Annual report

Period2021-07-01 → 2022-06-30
Filed2022-09-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 144
MetricValuePeriodScopeSource row
Revenue¥6.3bn2021-07-01 → 2022-06-30Cons.Net sales
Revenue¥6.3bn2020-07-01 → 2021-06-30Cons.Net sales
Revenue¥6.4bn2019-07-01 → 2020-06-30dCons.Net sales (5-year summary)
Revenue¥4.4bn2018-07-01 → 2019-06-30dCons.Net sales (5-year summary)
Revenue¥4.3bn2017-07-01 → 2018-06-30dCons.Net sales (5-year summary)
Operating income¥787m2021-07-01 → 2022-06-30Cons.Operating income
Operating income¥810m2020-07-01 → 2021-06-30Cons.Operating income
Ordinary income¥992m2021-07-01 → 2022-06-30Cons.Ordinary income
Ordinary income¥937m2020-07-01 → 2021-06-30Cons.Ordinary income
Ordinary income¥1.0bn2019-07-01 → 2020-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥419m2018-07-01 → 2019-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥502m2017-07-01 → 2018-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.2bn2021-07-01 → 2022-06-30Cons.Income before income taxes
Profit before tax¥941m2020-07-01 → 2021-06-30Cons.Income before income taxes
Net income (owners)¥795m2021-07-01 → 2022-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥678m2020-07-01 → 2021-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥704m2019-07-01 → 2020-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥363m2018-07-01 → 2019-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥181m2017-07-01 → 2018-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥795m2021-07-01 → 2022-06-30Cons.Profit loss
Net income¥678m2020-07-01 → 2021-06-30Cons.Profit loss
Total assets¥7.4bnat 2022-06-30Cons.Assets
Total assets¥6.5bnat 2021-06-30Cons.Assets
Total assets¥6.3bnat 2020-06-30dCons.Total assets (5-year summary)
Total assets¥4.7bnat 2019-06-30dCons.Total assets (5-year summary)
Total assets¥5.3bnat 2018-06-30dCons.Total assets (5-year summary)
Total liabilities¥2.5bnat 2022-06-30Cons.Liabilities
Total liabilities¥2.5bnat 2021-06-30Cons.Liabilities
Net assets / equity¥5.0bnat 2022-06-30Cons.Net assets
Net assets / equity¥4.0bnat 2021-06-30Cons.Net assets
Net assets / equity¥3.0bnat 2020-06-30dCons.Net assets
Net assets / equity¥2.4bnat 2019-06-30dCons.Net assets (5-year summary)
Net assets / equity¥2.6bnat 2018-06-30dCons.Net assets (5-year summary)
Cash and deposits¥2.1bnat 2022-06-30Cons.Cash and deposits
Cash and deposits¥1.7bnat 2021-06-30Cons.Cash and deposits
Cash & equivalents¥2.0bnat 2022-06-30Cons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2021-06-30Cons.Cash and cash equivalents
Cash & equivalents¥978mat 2020-06-30dCons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2019-06-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2018-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥152m2021-07-01 → 2022-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.7bn2020-07-01 → 2021-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥5m2019-07-01 → 2020-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥438m2018-07-01 → 2019-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥942m2017-07-01 → 2018-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥87m2021-07-01 → 2022-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥318m2020-07-01 → 2021-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥375m2019-07-01 → 2020-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2m2018-07-01 → 2019-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥360m2017-07-01 → 2018-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥206m2021-07-01 → 2022-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥793m2020-07-01 → 2021-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥300m2019-07-01 → 2020-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥530m2018-07-01 → 2019-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥2.3bn2017-07-01 → 2018-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥112.782021-07-01 → 2022-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥96.722020-07-01 → 2021-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥101.512019-07-01 → 2020-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥52.312018-07-01 → 2019-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥25.782017-07-01 → 2018-06-30dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥705.07at 2022-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥562.94at 2021-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥437.56at 2020-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥353.14at 2019-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥294.73at 2018-06-30dCons.Net assets per share (5-year summary)
Equity ratio67.0%at 2022-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio61.0%at 2021-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio47.8%at 2020-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio51.7%at 2019-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio39.3%at 2018-06-30dCons.Equity to asset ratio (5-year summary)
ROE17.8%2021-07-01 → 2022-06-30Cons.Rate of return on equity (5-year summary)
ROE19.4%2020-07-01 → 2021-06-30Cons.Rate of return on equity (5-year summary)
ROE25.7%2019-07-01 → 2020-06-30dCons.Rate of return on equity (5-year summary)
ROE16.1%2018-07-01 → 2019-06-30dCons.Rate of return on equity (5-year summary)
ROE9.1%2017-07-01 → 2018-06-30dCons.Rate of return on equity (5-year summary)
Employees197at 2022-06-30Cons.Number of employees
Employees184at 2021-06-30Cons.Number of employees
Employees168at 2020-06-30dCons.Number of employees
Employees170at 2019-06-30dCons.Number of employees
Employees148at 2018-06-30dCons.Number of employees
Revenue¥3.4bn2021-07-01 → 2022-06-30StandaloneNet sales
Revenue¥4.4bn2020-07-01 → 2021-06-30StandaloneNet sales
Revenue¥5.2bn2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Revenue¥2.6bn2018-07-01 → 2019-06-30dStandaloneNet sales (5-year summary)
Revenue¥2.5bn2017-07-01 → 2018-06-30dStandaloneNet sales (5-year summary)
Operating income¥537m2021-07-01 → 2022-06-30StandaloneOperating income
Operating income¥634m2020-07-01 → 2021-06-30StandaloneOperating income
Ordinary income¥988m2021-07-01 → 2022-06-30StandaloneOrdinary income
Ordinary income¥948m2020-07-01 → 2021-06-30StandaloneOrdinary income
Ordinary income¥832m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥38m2018-07-01 → 2019-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥73m2017-07-01 → 2018-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥986m2021-07-01 → 2022-06-30StandaloneIncome before income taxes
Profit before tax¥952m2020-07-01 → 2021-06-30StandaloneIncome before income taxes
Net income¥690m2021-07-01 → 2022-06-30StandaloneProfit loss
Net income¥762m2020-07-01 → 2021-06-30StandaloneProfit loss
Net income¥632m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Net income−¥8m2018-07-01 → 2019-06-30dStandaloneNet income loss (5-year summary)
Net income−¥54m2017-07-01 → 2018-06-30dStandaloneNet income loss (5-year summary)
Total assets¥4.9bnat 2022-06-30StandaloneAssets
Total assets¥4.6bnat 2021-06-30StandaloneAssets
Total assets¥5.1bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2019-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2018-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2022-06-30StandaloneLiabilities
Total liabilities¥1.4bnat 2021-06-30StandaloneLiabilities
Net assets / equity¥3.8bnat 2022-06-30StandaloneNet assets
Net assets / equity¥3.2bnat 2021-06-30StandaloneNet assets
Net assets / equity¥2.3bnat 2020-06-30dStandaloneNet assets
Net assets / equity¥1.8bnat 2019-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.8bnat 2018-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2022-06-30StandaloneCash and deposits
Cash and deposits¥1.2bnat 2021-06-30StandaloneCash and deposits
EPS (basic)¥97.862021-07-01 → 2022-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥108.752020-07-01 → 2021-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥91.172019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1.12018-07-01 → 2019-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.782017-07-01 → 2018-06-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥202021-07-01 → 2022-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥152020-07-01 → 2021-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥102019-07-01 → 2020-06-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥532.88at 2022-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥450.07at 2021-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥336.42at 2020-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥257.26at 2019-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥263.09at 2018-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio77.2%at 2022-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.9%at 2021-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.4%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio73.6%at 2019-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio55.6%at 2018-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE19.9%2021-07-01 → 2022-06-30StandaloneRate of return on equity (5-year summary)
ROE27.7%2020-07-01 → 2021-06-30StandaloneRate of return on equity (5-year summary)
ROE30.8%2019-07-01 → 2020-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued7,078,400at 2022-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued7,078,400at 2021-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued7,078,400at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,539,200at 2019-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,539,200at 2018-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees93at 2022-06-30StandaloneNumber of employees
Employees96at 2021-06-30StandaloneNumber of employees
Employees81at 2020-06-30dStandaloneNumber of employees
Employees78at 2019-06-30dStandaloneNumber of employees
Employees68at 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 · 32
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2021-07-01 → 2022-06-30¥30m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2021-07-01 → 2022-06-30−¥545m
Energyreportable segmentdepreciation2021-07-01 → 2022-06-30¥139m
Energyreportable segmentemployeesat 2022-06-3019 pure
Energyreportable segmentrevenue2021-07-01 → 2022-06-30¥4.9bn
Energyreportable segmentrevenue external2021-07-01 → 2022-06-30¥4.9bn
Energyreportable segmentsegment profit2021-07-01 → 2022-06-30¥1.1bn
Waterreportable segmentdepreciation2021-07-01 → 2022-06-30¥33m
Waterreportable segmentemployeesat 2022-06-3033 pure
Waterreportable segmentrevenue2021-07-01 → 2022-06-30¥1.4bn
Waterreportable segmentrevenue external2021-07-01 → 2022-06-30¥1.4bn
Waterreportable segmentsegment profit2021-07-01 → 2022-06-30¥224m
—segment totaldepreciation2021-07-01 → 2022-06-30¥172m
—segment totalrevenue2021-07-01 → 2022-06-30¥6.3bn
—segment totalrevenue external2021-07-01 → 2022-06-30¥6.3bn
—segment totalsegment profit2021-07-01 → 2022-06-30¥1.3bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2020-07-01 → 2021-06-30¥26m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2020-07-01 → 2021-06-30−¥517m
Energyreportable segmentdepreciation2020-07-01 → 2021-06-30¥122m
Energyreportable segmentrevenue2020-07-01 → 2021-06-30¥5.3bn
Energyreportable segmentrevenue external2020-07-01 → 2021-06-30¥5.3bn
Energyreportable segmentsegment profit2020-07-01 → 2021-06-30¥1.3bn
Waterreportable segmentdepreciation2020-07-01 → 2021-06-30¥19m
Waterreportable segmentrevenue2020-07-01 → 2021-06-30¥969m
Waterreportable segmentrevenue external2020-07-01 → 2021-06-30¥969m
Waterreportable segmentsegment profit2020-07-01 → 2021-06-30¥74m
—segment totaldepreciation2020-07-01 → 2021-06-30¥141m
—segment totalrevenue2020-07-01 → 2021-06-30¥6.3bn
—segment totalrevenue external2020-07-01 → 2021-06-30¥6.3bn
—segment totalsegment profit2020-07-01 → 2021-06-30¥1.3bn
Energyreportable segmentemployeesat 2022-06-3019 pure
Waterreportable segmentemployeesat 2022-06-3033 pure

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

All source rows · 1,328
ItemContextValueUnit
Total assets (5-year summary)Prior1YearInstant6501110000JPY
Total assets (5-year summary)CurrentYearInstant7421722000JPY
Net assets per share (5-year summary)Prior4YearInstant294.73
Net assets per share (5-year summary)Prior3YearInstant353.14
Net assets per share (5-year summary)Prior2YearInstant437.56
Net assets per share (5-year summary)Prior1YearInstant562.94
Net assets per share (5-year summary)CurrentYearInstant705.07
Basic earnings loss per share (5-year summary)Prior4YearDuration25.78
Basic earnings loss per share (5-year summary)Prior3YearDuration52.31
Basic earnings loss per share (5-year summary)Prior2YearDuration101.51
Basic earnings loss per share (5-year summary)Prior1YearDuration96.72
Basic earnings loss per share (5-year summary)CurrentYearDuration112.78
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.393
Equity to asset ratio (5-year summary)Prior3YearInstant0.517
Equity to asset ratio (5-year summary)Prior2YearInstant0.478
Equity to asset ratio (5-year summary)Prior1YearInstant0.610
Equity to asset ratio (5-year summary)CurrentYearInstant0.670
Rate of return on equity (5-year summary)Prior4YearDuration0.091
Rate of return on equity (5-year summary)Prior3YearDuration0.161
Rate of return on equity (5-year summary)Prior2YearDuration0.257
Rate of return on equity (5-year summary)Prior1YearDuration0.194
Rate of return on equity (5-year summary)CurrentYearDuration0.178
Price earnings ratio (5-year summary)Prior4YearDuration21.41
Price earnings ratio (5-year summary)Prior3YearDuration7.64
Price earnings ratio (5-year summary)Prior2YearDuration9.06
Price earnings ratio (5-year summary)Prior1YearDuration9.12
Price earnings ratio (5-year summary)CurrentYearDuration6.57
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration941582000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration438496000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration5027000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration1693909000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration152267000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration360473000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-2464000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-375345000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-317580000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-87282000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-2254032000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-530324000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration300072000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-792590000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration206190000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant1383526000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant1058555000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant978383000JPY

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
balance sheet identityconsolidated 2022-06-30pass
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