Annual report

Period2021-12-01 → 2022-11-30
Filed2023-02-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100SY26 (2024-02-22).

Key figures · 137
MetricValuePeriodScopeSource row
Revenue¥7.2bn2021-12-01 → 2022-11-30Cons.Net sales
Revenue¥8.3bn2020-12-01 → 2021-11-30Cons.Net sales
Revenue¥6.5bn2019-12-01 → 2020-11-30dCons.Net sales (5-year summary)
Revenue¥7.3bn2018-12-01 → 2019-11-30dCons.Net sales (5-year summary)
Revenue¥7.5bn2017-12-01 → 2018-11-30dCons.Net sales (5-year summary)
Operating income¥316m2021-12-01 → 2022-11-30Cons.Operating income
Operating income¥1.2bn2020-12-01 → 2021-11-30Cons.Operating income
Ordinary income¥179m2021-12-01 → 2022-11-30Cons.Ordinary income
Ordinary income¥1.2bn2020-12-01 → 2021-11-30Cons.Ordinary income
Ordinary income−¥357m2019-12-01 → 2020-11-30dCons.Ordinary income loss (5-year summary)
Ordinary income−¥7m2018-12-01 → 2019-11-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥378m2017-12-01 → 2018-11-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥179m2021-12-01 → 2022-11-30Cons.Income before income taxes
Profit before tax¥512m2020-12-01 → 2021-11-30Cons.Income before income taxes
Net income (owners)−¥48m2021-12-01 → 2022-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥448m2020-12-01 → 2021-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.3bn2019-12-01 → 2020-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥88m2018-12-01 → 2019-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥215m2017-12-01 → 2018-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥48m2021-12-01 → 2022-11-30Cons.Profit loss
Net income¥448m2020-12-01 → 2021-11-30Cons.Profit loss
Total assets¥15.2bnat 2022-11-30Cons.Assets
Total assets¥12.8bnat 2021-11-30Cons.Assets
Total assets¥12.5bnat 2020-11-30dCons.Total assets (5-year summary)
Total assets¥13.0bnat 2019-11-30dCons.Total assets (5-year summary)
Total assets¥14.1bnat 2018-11-30dCons.Total assets (5-year summary)
Total liabilities¥9.3bnat 2022-11-30Cons.Liabilities
Total liabilities¥7.7bnat 2021-11-30Cons.Liabilities
Net assets / equity¥5.9bnat 2022-11-30Cons.Net assets
Net assets / equity¥5.0bnat 2021-11-30Cons.Net assets
Net assets / equity¥4.3bnat 2020-11-30dCons.Net assets
Net assets / equity¥5.3bnat 2019-11-30dCons.Net assets (5-year summary)
Net assets / equity¥5.8bnat 2018-11-30dCons.Net assets (5-year summary)
Cash and deposits¥6.7bnat 2022-11-30Cons.Cash and deposits
Cash and deposits¥5.8bnat 2021-11-30Cons.Cash and deposits
Cash & equivalents¥6.3bnat 2022-11-30Cons.Cash and cash equivalents
Cash & equivalents¥5.6bnat 2021-11-30Cons.Cash and cash equivalents
Cash & equivalents¥4.4bnat 2020-11-30dCons.Cash and cash equivalents
Cash & equivalents¥4.9bnat 2019-11-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥5.8bnat 2018-11-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥123m2021-12-01 → 2022-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.4bn2020-12-01 → 2021-11-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥67m2019-12-01 → 2020-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥117m2018-12-01 → 2019-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.5bn2017-12-01 → 2018-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥251m2021-12-01 → 2022-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥239m2020-12-01 → 2021-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥275m2019-12-01 → 2020-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥197m2018-12-01 → 2019-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥213m2017-12-01 → 2018-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥454m2021-12-01 → 2022-11-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥119m2020-12-01 → 2021-11-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥216m2019-12-01 → 2020-11-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥431m2018-12-01 → 2019-11-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥103m2017-12-01 → 2018-11-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-7.692021-12-01 → 2022-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥72.552020-12-01 → 2021-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-203.032019-12-01 → 2020-11-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥14.262018-12-01 → 2019-11-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥34.852017-12-01 → 2018-11-30dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥952.6at 2022-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥816.73at 2021-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥695.8at 2020-11-30dCons.Net assets per share (5-year summary)
Net assets per share¥864.06at 2019-11-30dCons.Net assets per share (5-year summary)
Net assets per share¥939.04at 2018-11-30dCons.Net assets per share (5-year summary)
Equity ratio38.8%at 2022-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio39.5%at 2021-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio34.5%at 2020-11-30dCons.Equity to asset ratio (5-year summary)
Equity ratio41.2%at 2019-11-30dCons.Equity to asset ratio (5-year summary)
Equity ratio41.1%at 2018-11-30dCons.Equity to asset ratio (5-year summary)
ROE9.6%2020-12-01 → 2021-11-30Cons.Rate of return on equity (5-year summary)
ROE1.6%2018-12-01 → 2019-11-30dCons.Rate of return on equity (5-year summary)
ROE3.8%2017-12-01 → 2018-11-30dCons.Rate of return on equity (5-year summary)
Employees187at 2022-11-30Cons.Number of employees
Employees206at 2021-11-30Cons.Number of employees
Employees213at 2020-11-30dCons.Number of employees
Employees233at 2019-11-30dCons.Number of employees
Employees230at 2018-11-30dCons.Number of employees
Revenue¥3.0bn2021-12-01 → 2022-11-30StandaloneNet sales
Revenue¥3.3bn2020-12-01 → 2021-11-30StandaloneNet sales
Revenue¥2.9bn2019-12-01 → 2020-11-30dStandaloneNet sales (5-year summary)
Revenue¥3.1bn2018-12-01 → 2019-11-30dStandaloneNet sales (5-year summary)
Revenue¥3.2bn2017-12-01 → 2018-11-30dStandaloneNet sales (5-year summary)
Operating income¥18m2021-12-01 → 2022-11-30StandaloneOperating income
Operating income¥382m2020-12-01 → 2021-11-30StandaloneOperating income
Ordinary income−¥49m2021-12-01 → 2022-11-30StandaloneOrdinary income
Ordinary income¥400m2020-12-01 → 2021-11-30StandaloneOrdinary income
Ordinary income−¥96m2019-12-01 → 2020-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥246m2018-12-01 → 2019-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥76m2017-12-01 → 2018-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥49m2021-12-01 → 2022-11-30StandaloneIncome before income taxes
Profit before tax¥187m2020-12-01 → 2021-11-30StandaloneIncome before income taxes
Net income−¥76m2021-12-01 → 2022-11-30StandaloneProfit loss
Net income¥201m2020-12-01 → 2021-11-30StandaloneProfit loss
Net income−¥1.1bn2019-12-01 → 2020-11-30dStandaloneNet income loss (5-year summary)
Net income−¥249m2018-12-01 → 2019-11-30dStandaloneNet income loss (5-year summary)
Net income¥32m2017-12-01 → 2018-11-30dStandaloneNet income loss (5-year summary)
Total assets¥6.3bnat 2022-11-30StandaloneAssets
Total assets¥5.4bnat 2021-11-30StandaloneAssets
Total assets¥5.5bnat 2020-11-30dStandaloneTotal assets (5-year summary)
Total assets¥6.3bnat 2019-11-30dStandaloneTotal assets (5-year summary)
Total assets¥7.1bnat 2018-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥7.0bnat 2022-11-30StandaloneLiabilities
Total liabilities¥6.0bnat 2021-11-30StandaloneLiabilities
Net assets / equity−¥731mat 2022-11-30StandaloneNet assets
Net assets / equity−¥656mat 2021-11-30StandaloneNet assets
Net assets / equity−¥857mat 2020-11-30dStandaloneNet assets
Net assets / equity¥225mat 2019-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥475mat 2018-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥829mat 2022-11-30StandaloneCash and deposits
Cash and deposits¥739mat 2021-11-30StandaloneCash and deposits
EPS (basic)¥-12.362021-12-01 → 2022-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.612020-12-01 → 2021-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-175.062019-12-01 → 2020-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-40.382018-12-01 → 2019-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.192017-12-01 → 2018-11-30dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥-118.25at 2022-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥-106.11at 2021-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥-138.77at 2020-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥36.38at 2019-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥76.89at 2018-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio-11.7%at 2022-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio-12.2%at 2021-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio-15.6%at 2020-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio3.6%at 2019-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio6.7%at 2018-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE7.0%2017-12-01 → 2018-11-30dStandaloneRate of return on equity (5-year summary)
Shares issued6,578,000at 2022-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2021-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2020-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2019-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2018-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees71at 2022-11-30StandaloneNumber of employees
Employees75at 2021-11-30StandaloneNumber of employees
Employees78at 2020-11-30dStandaloneNumber of employees
Employees94at 2019-11-30dStandaloneNumber of employees
Employees91at 2018-11-30dStandaloneNumber 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 · 67
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2021-12-01 → 2022-11-30−¥1.2bn
Reconciling Itemsreconcilingrevenue intersegment2021-12-01 → 2022-11-30−¥1.2bn
Reconciling Itemsreconcilingsegment assetsat 2022-11-30−¥473m
Reconciling Itemsreconcilingsegment profit2021-12-01 → 2022-11-30¥24m
Americareportable segmentcapex2021-12-01 → 2022-11-30¥1m
Americareportable segmentdepreciation2021-12-01 → 2022-11-30¥7m
Americareportable segmentemployeesat 2022-11-3025 pure
Americareportable segmentrevenue2021-12-01 → 2022-11-30¥1.7bn
Americareportable segmentrevenue external2021-12-01 → 2022-11-30¥1.4bn
Americareportable segmentrevenue intersegment2021-12-01 → 2022-11-30¥291m
Americareportable segmentsegment assetsat 2022-11-30¥2.3bn
Americareportable segmentsegment profit2021-12-01 → 2022-11-30−¥84m
Europe Asia And Otherreportable segmentcapex2021-12-01 → 2022-11-30¥15m
Europe Asia And Otherreportable segmentdepreciation2021-12-01 → 2022-11-30¥19m
Europe Asia And Otherreportable segmentemployeesat 2022-11-3064 pure
Europe Asia And Otherreportable segmentrevenue2021-12-01 → 2022-11-30¥2.8bn
Europe Asia And Otherreportable segmentrevenue external2021-12-01 → 2022-11-30¥2.8bn
Europe Asia And Otherreportable segmentrevenue intersegment2021-12-01 → 2022-11-30¥655,000
Europe Asia And Otherreportable segmentsegment assetsat 2022-11-30¥5.8bn
Europe Asia And Otherreportable segmentsegment profit2021-12-01 → 2022-11-30¥312m
Japanreportable segmentcapex2021-12-01 → 2022-11-30¥122m
Japanreportable segmentdepreciation2021-12-01 → 2022-11-30¥127m
Japanreportable segmentemployeesat 2022-11-3098 pure
Japanreportable segmentrevenue2021-12-01 → 2022-11-30¥3.9bn
Japanreportable segmentrevenue external2021-12-01 → 2022-11-30¥3.0bn
Japanreportable segmentrevenue intersegment2021-12-01 → 2022-11-30¥942m
Japanreportable segmentsegment assetsat 2022-11-30¥7.5bn
Japanreportable segmentsegment profit2021-12-01 → 2022-11-30¥64m
—segment totalcapex2021-12-01 → 2022-11-30¥138m
—segment totaldepreciation2021-12-01 → 2022-11-30¥152m
—segment totalrevenue2021-12-01 → 2022-11-30¥8.4bn
—segment totalrevenue external2021-12-01 → 2022-11-30¥7.2bn
—segment totalrevenue intersegment2021-12-01 → 2022-11-30¥1.2bn
—segment totalsegment assetsat 2022-11-30¥15.6bn
—segment totalsegment profit2021-12-01 → 2022-11-30¥292m
Reconciling Itemsreconcilingrevenue2020-12-01 → 2021-11-30−¥1.9bn
Reconciling Itemsreconcilingrevenue intersegment2020-12-01 → 2021-11-30−¥1.9bn
Reconciling Itemsreconcilingsegment assetsat 2021-11-30−¥313m
Reconciling Itemsreconcilingsegment profit2020-12-01 → 2021-11-30¥41m
Americareportable segmentcapex2020-12-01 → 2021-11-30¥2m
Americareportable segmentdepreciation2020-12-01 → 2021-11-30¥6m
Americareportable segmentrevenue2020-12-01 → 2021-11-30¥2.6bn
Americareportable segmentrevenue external2020-12-01 → 2021-11-30¥2.5bn
Americareportable segmentrevenue intersegment2020-12-01 → 2021-11-30¥60m
Americareportable segmentsegment assetsat 2021-11-30¥1.7bn
Americareportable segmentsegment profit2020-12-01 → 2021-11-30¥487m
Europe Asia And Otherreportable segmentcapex2020-12-01 → 2021-11-30¥5m
Europe Asia And Otherreportable segmentdepreciation2020-12-01 → 2021-11-30¥26m
Europe Asia And Otherreportable segmentrevenue2020-12-01 → 2021-11-30¥3.3bn
Europe Asia And Otherreportable segmentrevenue external2020-12-01 → 2021-11-30¥2.5bn
Europe Asia And Otherreportable segmentrevenue intersegment2020-12-01 → 2021-11-30¥815m
Europe Asia And Otherreportable segmentsegment assetsat 2021-11-30¥4.9bn
Europe Asia And Otherreportable segmentsegment profit2020-12-01 → 2021-11-30¥160m
Japanreportable segmentcapex2020-12-01 → 2021-11-30¥40m
Japanreportable segmentdepreciation2020-12-01 → 2021-11-30¥153m
Japanreportable segmentrevenue2020-12-01 → 2021-11-30¥4.3bn
Japanreportable segmentrevenue external2020-12-01 → 2021-11-30¥3.3bn
Japanreportable segmentrevenue intersegment2020-12-01 → 2021-11-30¥1.0bn
Japanreportable segmentsegment assetsat 2021-11-30¥6.5bn
Japanreportable segmentsegment profit2020-12-01 → 2021-11-30¥490m
—segment totalcapex2020-12-01 → 2021-11-30¥48m
—segment totaldepreciation2020-12-01 → 2021-11-30¥185m
—segment totalrevenue2020-12-01 → 2021-11-30¥10.2bn
—segment totalrevenue external2020-12-01 → 2021-11-30¥8.3bn
—segment totalrevenue intersegment2020-12-01 → 2021-11-30¥1.9bn
—segment totalsegment assetsat 2021-11-30¥13.1bn
—segment totalsegment profit2020-12-01 → 2021-11-30¥1.1bn

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

All source rows · 1,337
ItemContextValueUnit
Other nclPrior1YearInstant5713000JPY
Other nclCurrentYearInstant7010000JPY
Noncurrent liabilitiesPrior1YearInstant3661666000JPY
Noncurrent liabilitiesCurrentYearInstant4024533000JPY
LiabilitiesPrior1YearInstant7724216000JPY
LiabilitiesCurrentYearInstant9272291000JPY
Capital stockPrior1YearInstant942415000JPY
Capital stockCurrentYearInstant942415000JPY
Capital surplusPrior1YearInstant219136000JPY
Capital surplusCurrentYearInstant219136000JPY
Retained earningsPrior1YearInstant4401764000JPY
Retained earningsCurrentYearInstant4354226000JPY
Treasury stockPrior1YearInstant-212441000JPY
Treasury stockCurrentYearInstant-212441000JPY
Shareholders equityPrior1YearInstant5350873000JPY
Shareholders equityCurrentYearInstant5303335000JPY
Valuation difference on available for sale securitiesPrior1YearInstant-170000JPY
Valuation difference on available for sale securitiesCurrentYearInstant1202000JPY
Foreign currency translation adjustmentPrior1YearInstant-304955000JPY
Foreign currency translation adjustmentCurrentYearInstant580555000JPY
Valuation and translation adjustmentsPrior1YearInstant-305126000JPY
Valuation and translation adjustmentsCurrentYearInstant581758000JPY
Net assetsPrior1YearInstant5045747000JPY
Net assetsCurrentYearInstant5885094000JPY
Liabilities and net assetsPrior1YearInstant12769963000JPY
Liabilities and net assetsCurrentYearInstant15157385000JPY
Net salesPrior1YearDuration8317580000JPY
Net salesCurrentYearDuration7211482000JPY
Cost of salesPrior1YearDuration4707764000JPY
Cost of salesCurrentYearDuration4206697000JPY
Gross profitPrior1YearDuration3609815000JPY
Gross profitCurrentYearDuration3004784000JPY
Selling general and administrative expensesPrior1YearDuration2431921000JPY
Selling general and administrative expensesCurrentYearDuration2689178000JPY
Operating incomePrior1YearDuration1177894000JPY
Operating incomeCurrentYearDuration315606000JPY
Interest income noiPrior1YearDuration1518000JPY
Interest income noiCurrentYearDuration4729000JPY
Dividends income noiPrior1YearDuration169000JPY
Dividends income noiCurrentYearDuration218000JPY
Rent income noiPrior1YearDuration18905000JPY
Rent income noiCurrentYearDuration14653000JPY
Foreign exchange gains noiPrior1YearDuration3987000JPY
Foreign exchange gains noiCurrentYearDuration-JPY
Other noiPrior1YearDuration6096000JPY
Other noiCurrentYearDuration1224000JPY
Non operating incomePrior1YearDuration30677000JPY
Non operating incomeCurrentYearDuration20826000JPY
Interest expenses noePrior1YearDuration37835000JPY
Interest expenses noeCurrentYearDuration40419000JPY

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 2021-11-30pass
balance sheet identityconsolidated 2022-11-30pass
balance sheet identitynon_consolidated 2021-11-30pass rounding
balance sheet identitynon_consolidated 2022-11-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-11-30pass
statement vs summary · net assetsconsolidated 2021-11-30pass
statement vs summary · net assetsconsolidated 2022-11-30pass
statement vs summary · net assetsnon_consolidated 2020-11-30pass
statement vs summary · net assetsnon_consolidated 2021-11-30pass
statement vs summary · net assetsnon_consolidated 2022-11-30pass
statement vs summary · net income attributable to parentconsolidated 2020-12-01/2021-11-30pass
statement vs summary · net income attributable to parentconsolidated 2021-12-01/2022-11-30pass
statement vs summary · operating cash flowconsolidated 2020-12-01/2021-11-30pass
statement vs summary · operating cash flowconsolidated 2021-12-01/2022-11-30pass
statement vs summary · revenueconsolidated 2020-12-01/2021-11-30pass
statement vs summary · revenueconsolidated 2021-12-01/2022-11-30pass
statement vs summary · revenuenon_consolidated 2020-12-01/2021-11-30pass
statement vs summary · revenuenon_consolidated 2021-12-01/2022-11-30pass
statement vs summary · total assetsconsolidated 2021-11-30pass
statement vs summary · total assetsconsolidated 2022-11-30pass
statement vs summary · total assetsnon_consolidated 2021-11-30pass
statement vs summary · total assetsnon_consolidated 2022-11-30pass