01 → 2022-06-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥174.622020-07-01 → 2021-06-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥18.462019-07-01 → 2020-06-30dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥55.872018-07-01 → 2019-06-30dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥41.882017-07-01 → 2018-06-30dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-29.662021-07-01 → 2022-06-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥173.152020-07-01 → 2021-06-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥18.282019-07-01 → 2020-06-30dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥54.942018-07-01 → 2019-06-30dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥41.352017-07-01 → 2018-06-30dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥497.29at 2022-06-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥577.51at 2021-06-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥422.79at 2020-06-30dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥413.08at 2019-06-30dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥381.21at 2018-06-30dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio41.7%at 2022-06-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio50.0%at 2021-06-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio29.7%at 2020-06-30dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio37.5%at 2019-06-30dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio39.7%at 2018-06-30dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE-5.5%2021-07-01 → 2022-06-30Cons.Rate of return on equity IFRS (5-year summary)
ROE34.9%2020-07-01 → 2021-06-30Cons.Rate of return on equity IFRS (5-year summary)
ROE4.5%2019-07-01 → 2020-06-30dCons.Rate of return on equity IFRS (5-year summary)
ROE14.1%2018-07-01 → 2019-06-30dCons.Rate of return on equity IFRS (5-year summary)
ROE11.4%2017-07-01 → 2018-06-30dCons.Rate of return on equity IFRS (5-year summary)
Employees588at 2022-06-30Cons.Number of employees
Employees478at 2021-06-30Cons.Number of employees
Employees738at 2020-06-30dCons.Number of employees
Employees519at 2019-06-30dCons.Number of employees
Employees463at 2018-06-30dCons.Number of employees
Revenue¥866m2021-07-01 → 2022-06-30StandaloneOperating revenue1
Revenue¥1.2bn2020-07-01 → 2021-06-30StandaloneOperating revenue1
Revenue¥1.1bn2019-07-01 → 2020-06-30dStandaloneOperating revenue1 (5-year summary)
Revenue¥1.1bn2018-07-01 → 2019-06-30dStandaloneOperating revenue1 (5-year summary)
Revenue¥972m2017-07-01 → 2018-06-30dStandaloneOperating revenue1 (5-year summary)
Operating income−¥604m2021-07-01 → 2022-06-30StandaloneOperating income
Operating income¥254m2020-07-01 → 2021-06-30StandaloneOperating income
Ordinary income−¥599m2021-07-01 → 2022-06-30StandaloneOrdinary income
Ordinary income¥261m2020-07-01 → 2021-06-30StandaloneOrdinary income
Ordinary income¥378m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥521m2018-07-01 → 2019-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥507m2017-07-01 → 2018-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.4bn2021-07-01 → 2022-06-30StandaloneIncome before income taxes
Profit before tax¥5.3bn2020-07-01 → 2021-06-30StandaloneIncome before income taxes
Net income−¥1.3bn2021-07-01 → 2022-06-30StandaloneProfit loss
Net income¥5.8bn2020-07-01 → 2021-06-30StandaloneProfit loss
Net income¥287m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Net income¥396m2018-07-01 → 2019-06-30dStandaloneNet income loss (5-year summary)
Net income¥380m2017-07-01 → 2018-06-30dStandaloneNet income loss (5-year summary)
Total assets¥14.7bnat 2022-06-30StandaloneAssets
Total assets¥15.9bnat 2021-06-30StandaloneAssets
Total assets¥12.6bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total assets¥9.8bnat 2019-06-30dStandaloneTotal assets (5-year summary)
Total assets¥8.4bnat 2018-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥7.4bnat 2022-06-30StandaloneLiabilities
Total liabilities¥6.5bnat 2021-06-30StandaloneLiabilities
Net assets / equity¥7.2bnat 2022-06-30StandaloneNet assets
Net assets / equity¥9.4bnat 2021-06-30StandaloneNet assets
Net assets / equity¥3.9bnat 2020-06-30dStandaloneNet assets
Net assets / equity¥3.6bnat 2019-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥3.5bnat 2018-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥6.3bnat 2022-06-30StandaloneCash and deposits
Cash and deposits¥7.5bnat 2021-06-30StandaloneCash and deposits
EPS (basic)¥-71.672021-07-01 → 2022-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3322020-07-01 → 2021-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.492019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥23.42018-07-01 → 2019-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.522017-07-01 → 2018-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥329.212020-07-01 → 2021-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥16.332019-07-01 → 2020-06-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥23.012018-07-01 → 2019-06-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥22.232017-07-01 → 2018-06-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥362021-07-01 → 2022-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥342020-07-01 → 2021-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥282019-07-01 → 2020-06-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥242018-07-01 → 2019-06-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥202017-07-01 → 2018-06-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥414.62at 2022-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥534.75at 2021-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥224.86at 2020-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥209.91at 2019-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥208.52at 2018-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio49.4%at 2022-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.3%at 2021-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.2%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.3%at 2019-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio41.9%at 2018-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE-15.2%2021-07-01 → 2022-06-30StandaloneRate of return on equity (5-year summary)
ROE87.3%2020-07-01 → 2021-06-30StandaloneRate of return on equity (5-year summary)
ROE7.7%2019-07-01 → 2020-06-30dStandaloneRate of return on equity (5-year summary)
ROE11.2%2018-07-01 → 2019-06-30dStandaloneRate of return on equity (5-year summary)
ROE11.0%2017-07-01 → 2018-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued17,698,259at 2022-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued17,597,459at 2021-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued17,509,859at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued16,971,659at 2019-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued16,917,159at 2018-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees58at 2022-06-30StandaloneNumber of employees
Employees52at 2021-06-30StandaloneNumber of employees
Employees21at 2020-06-30dStandaloneNumber of employees
Employees21at 2019-06-30dStandaloneNumber of employees
Employees23at 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 · 14
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2021-07-01 → 2022-06-30−¥170m
Reconciling Itemsreconcilingrevenue intersegment2021-07-01 → 2022-06-30−¥170m
Reconciling Itemsreconcilingsegment profit2021-07-01 → 2022-06-30−¥4m
—segment totalrevenue2021-07-01 → 2022-06-30¥10.2bn
—segment totalrevenue external2021-07-01 → 2022-06-30¥10.0bn
—segment totalrevenue intersegment2021-07-01 → 2022-06-30¥170m
—segment totalsegment profit2021-07-01 → 2022-06-30−¥390m
Reconciling Itemsreconcilingrevenue2020-07-01 → 2021-06-30−¥114m
Reconciling Itemsreconcilingrevenue intersegment2020-07-01 → 2021-06-30−¥114m
Reconciling Itemsreconcilingsegment profit2020-07-01 → 2021-06-30−¥116m
—segment totalrevenue2020-07-01 → 2021-06-30¥8.8bn
—segment totalrevenue external2020-07-01 → 2021-06-30¥8.7bn
—segment totalrevenue intersegment2020-07-01 → 2021-06-30¥114m
—segment totalsegment profit2020-07-01 → 2021-06-30¥530m

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

All source rows · 1,739
ItemContextValueUnit
Total current liabilities IFRSPrior1YearInstant4911850000JPY
Total current liabilities IFRSCurrentYearInstant5936203000JPY
Bonds and borrowings ncl IFRSPrior1YearInstant2618594000JPY
Bonds and borrowings ncl IFRSCurrentYearInstant3644434000JPY
Lease liabilities ncl IFRSPrior1YearInstant2121004000JPY
Lease liabilities ncl IFRSCurrentYearInstant1764532000JPY
Deferred tax liabilities IFRSPrior1YearInstant75201000JPY
Deferred tax liabilities IFRSCurrentYearInstant317718000JPY
Other non current liabilities ncl IFRSPrior1YearInstant132382000JPY
Other non current liabilities ncl IFRSCurrentYearInstant147268000JPY
Non current labilities IFRSPrior1YearInstant4947182000JPY
Non current labilities IFRSCurrentYearInstant5873952000JPY
Liabilities IFRSPrior1YearInstant9859032000JPY
Liabilities IFRSCurrentYearInstant11810156000JPY
Share capital IFRSPrior1YearInstant1750027000JPY
Share capital IFRSCurrentYearInstant1778718000JPY
Capital surplus IFRSPrior1YearInstant934989000JPY
Capital surplus IFRSCurrentYearInstant965568000JPY
Retained earnings IFRSPrior1YearInstant7173991000JPY
Retained earnings IFRSCurrentYearInstant6016133000JPY
Treasury shares IFRSPrior1YearInstant-9000JPY
Treasury shares IFRSCurrentYearInstant-174187000JPY
Other components of equity IFRSPrior1YearInstant303622000JPY
Other components of equity IFRSCurrentYearInstant101175000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant10162621000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant8687408000JPY
Non controlling interests IFRSPrior1YearInstant308355000JPY
Non controlling interests IFRSCurrentYearInstant318844000JPY
Equity IFRSPrior1YearInstant10470977000JPY
Equity IFRSCurrentYearInstant9006252000JPY
Liabilities and equity IFRSPrior1YearInstant20330010000JPY
Liabilities and equity IFRSCurrentYearInstant20816408000JPY
Revenue IFRSPrior1YearDuration8712875000JPY
Revenue IFRSCurrentYearDuration10015519000JPY
Cost of sales IFRSPrior1YearDuration5072648000JPY
Cost of sales IFRSCurrentYearDuration5873356000JPY
Gross profit IFRSPrior1YearDuration3640227000JPY
Gross profit IFRSCurrentYearDuration4142163000JPY
Selling general and administrative expenses IFRSPrior1YearDuration3316823000JPY
Selling general and administrative expenses IFRSCurrentYearDuration4125757000JPY
Other income IFRSPrior1YearDuration134460000JPY
Other income IFRSCurrentYearDuration30818000JPY
Other expenses IFRSPrior1YearDuration48526000JPY
Other expenses IFRSCurrentYearDuration372646000JPY
Operating profit loss before gains losses on securities related to investment business IFRSPrior1YearDuration409336000JPY
Operating profit loss before gains losses on securities related to investment business IFRSCurrentYearDuration-325423000JPY
Gains losses on securities related to investment business IFRSPrior1YearDuration4082000JPY
Gains losses on securities related to investment business IFRSCurrentYearDuration-68167000JPY
Operating profit loss IFRSPrior1YearDuration413419000JPY
Operating profit loss IFRSCurrentYearDuration-393590000JPY

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 · 21 of 21 passed
balance sheet identityconsolidated 2021-06-30pass rounding
balance sheet identityconsolidated 2022-06-30pass
balance sheet identitynon_consolidated 2021-06-30pass rounding
balance sheet identitynon_consolidated 2022-06-30pass rounding
dei present pass
period resolution pass
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