Annual report

Period2024-08-01 → 2025-07-31
Filed2025-10-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥2.5bn2024-08-01 → 2025-07-31Cons.Net sales
Revenue¥3.1bn2023-08-01 → 2024-07-31Cons.Net sales
Revenue¥1.3bn2022-08-01 → 2023-07-31vCons.Net sales (5-year summary)
Revenue¥247m2021-08-01 → 2022-07-31vCons.Net sales (5-year summary)
Revenue¥84m2020-08-01 → 2021-07-31dCons.Net sales (5-year summary)
Operating income¥29m2024-08-01 → 2025-07-31Cons.Operating income
Operating income¥264m2023-08-01 → 2024-07-31Cons.Operating income
Ordinary income¥28m2024-08-01 → 2025-07-31Cons.Ordinary income
Ordinary income¥279m2023-08-01 → 2024-07-31Cons.Ordinary income
Ordinary income¥16m2022-08-01 → 2023-07-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥177m2021-08-01 → 2022-07-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥133m2020-08-01 → 2021-07-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥28m2024-08-01 → 2025-07-31Cons.Income before income taxes
Profit before tax¥266m2023-08-01 → 2024-07-31Cons.Income before income taxes
Net income (owners)¥10m2024-08-01 → 2025-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥249m2023-08-01 → 2024-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥27m2022-08-01 → 2023-07-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥218m2021-08-01 → 2022-07-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥130m2020-08-01 → 2021-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥10m2024-08-01 → 2025-07-31Cons.Profit loss
Net income¥249m2023-08-01 → 2024-07-31Cons.Profit loss
Total assets¥4.0bnat 2025-07-31Cons.Assets
Total assets¥2.9bnat 2024-07-31Cons.Assets
Total assets¥2.7bnat 2023-07-31vCons.Total assets (5-year summary)
Total assets¥2.3bnat 2022-07-31vCons.Total assets (5-year summary)
Total assets¥2.3bnat 2021-07-31dCons.Total assets (5-year summary)
Total liabilities¥2.9bnat 2025-07-31Cons.Liabilities
Total liabilities¥1.7bnat 2024-07-31Cons.Liabilities
Net assets / equity¥1.1bnat 2025-07-31Cons.Net assets
Net assets / equity¥1.2bnat 2024-07-31Cons.Net assets
Net assets / equity¥716mat 2023-07-31vCons.Net assets
Net assets / equity¥531mat 2022-07-31vCons.Net assets (5-year summary)
Net assets / equity¥562mat 2021-07-31dCons.Net assets (5-year summary)
Cash and deposits¥2.5bnat 2025-07-31Cons.Cash and deposits
Cash and deposits¥1.6bnat 2024-07-31Cons.Cash and deposits
Cash & equivalents¥2.6bnat 2025-07-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2024-07-31Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2023-07-31vCons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2022-07-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.6bnat 2021-07-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥187m2024-08-01 → 2025-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥289m2023-08-01 → 2024-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥119m2022-08-01 → 2023-07-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥145m2021-08-01 → 2022-07-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥136m2020-08-01 → 2021-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥14m2024-08-01 → 2025-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥24m2023-08-01 → 2024-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥84m2022-08-01 → 2023-07-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥54m2021-08-01 → 2022-07-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥64m2020-08-01 → 2021-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.1bn2024-08-01 → 2025-07-31Cons.Net cash provided by used in financing activities
Financing cash flow¥152m2023-08-01 → 2024-07-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥160m2022-08-01 → 2023-07-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥9m2021-08-01 → 2022-07-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥195m2020-08-01 → 2021-07-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥6.312024-08-01 → 2025-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥170.172023-08-01 → 2024-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥202022-08-01 → 2023-07-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-164.72021-08-01 → 2022-07-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-104.862020-08-01 → 2021-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥6.192024-08-01 → 2025-07-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥162.072023-08-01 → 2024-07-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥19.012022-08-01 → 2023-07-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥754.7at 2025-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥761.11at 2024-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥510.52at 2023-07-31vCons.Net assets per share (5-year summary)
Net assets per share¥397.11at 2022-07-31vCons.Net assets per share (5-year summary)
Net assets per share¥449.36at 2021-07-31dCons.Net assets per share (5-year summary)
Equity ratio28.4%at 2025-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio40.0%at 2024-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio26.7%at 2023-07-31vCons.Equity to asset ratio (5-year summary)
Equity ratio23.5%at 2022-07-31vCons.Equity to asset ratio (5-year summary)
Equity ratio24.3%at 2021-07-31dCons.Equity to asset ratio (5-year summary)
ROE0.8%2024-08-01 → 2025-07-31Cons.Rate of return on equity (5-year summary)
ROE26.8%2023-08-01 → 2024-07-31Cons.Rate of return on equity (5-year summary)
ROE4.3%2022-08-01 → 2023-07-31vCons.Rate of return on equity (5-year summary)
ROE-40.1%2021-08-01 → 2022-07-31vCons.Rate of return on equity (5-year summary)
ROE-21.2%2020-08-01 → 2021-07-31dCons.Rate of return on equity (5-year summary)
Employees19at 2025-07-31Cons.Number of employees
Employees25at 2024-07-31Cons.Number of employees
Employees21at 2023-07-31vCons.Number of employees
Employees22at 2022-07-31vCons.Number of employees
Employees24at 2021-07-31dCons.Number of employees
Revenue¥2.5bn2024-08-01 → 2025-07-31StandaloneNet sales
Revenue¥3.1bn2023-08-01 → 2024-07-31StandaloneNet sales
Revenue¥1.3bn2022-08-01 → 2023-07-31vStandaloneNet sales (5-year summary)
Revenue¥240m2021-08-01 → 2022-07-31vStandaloneNet sales (5-year summary)
Revenue¥79m2020-08-01 → 2021-07-31dStandaloneNet sales (5-year summary)
Operating income¥20m2024-08-01 → 2025-07-31StandaloneOperating income
Operating income¥257m2023-08-01 → 2024-07-31StandaloneOperating income
Ordinary income¥21m2024-08-01 → 2025-07-31StandaloneOrdinary income
Ordinary income¥272m2023-08-01 → 2024-07-31StandaloneOrdinary income
Ordinary income¥19m2022-08-01 → 2023-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥173m2021-08-01 → 2022-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥132m2020-08-01 → 2021-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥21m2024-08-01 → 2025-07-31StandaloneIncome before income taxes
Profit before tax¥259m2023-08-01 → 2024-07-31StandaloneIncome before income taxes
Net income¥6m2024-08-01 → 2025-07-31StandaloneProfit loss
Net income¥244m2023-08-01 → 2024-07-31StandaloneProfit loss
Net income¥30m2022-08-01 → 2023-07-31vStandaloneNet income loss (5-year summary)
Net income−¥213m2021-08-01 → 2022-07-31vStandaloneNet income loss (5-year summary)
Net income−¥128m2020-08-01 → 2021-07-31dStandaloneNet income loss (5-year summary)
Total assets¥3.9bnat 2025-07-31StandaloneAssets
Total assets¥2.7bnat 2024-07-31StandaloneAssets
Total assets¥2.5bnat 2023-07-31vStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2022-07-31vStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2021-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.7bnat 2025-07-31StandaloneLiabilities
Total liabilities¥1.6bnat 2024-07-31StandaloneLiabilities
Net assets / equity¥1.2bnat 2025-07-31StandaloneNet assets
Net assets / equity¥1.2bnat 2024-07-31StandaloneNet assets
Net assets / equity¥729mat 2023-07-31vStandaloneNet assets
Net assets / equity¥540mat 2022-07-31vStandaloneNet assets (5-year summary)
Net assets / equity¥566mat 2021-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.4bnat 2025-07-31StandaloneCash and deposits
Cash and deposits¥1.6bnat 2024-07-31StandaloneCash and deposits
EPS (basic)¥3.752024-08-01 → 2025-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥167.182023-08-01 → 2024-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.692022-08-01 → 2023-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-160.652021-08-01 → 2022-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-103.182020-08-01 → 2021-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥3.682024-08-01 → 2025-07-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥159.222023-08-01 → 2024-07-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥21.342022-08-01 → 2023-07-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥182024-08-01 → 2025-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥152023-08-01 → 2024-07-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥757.89at 2025-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥766.86at 2024-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥519.88at 2023-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥404.42at 2022-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥448.15at 2021-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio29.6%at 2025-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.4%at 2024-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.8%at 2023-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio25.7%at 2022-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio26.4%at 2021-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE0.5%2024-08-01 → 2025-07-31StandaloneRate of return on equity (5-year summary)
ROE26.0%2023-08-01 → 2024-07-31StandaloneRate of return on equity (5-year summary)
ROE4.8%2022-08-01 → 2023-07-31vStandaloneRate of return on equity (5-year summary)
ROE-38.6%2021-08-01 → 2022-07-31vStandaloneRate of return on equity (5-year summary)
ROE-20.7%2020-08-01 → 2021-07-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,524,700at 2025-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,521,200at 2024-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,407,560at 2023-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,346,160at 2022-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,263,360at 2021-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees19at 2025-07-31StandaloneNumber of employees
Employees25at 2024-07-31StandaloneNumber of employees
Employees21at 2023-07-31vStandaloneNumber of employees
Employees22at 2022-07-31vStandaloneNumber of employees
Employees24at 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.

Segments · 34
SegmentItemPeriodValue
Otherother segmentsdepreciation2024-08-01 → 2025-07-31¥3m
Otherother segmentsrevenue2024-08-01 → 2025-07-31¥39m
Otherother segmentsrevenue external2024-08-01 → 2025-07-31¥39m
Otherother segmentssegment assetsat 2025-07-31¥201m
Otherother segmentssegment profit2024-08-01 → 2025-07-31¥12m
Travel Agencyreportable segmentcapex2024-08-01 → 2025-07-31¥20m
Travel Agencyreportable segmentdepreciation2024-08-01 → 2025-07-31¥16m
Travel Agencyreportable segmentrevenue2024-08-01 → 2025-07-31¥2.5bn
Travel Agencyreportable segmentrevenue external2024-08-01 → 2025-07-31¥2.5bn
Travel Agencyreportable segmentsegment assetsat 2025-07-31¥3.8bn
Travel Agencyreportable segmentsegment profit2024-08-01 → 2025-07-31¥17m
Total Of Reportable Segments And Otherssegment totalcapex2024-08-01 → 2025-07-31¥20m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-08-01 → 2025-07-31¥19m
Total Of Reportable Segments And Otherssegment totalrevenue2024-08-01 → 2025-07-31¥2.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-08-01 → 2025-07-31¥2.5bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-07-31¥4.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-08-01 → 2025-07-31¥29m
Otherother segmentsdepreciation2023-08-01 → 2024-07-31¥3m
Otherother segmentsrevenue2023-08-01 → 2024-07-31¥36m
Otherother segmentsrevenue external2023-08-01 → 2024-07-31¥36m
Otherother segmentssegment assetsat 2024-07-31¥200m
Otherother segmentssegment profit2023-08-01 → 2024-07-31¥10m
Travel Agencyreportable segmentcapex2023-08-01 → 2024-07-31¥22m
Travel Agencyreportable segmentdepreciation2023-08-01 → 2024-07-31¥16m
Travel Agencyreportable segmentrevenue2023-08-01 → 2024-07-31¥3.1bn
Travel Agencyreportable segmentrevenue external2023-08-01 → 2024-07-31¥3.1bn
Travel Agencyreportable segmentsegment assetsat 2024-07-31¥2.7bn
Travel Agencyreportable segmentsegment profit2023-08-01 → 2024-07-31¥254m
Total Of Reportable Segments And Otherssegment totalcapex2023-08-01 → 2024-07-31¥22m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-08-01 → 2024-07-31¥19m
Total Of Reportable Segments And Otherssegment totalrevenue2023-08-01 → 2024-07-31¥3.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-08-01 → 2024-07-31¥3.1bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-07-31¥2.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-08-01 → 2024-07-31¥264m

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

All source rows · 1,216
ItemContextValueUnit
Treasury stockCurrentYearInstant_NonConsolidatedMember-35362000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember1157318000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1146296000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember-1341000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember-1205000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember-1341000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember-1205000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember3822000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember6770000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1159799000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1151860000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2727797000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember3872163000JPY
Net salesPrior1YearDuration_NonConsolidatedMember3111688000JPY
Net salesCurrentYearDuration_NonConsolidatedMember2514809000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember2397915000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember2034055000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember713772000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember480753000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember456806000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember460615000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember256966000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember20137000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember1808000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember2275000JPY
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember17088000JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember12998000JPY
Fiduciary obligation fee income noiPrior1YearDuration_NonConsolidatedMember1090000JPY
Fiduciary obligation fee income noiCurrentYearDuration_NonConsolidatedMember1090000JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember8340000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember-JPY
Income from point cord noiPrior1YearDuration_NonConsolidatedMember1603000JPY
Income from point cord noiCurrentYearDuration_NonConsolidatedMember2304000JPY
Other noiPrior1YearDuration_NonConsolidatedMember427000JPY
Other noiCurrentYearDuration_NonConsolidatedMember325000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember30359000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember18994000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember6928000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember13766000JPY
Issuance cost of subscription rights to shares noePrior1YearDuration_NonConsolidatedMember2559000JPY
Issuance cost of subscription rights to shares noeCurrentYearDuration_NonConsolidatedMember1677000JPY
Loss on redemption of investment securities noePrior1YearDuration_NonConsolidatedMember1722000JPY
Loss on redemption of investment securities noeCurrentYearDuration_NonConsolidatedMember-JPY
Loss on investments in partnership noePrior1YearDuration_NonConsolidatedMember-JPY
Loss on investments in partnership noeCurrentYearDuration_NonConsolidatedMember2471000JPY
Settlement money paid noePrior1YearDuration_NonConsolidatedMember4000000JPY
Settlement money paid noeCurrentYearDuration_NonConsolidatedMember-JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember15210000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember17916000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember272115000JPY

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