Annual report

Period2022-12-01 → 2023-11-30
Filed2024-02-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 135
MetricValuePeriodScopeSource row
Revenue¥6.9bn2022-12-01 → 2023-11-30Cons.Net sales
Revenue¥7.2bn2021-12-01 → 2022-11-30Cons.Net sales
Revenue¥8.3bn2020-12-01 → 2021-11-30dCons.Net sales (5-year summary)
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)
Operating income−¥462m2022-12-01 → 2023-11-30Cons.Operating income
Operating income¥316m2021-12-01 → 2022-11-30Cons.Operating income
Ordinary income−¥491m2022-12-01 → 2023-11-30Cons.Ordinary income
Ordinary income¥179m2021-12-01 → 2022-11-30Cons.Ordinary income
Ordinary income¥1.2bn2020-12-01 → 2021-11-30dCons.Ordinary income loss (5-year summary)
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)
Profit before tax−¥491m2022-12-01 → 2023-11-30Cons.Income before income taxes
Profit before tax¥179m2021-12-01 → 2022-11-30Cons.Income before income taxes
Net income (owners)−¥815m2022-12-01 → 2023-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥48m2021-12-01 → 2022-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥448m2020-12-01 → 2021-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
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−¥815m2022-12-01 → 2023-11-30Cons.Profit loss
Net income−¥48m2021-12-01 → 2022-11-30Cons.Profit loss
Total assets¥15.6bnat 2023-11-30Cons.Assets
Total assets¥15.2bnat 2022-11-30Cons.Assets
Total assets¥12.8bnat 2021-11-30dCons.Total assets (5-year summary)
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 liabilities¥10.0bnat 2023-11-30Cons.Liabilities
Total liabilities¥9.3bnat 2022-11-30Cons.Liabilities
Net assets / equity¥5.6bnat 2023-11-30Cons.Net assets
Net assets / equity¥5.9bnat 2022-11-30Cons.Net assets
Net assets / equity¥5.0bnat 2021-11-30dCons.Net assets
Net assets / equity¥4.3bnat 2020-11-30dCons.Net assets (5-year summary)
Net assets / equity¥5.3bnat 2019-11-30dCons.Net assets (5-year summary)
Cash and deposits¥6.1bnat 2023-11-30Cons.Cash and deposits
Cash and deposits¥6.7bnat 2022-11-30Cons.Cash and deposits
Cash & equivalents¥6.0bnat 2023-11-30Cons.Cash and cash equivalents
Cash & equivalents¥6.3bnat 2022-11-30Cons.Cash and cash equivalents
Cash & equivalents¥5.6bnat 2021-11-30dCons.Cash and cash equivalents
Cash & equivalents¥4.4bnat 2020-11-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.9bnat 2019-11-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥1.5bn2022-12-01 → 2023-11-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥123m2021-12-01 → 2022-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.4bn2020-12-01 → 2021-11-30dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥338m2022-12-01 → 2023-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥251m2021-12-01 → 2022-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥239m2020-12-01 → 2021-11-30dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥1.3bn2022-12-01 → 2023-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥454m2021-12-01 → 2022-11-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥119m2020-12-01 → 2021-11-30dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥-131.972022-12-01 → 2023-11-30Cons.Basic earnings loss per share (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 → 2021-11-30dCons.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)
Net assets per share¥901.15at 2023-11-30Cons.Net assets 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 2021-11-30dCons.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)
Equity ratio35.8%at 2023-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio38.8%at 2022-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio39.5%at 2021-11-30dCons.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)
ROE9.6%2020-12-01 → 2021-11-30dCons.Rate of return on equity (5-year summary)
ROE1.6%2018-12-01 → 2019-11-30dCons.Rate of return on equity (5-year summary)
Employees184at 2023-11-30Cons.Number of employees
Employees187at 2022-11-30Cons.Number of employees
Employees206at 2021-11-30dCons.Number of employees
Employees213at 2020-11-30dCons.Number of employees
Employees233at 2019-11-30dCons.Number of employees
Revenue¥3.1bn2022-12-01 → 2023-11-30StandaloneNet sales
Revenue¥3.0bn2021-12-01 → 2022-11-30StandaloneNet sales
Revenue¥3.3bn2020-12-01 → 2021-11-30dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2019-12-01 → 2020-11-30dStandaloneNet sales (5-year summary)
Revenue¥3.1bn2018-12-01 → 2019-11-30dStandaloneNet sales (5-year summary)
Operating income¥40m2022-12-01 → 2023-11-30StandaloneOperating income
Operating income¥18m2021-12-01 → 2022-11-30StandaloneOperating income
Ordinary income−¥15m2022-12-01 → 2023-11-30StandaloneOrdinary income
Ordinary income−¥49m2021-12-01 → 2022-11-30StandaloneOrdinary income
Ordinary income¥400m2020-12-01 → 2021-11-30dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥15m2022-12-01 → 2023-11-30StandaloneIncome before income taxes
Profit before tax−¥49m2021-12-01 → 2022-11-30StandaloneIncome before income taxes
Net income−¥67m2022-12-01 → 2023-11-30StandaloneProfit loss
Net income−¥76m2021-12-01 → 2022-11-30StandaloneProfit loss
Net income¥201m2020-12-01 → 2021-11-30dStandaloneNet income loss (5-year summary)
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)
Total assets¥7.0bnat 2023-11-30StandaloneAssets
Total assets¥6.3bnat 2022-11-30StandaloneAssets
Total assets¥5.4bnat 2021-11-30dStandaloneTotal assets (5-year summary)
Total assets¥5.5bnat 2020-11-30dStandaloneTotal assets (5-year summary)
Total assets¥6.3bnat 2019-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥7.8bnat 2023-11-30StandaloneLiabilities
Total liabilities¥7.0bnat 2022-11-30StandaloneLiabilities
Net assets / equity−¥797mat 2023-11-30StandaloneNet assets
Net assets / equity−¥731mat 2022-11-30StandaloneNet assets
Net assets / equity−¥656mat 2021-11-30dStandaloneNet assets
Net assets / equity−¥857mat 2020-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥225mat 2019-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2023-11-30StandaloneCash and deposits
Cash and deposits¥829mat 2022-11-30StandaloneCash and deposits
EPS (basic)¥-10.92022-12-01 → 2023-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-12.362021-12-01 → 2022-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.612020-12-01 → 2021-11-30dStandaloneBasic 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)
Net assets per share¥-129.05at 2023-11-30StandaloneNet assets 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 2021-11-30dStandaloneNet 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)
Equity ratio-11.4%at 2023-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio-11.7%at 2022-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio-12.2%at 2021-11-30dStandaloneEquity 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)
Shares issued6,578,000at 2023-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2022-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2021-11-30dStandaloneTotal 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)
Employees68at 2023-11-30StandaloneNumber of employees
Employees71at 2022-11-30StandaloneNumber of employees
Employees75at 2021-11-30dStandaloneNumber of employees
Employees78at 2020-11-30dStandaloneNumber of employees
Employees94at 2019-11-30dStandaloneNumber 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 Itemsreconcilingrevenue2022-12-01 → 2023-11-30−¥1.2bn
Reconciling Itemsreconcilingrevenue intersegment2022-12-01 → 2023-11-30−¥1.2bn
Reconciling Itemsreconcilingsegment assetsat 2023-11-30−¥403m
Reconciling Itemsreconcilingsegment profit2022-12-01 → 2023-11-30−¥72m
Americareportable segmentcapex2022-12-01 → 2023-11-30¥8m
Americareportable segmentdepreciation2022-12-01 → 2023-11-30¥7m
Americareportable segmentemployeesat 2023-11-3025 pure
Americareportable segmentrevenue2022-12-01 → 2023-11-30¥1.4bn
Americareportable segmentrevenue external2022-12-01 → 2023-11-30¥1.3bn
Americareportable segmentrevenue intersegment2022-12-01 → 2023-11-30¥44m
Americareportable segmentsegment assetsat 2023-11-30¥1.4bn
Americareportable segmentsegment profit2022-12-01 → 2023-11-30−¥458m
Europe Asia And Otherreportable segmentcapex2022-12-01 → 2023-11-30¥18m
Europe Asia And Otherreportable segmentdepreciation2022-12-01 → 2023-11-30¥17m
Europe Asia And Otherreportable segmentemployeesat 2023-11-3063 pure
Europe Asia And Otherreportable segmentrevenue2022-12-01 → 2023-11-30¥2.5bn
Europe Asia And Otherreportable segmentrevenue external2022-12-01 → 2023-11-30¥2.4bn
Europe Asia And Otherreportable segmentrevenue intersegment2022-12-01 → 2023-11-30¥2m
Europe Asia And Otherreportable segmentsegment assetsat 2023-11-30¥6.0bn
Europe Asia And Otherreportable segmentsegment profit2022-12-01 → 2023-11-30−¥192m
Japanreportable segmentcapex2022-12-01 → 2023-11-30¥134m
Japanreportable segmentdepreciation2022-12-01 → 2023-11-30¥118m
Japanreportable segmentemployeesat 2023-11-3096 pure
Japanreportable segmentrevenue2022-12-01 → 2023-11-30¥4.3bn
Japanreportable segmentrevenue external2022-12-01 → 2023-11-30¥3.1bn
Japanreportable segmentrevenue intersegment2022-12-01 → 2023-11-30¥1.2bn
Japanreportable segmentsegment assetsat 2023-11-30¥8.5bn
Japanreportable segmentsegment profit2022-12-01 → 2023-11-30¥259m
—segment totalcapex2022-12-01 → 2023-11-30¥159m
—segment totaldepreciation2022-12-01 → 2023-11-30¥142m
—segment totalrevenue2022-12-01 → 2023-11-30¥8.1bn
—segment totalrevenue external2022-12-01 → 2023-11-30¥6.9bn
—segment totalrevenue intersegment2022-12-01 → 2023-11-30¥1.2bn
—segment totalsegment assetsat 2023-11-30¥16.0bn
—segment totalsegment profit2022-12-01 → 2023-11-30−¥390m
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 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 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 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

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

All source rows · 1,346
ItemContextValueUnit
Deferred tax liabilitiesPrior1YearInstant32580000JPY
Deferred tax liabilitiesCurrentYearInstant33080000JPY
Other nclPrior1YearInstant7010000JPY
Other nclCurrentYearInstant9559000JPY
Noncurrent liabilitiesPrior1YearInstant4024533000JPY
Noncurrent liabilitiesCurrentYearInstant5166024000JPY
LiabilitiesPrior1YearInstant9272291000JPY
LiabilitiesCurrentYearInstant9996863000JPY
Capital stockPrior1YearInstant942415000JPY
Capital stockCurrentYearInstant942415000JPY
Capital surplusPrior1YearInstant219136000JPY
Capital surplusCurrentYearInstant219136000JPY
Retained earningsPrior1YearInstant4354226000JPY
Retained earningsCurrentYearInstant3538932000JPY
Treasury stockPrior1YearInstant-212441000JPY
Treasury stockCurrentYearInstant-212442000JPY
Shareholders equityPrior1YearInstant5303335000JPY
Shareholders equityCurrentYearInstant4488041000JPY
Valuation difference on available for sale securitiesPrior1YearInstant1202000JPY
Valuation difference on available for sale securitiesCurrentYearInstant1805000JPY
Foreign currency translation adjustmentPrior1YearInstant580555000JPY
Foreign currency translation adjustmentCurrentYearInstant1077437000JPY
Valuation and translation adjustmentsPrior1YearInstant581758000JPY
Valuation and translation adjustmentsCurrentYearInstant1079242000JPY
Net assetsPrior1YearInstant5885094000JPY
Net assetsCurrentYearInstant5567283000JPY
Liabilities and net assetsPrior1YearInstant15157385000JPY
Liabilities and net assetsCurrentYearInstant15564147000JPY
Net salesPrior1YearDuration7211482000JPY
Net salesCurrentYearDuration6878121000JPY
Cost of salesPrior1YearDuration4206697000JPY
Cost of salesCurrentYearDuration4024758000JPY
Gross profitPrior1YearDuration3004784000JPY
Gross profitCurrentYearDuration2853362000JPY
Selling general and administrative expensesPrior1YearDuration2689178000JPY
Selling general and administrative expensesCurrentYearDuration3315782000JPY
Operating incomePrior1YearDuration315606000JPY
Operating incomeCurrentYearDuration-462420000JPY
Interest income noiPrior1YearDuration4729000JPY
Interest income noiCurrentYearDuration44485000JPY
Dividends income noiPrior1YearDuration218000JPY
Dividends income noiCurrentYearDuration168000JPY
Rent income noiPrior1YearDuration14653000JPY
Rent income noiCurrentYearDuration13428000JPY
Other noiPrior1YearDuration1224000JPY
Other noiCurrentYearDuration3030000JPY
Non operating incomePrior1YearDuration20826000JPY
Non operating incomeCurrentYearDuration61112000JPY
Interest expenses noePrior1YearDuration40419000JPY
Interest expenses noeCurrentYearDuration43847000JPY

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 2022-11-30pass
balance sheet identityconsolidated 2023-11-30pass rounding
balance sheet identitynon_consolidated 2022-11-30pass
balance sheet identitynon_consolidated 2023-11-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-11-30pass
statement vs summary · net assetsconsolidated 2022-11-30pass
statement vs summary · net assetsconsolidated 2023-11-30pass
statement vs summary · net assetsnon_consolidated 2021-11-30pass
statement vs summary · net assetsnon_consolidated 2022-11-30pass
statement vs summary · net assetsnon_consolidated 2023-11-30pass
statement vs summary · net income attributable to parentconsolidated 2021-12-01/2022-11-30pass
statement vs summary · net income attributable to parentconsolidated 2022-12-01/2023-11-30pass
statement vs summary · operating cash flowconsolidated 2021-12-01/2022-11-30pass
statement vs summary · operating cash flowconsolidated 2022-12-01/2023-11-30pass
statement vs summary · revenueconsolidated 2021-12-01/2022-11-30pass
statement vs summary · revenueconsolidated 2022-12-01/2023-11-30pass
statement vs summary · revenuenon_consolidated 2021-12-01/2022-11-30pass
statement vs summary · revenuenon_consolidated 2022-12-01/2023-11-30pass
statement vs summary · total assetsconsolidated 2022-11-30pass
statement vs summary · total assetsconsolidated 2023-11-30pass
statement vs summary · total assetsnon_consolidated 2022-11-30pass
statement vs summary · total assetsnon_consolidated 2023-11-30pass