Annual report

Period2021-07-01 → 2022-06-30
Filed2023-02-02
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100P99A. Amended by S100Q2GS (2023-02-02).

Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥34.9bn2021-07-01 → 2022-06-30Cons.Net sales
Revenue¥34.2bn2020-07-01 → 2021-06-30Cons.Net sales
Revenue¥28.4bn2019-07-01 → 2020-06-30dCons.Net sales (5-year summary)
Revenue¥29.6bn2018-07-01 → 2019-06-30dCons.Net sales (5-year summary)
Operating income¥5.1bn2021-07-01 → 2022-06-30Cons.Operating income
Operating income¥4.4bn2020-07-01 → 2021-06-30Cons.Operating income
Ordinary income¥4.7bn2021-07-01 → 2022-06-30Cons.Ordinary income
Ordinary income¥3.8bn2020-07-01 → 2021-06-30Cons.Ordinary income
Ordinary income¥2.5bn2019-07-01 → 2020-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥775m2018-07-01 → 2019-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥4.3bn2021-07-01 → 2022-06-30Cons.Income before income taxes
Profit before tax¥3.4bn2020-07-01 → 2021-06-30Cons.Income before income taxes
Net income (owners)¥2.7bn2021-07-01 → 2022-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.0bn2020-07-01 → 2021-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.6bn2019-07-01 → 2020-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥38m2018-07-01 → 2019-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥2.8bn2021-07-01 → 2022-06-30Cons.Profit loss
Net income¥2.1bn2020-07-01 → 2021-06-30Cons.Profit loss
Total assets¥94.3bnat 2022-06-30Cons.Assets
Total assets¥100.7bnat 2021-06-30Cons.Assets
Total assets¥81.2bnat 2020-06-30dCons.Total assets (5-year summary)
Total assets¥59.2bnat 2019-06-30dCons.Total assets (5-year summary)
Total liabilities¥69.0bnat 2022-06-30Cons.Liabilities
Total liabilities¥77.9bnat 2021-06-30Cons.Liabilities
Net assets / equity¥25.2bnat 2022-06-30Cons.Net assets
Net assets / equity¥22.8bnat 2021-06-30Cons.Net assets
Net assets / equity¥8.4bnat 2020-06-30dCons.Net assets
Net assets / equity¥8.5bnat 2019-06-30dCons.Net assets (5-year summary)
Cash and deposits¥22.6bnat 2022-06-30Cons.Cash and deposits
Cash and deposits¥26.0bnat 2021-06-30Cons.Cash and deposits
Cash & equivalents¥18.4bnat 2022-06-30Cons.Cash and cash equivalents
Cash & equivalents¥22.2bnat 2021-06-30Cons.Cash and cash equivalents
Cash & equivalents¥9.1bnat 2020-06-30dCons.Cash and cash equivalents
Cash & equivalents¥6.9bnat 2019-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥14.6bn2021-07-01 → 2022-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥431m2020-07-01 → 2021-06-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.6bn2019-07-01 → 2020-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.2bn2018-07-01 → 2019-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥6.2bn2021-07-01 → 2022-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥4.5bn2020-07-01 → 2021-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥15.3bn2019-07-01 → 2020-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥8.4bn2018-07-01 → 2019-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥12.4bn2021-07-01 → 2022-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥17.1bn2020-07-01 → 2021-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥19.2bn2019-07-01 → 2020-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥7.6bn2018-07-01 → 2019-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥77.192021-07-01 → 2022-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥72.862020-07-01 → 2021-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥63.752019-07-01 → 2020-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.542018-07-01 → 2019-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥76.192021-07-01 → 2022-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥70.742020-07-01 → 2021-06-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥717.85at 2022-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥652.35at 2021-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥299.7at 2020-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥277.26at 2019-06-30dCons.Net assets per share (5-year summary)
Equity ratio26.7%at 2022-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio22.6%at 2021-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio9.6%at 2020-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio11.7%at 2019-06-30dCons.Equity to asset ratio (5-year summary)
ROE11.2%2021-07-01 → 2022-06-30Cons.Rate of return on equity (5-year summary)
ROE13.1%2020-07-01 → 2021-06-30Cons.Rate of return on equity (5-year summary)
ROE22.1%2019-07-01 → 2020-06-30dCons.Rate of return on equity (5-year summary)
ROE0.5%2018-07-01 → 2019-06-30dCons.Rate of return on equity (5-year summary)
Employees350at 2022-06-30Cons.Number of employees
Employees316at 2021-06-30Cons.Number of employees
Employees300at 2020-06-30dCons.Number of employees
Employees295at 2019-06-30dCons.Number of employees
Revenue¥2.9bn2021-07-01 → 2022-06-30StandaloneOperating revenue1
Revenue¥1.1bn2020-07-01 → 2021-06-30StandaloneOperating revenue1
Revenue¥970m2019-07-01 → 2020-06-30dStandaloneOperating revenue1 (5-year summary)
Revenue¥750m2018-07-01 → 2019-06-30dStandaloneOperating revenue1 (5-year summary)
Revenue¥272m2017-07-01 → 2018-06-30dStandaloneOperating revenue1 (5-year summary)
Operating income¥2.0bn2021-07-01 → 2022-06-30StandaloneOperating income
Operating income¥295m2020-07-01 → 2021-06-30StandaloneOperating income
Ordinary income¥2.0bn2021-07-01 → 2022-06-30StandaloneOrdinary income
Ordinary income¥255m2020-07-01 → 2021-06-30StandaloneOrdinary income
Ordinary income¥218m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥207m2018-07-01 → 2019-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥95m2017-07-01 → 2018-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.0bn2021-07-01 → 2022-06-30StandaloneIncome before income taxes
Profit before tax¥255m2020-07-01 → 2021-06-30StandaloneIncome before income taxes
Net income¥1.9bn2021-07-01 → 2022-06-30StandaloneProfit loss
Net income¥178m2020-07-01 → 2021-06-30StandaloneProfit loss
Net income¥154m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Net income¥131m2018-07-01 → 2019-06-30dStandaloneNet income loss (5-year summary)
Net income¥67m2017-07-01 → 2018-06-30dStandaloneNet income loss (5-year summary)
Total assets¥18.5bnat 2022-06-30StandaloneAssets
Total assets¥17.4bnat 2021-06-30StandaloneAssets
Total assets¥3.7bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2019-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2018-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥848mat 2022-06-30StandaloneLiabilities
Total liabilities¥916mat 2021-06-30StandaloneLiabilities
Net assets / equity¥17.7bnat 2022-06-30StandaloneNet assets
Net assets / equity¥16.4bnat 2021-06-30StandaloneNet assets
Net assets / equity¥2.7bnat 2020-06-30dStandaloneNet assets
Net assets / equity¥2.4bnat 2019-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥2.3bnat 2018-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥779mat 2022-06-30StandaloneCash and deposits
Cash and deposits¥14.1bnat 2021-06-30StandaloneCash and deposits
EPS (basic)¥55.072021-07-01 → 2022-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.522020-07-01 → 2021-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.072019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.242018-07-01 → 2019-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.932017-07-01 → 2018-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥54.362021-07-01 → 2022-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥6.332020-07-01 → 2021-06-30StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥212021-07-01 → 2022-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥20.522020-07-01 → 2021-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥202019-07-01 → 2020-06-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥102018-07-01 → 2019-06-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥82017-07-01 → 2018-06-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥504.07at 2022-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥471.86at 2021-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥104.13at 2020-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥95.02at 2019-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥905.79at 2018-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio95.4%at 2022-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.7%at 2021-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.7%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio69.7%at 2019-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio66.6%at 2018-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE11.3%2021-07-01 → 2022-06-30StandaloneRate of return on equity (5-year summary)
ROE1.9%2020-07-01 → 2021-06-30StandaloneRate of return on equity (5-year summary)
ROE6.1%2019-07-01 → 2020-06-30dStandaloneRate of return on equity (5-year summary)
ROE5.7%2018-07-01 → 2019-06-30dStandaloneRate of return on equity (5-year summary)
ROE5.7%2017-07-01 → 2018-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued35,244,100at 2022-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued35,069,100at 2021-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,506,910at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,506,910at 2019-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,506,910at 2018-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees49at 2022-06-30StandaloneNumber of employees
Employees45at 2021-06-30StandaloneNumber of employees
Employees43at 2020-06-30dStandaloneNumber of employees
Employees25at 2019-06-30dStandaloneNumber of employees
Employees17at 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 · 56
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2021-07-01 → 2022-06-30¥23m
Reconciling Itemsreconcilingdepreciation2021-07-01 → 2022-06-30−¥383m
Reconciling Itemsreconcilingrevenue2021-07-01 → 2022-06-30−¥671m
Reconciling Itemsreconcilingrevenue intersegment2021-07-01 → 2022-06-30−¥671m
Reconciling Itemsreconcilingsegment assetsat 2022-06-30¥12.8bn
Reconciling Itemsreconcilingsegment profit2021-07-01 → 2022-06-30¥357m
Energy Supply Businessreportable segmentcapex2021-07-01 → 2022-06-30¥7.9bn
Energy Supply Businessreportable segmentdepreciation2021-07-01 → 2022-06-30¥3.2bn
Energy Supply Businessreportable segmentemployeesat 2022-06-30125 pure
Energy Supply Businessreportable segmentrevenue2021-07-01 → 2022-06-30¥18.1bn
Energy Supply Businessreportable segmentrevenue external2021-07-01 → 2022-06-30¥18.1bn
Energy Supply Businessreportable segmentsegment assetsat 2022-06-30¥73.3bn
Energy Supply Businessreportable segmentsegment profit2021-07-01 → 2022-06-30¥2.6bn
Engineering Businessreportable segmentcapex2021-07-01 → 2022-06-30¥1m
Engineering Businessreportable segmentdepreciation2021-07-01 → 2022-06-30¥41m
Engineering Businessreportable segmentemployeesat 2022-06-30169 pure
Engineering Businessreportable segmentrevenue2021-07-01 → 2022-06-30¥17.5bn
Engineering Businessreportable segmentrevenue external2021-07-01 → 2022-06-30¥16.8bn
Engineering Businessreportable segmentrevenue intersegment2021-07-01 → 2022-06-30¥671m
Engineering Businessreportable segmentsegment assetsat 2022-06-30¥8.1bn
Engineering Businessreportable segmentsegment profit2021-07-01 → 2022-06-30¥2.2bn
—segment totalcapex2021-07-01 → 2022-06-30¥7.9bn
—segment totaldepreciation2021-07-01 → 2022-06-30¥3.2bn
—segment totalemployeesat 2022-06-30294 pure
—segment totalrevenue2021-07-01 → 2022-06-30¥35.6bn
—segment totalrevenue external2021-07-01 → 2022-06-30¥34.9bn
—segment totalrevenue intersegment2021-07-01 → 2022-06-30¥671m
—segment totalsegment assetsat 2022-06-30¥81.4bn
—segment totalsegment profit2021-07-01 → 2022-06-30¥4.8bn
Reconciling Itemsreconcilingcapex2020-07-01 → 2021-06-30¥261m
Reconciling Itemsreconcilingdepreciation2020-07-01 → 2021-06-30−¥348m
Reconciling Itemsreconcilingrevenue2020-07-01 → 2021-06-30−¥9.1bn
Reconciling Itemsreconcilingrevenue intersegment2020-07-01 → 2021-06-30−¥9.1bn
Reconciling Itemsreconcilingsegment assetsat 2021-06-30¥19.9bn
Reconciling Itemsreconcilingsegment profit2020-07-01 → 2021-06-30−¥393m
Energy Supply Businessreportable segmentcapex2020-07-01 → 2021-06-30¥2.0bn
Energy Supply Businessreportable segmentdepreciation2020-07-01 → 2021-06-30¥2.8bn
Energy Supply Businessreportable segmentrevenue2020-07-01 → 2021-06-30¥19.9bn
Energy Supply Businessreportable segmentrevenue external2020-07-01 → 2021-06-30¥19.9bn
Energy Supply Businessreportable segmentrevenue intersegment2020-07-01 → 2021-06-30¥0
Energy Supply Businessreportable segmentsegment assetsat 2021-06-30¥64.2bn
Energy Supply Businessreportable segmentsegment profit2020-07-01 → 2021-06-30¥3.4bn
Engineering Businessreportable segmentcapex2020-07-01 → 2021-06-30¥0
Engineering Businessreportable segmentdepreciation2020-07-01 → 2021-06-30¥43m
Engineering Businessreportable segmentrevenue2020-07-01 → 2021-06-30¥23.5bn
Engineering Businessreportable segmentrevenue external2020-07-01 → 2021-06-30¥14.4bn
Engineering Businessreportable segmentrevenue intersegment2020-07-01 → 2021-06-30¥9.1bn
Engineering Businessreportable segmentsegment assetsat 2021-06-30¥16.7bn
Engineering Businessreportable segmentsegment profit2020-07-01 → 2021-06-30¥1.4bn
—segment totalcapex2020-07-01 → 2021-06-30¥2.0bn
—segment totaldepreciation2020-07-01 → 2021-06-30¥2.8bn
—segment totalrevenue2020-07-01 → 2021-06-30¥43.3bn
—segment totalrevenue external2020-07-01 → 2021-06-30¥34.2bn
—segment totalrevenue intersegment2020-07-01 → 2021-06-30¥9.1bn
—segment totalsegment assetsat 2021-06-30¥80.9bn
—segment totalsegment profit2020-07-01 → 2021-06-30¥4.8bn

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

All source rows · 1,426
ItemContextValueUnit
Basic earnings loss per share (5-year summary)CurrentYearDuration77.19
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration70.74
Diluted earnings per share (5-year summary)CurrentYearDuration76.19
Equity to asset ratio (5-year summary)Prior3YearInstant0.1174
Equity to asset ratio (5-year summary)Prior2YearInstant0.0956
Equity to asset ratio (5-year summary)Prior1YearInstant0.2260
Equity to asset ratio (5-year summary)CurrentYearInstant0.2674
Rate of return on equity (5-year summary)Prior3YearDuration0.0055
Rate of return on equity (5-year summary)Prior2YearDuration0.2209
Rate of return on equity (5-year summary)Prior1YearDuration0.1310
Rate of return on equity (5-year summary)CurrentYearDuration0.1124
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration25.10
Price earnings ratio (5-year summary)CurrentYearDuration15.29
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration1181000000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-1608000000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration431000000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration14646000000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-8427000000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-15348000000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-4475000000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-6215000000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration7649000000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration19220000000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration17098000000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-12397000000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant6872000000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant9094000000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant22169000000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant18369000000JPY
Number of employeesPrior3YearInstant295
Number of employeesPrior2YearInstant300
Number of employeesPrior1YearInstant316
Number of employeesCurrentYearInstant350
Operating revenue1 (5-year summary)Prior4YearDuration_NonConsolidatedMember272000000JPY
Operating revenue1 (5-year summary)Prior3YearDuration_NonConsolidatedMember750000000JPY
Operating revenue1 (5-year summary)Prior2YearDuration_NonConsolidatedMember970000000JPY
Operating revenue1 (5-year summary)Prior1YearDuration_NonConsolidatedMember1080000000JPY
Operating revenue1 (5-year summary)CurrentYearDuration_NonConsolidatedMember2890000000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember95000000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember207000000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember218000000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember255000000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember1988000000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember67000000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember131000000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember154000000JPY

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
balance sheet identitynon_consolidated 2021-06-30pass rounding
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