Annual report

Period2023-12-01 → 2024-11-30
Filed2025-02-21
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 134
MetricValuePeriodScopeSource row
Revenue¥6.3bn2023-12-01 → 2024-11-30Cons.Net sales
Revenue¥6.9bn2022-12-01 → 2023-11-30Cons.Net sales
Revenue¥7.2bn2021-12-01 → 2022-11-30dCons.Net sales (5-year summary)
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)
Operating income−¥532m2023-12-01 → 2024-11-30Cons.Operating income
Operating income−¥462m2022-12-01 → 2023-11-30Cons.Operating income
Ordinary income−¥614m2023-12-01 → 2024-11-30Cons.Ordinary income
Ordinary income−¥491m2022-12-01 → 2023-11-30Cons.Ordinary income
Ordinary income¥179m2021-12-01 → 2022-11-30dCons.Ordinary income loss (5-year summary)
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)
Profit before tax−¥614m2023-12-01 → 2024-11-30Cons.Income before income taxes
Profit before tax−¥491m2022-12-01 → 2023-11-30Cons.Income before income taxes
Net income (owners)−¥672m2023-12-01 → 2024-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥815m2022-12-01 → 2023-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥48m2021-12-01 → 2022-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
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−¥672m2023-12-01 → 2024-11-30Cons.Profit loss
Net income−¥815m2022-12-01 → 2023-11-30Cons.Profit loss
Total assets¥13.5bnat 2024-11-30Cons.Assets
Total assets¥15.6bnat 2023-11-30Cons.Assets
Total assets¥15.2bnat 2022-11-30dCons.Total assets (5-year summary)
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 liabilities¥8.6bnat 2024-11-30Cons.Liabilities
Total liabilities¥10.0bnat 2023-11-30Cons.Liabilities
Net assets / equity¥4.9bnat 2024-11-30Cons.Net assets
Net assets / equity¥5.6bnat 2023-11-30Cons.Net assets
Net assets / equity¥5.9bnat 2022-11-30dCons.Net assets
Net assets / equity¥5.0bnat 2021-11-30dCons.Net assets (5-year summary)
Net assets / equity¥4.3bnat 2020-11-30dCons.Net assets (5-year summary)
Cash and deposits¥4.7bnat 2024-11-30Cons.Cash and deposits
Cash and deposits¥6.1bnat 2023-11-30Cons.Cash and deposits
Cash & equivalents¥4.7bnat 2024-11-30Cons.Cash and cash equivalents
Cash & equivalents¥6.0bnat 2023-11-30Cons.Cash and cash equivalents
Cash & equivalents¥6.3bnat 2022-11-30dCons.Cash and cash equivalents
Cash & equivalents¥5.6bnat 2021-11-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.4bnat 2020-11-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥251m2023-12-01 → 2024-11-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.5bn2022-12-01 → 2023-11-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥123m2021-12-01 → 2022-11-30dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥21m2023-12-01 → 2024-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥338m2022-12-01 → 2023-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥251m2021-12-01 → 2022-11-30dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥1.0bn2023-12-01 → 2024-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥1.3bn2022-12-01 → 2023-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥454m2021-12-01 → 2022-11-30dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥-108.782023-12-01 → 2024-11-30Cons.Basic earnings loss per share (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 → 2022-11-30dCons.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)
Net assets per share¥793.47at 2024-11-30Cons.Net assets 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 2022-11-30dCons.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)
Equity ratio36.3%at 2024-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio35.8%at 2023-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio38.8%at 2022-11-30dCons.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)
ROE9.6%2020-12-01 → 2021-11-30dCons.Rate of return on equity (5-year summary)
Employees174at 2024-11-30Cons.Number of employees
Employees184at 2023-11-30Cons.Number of employees
Employees187at 2022-11-30dCons.Number of employees
Employees206at 2021-11-30dCons.Number of employees
Employees213at 2020-11-30dCons.Number of employees
Revenue¥2.8bn2023-12-01 → 2024-11-30StandaloneNet sales
Revenue¥3.1bn2022-12-01 → 2023-11-30StandaloneNet sales
Revenue¥3.0bn2021-12-01 → 2022-11-30dStandaloneNet sales (5-year summary)
Revenue¥3.3bn2020-12-01 → 2021-11-30dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2019-12-01 → 2020-11-30dStandaloneNet sales (5-year summary)
Operating income−¥124m2023-12-01 → 2024-11-30StandaloneOperating income
Operating income¥40m2022-12-01 → 2023-11-30StandaloneOperating income
Ordinary income−¥178m2023-12-01 → 2024-11-30StandaloneOrdinary income
Ordinary income−¥15m2022-12-01 → 2023-11-30StandaloneOrdinary income
Ordinary income−¥49m2021-12-01 → 2022-11-30dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥178m2023-12-01 → 2024-11-30StandaloneIncome before income taxes
Profit before tax−¥15m2022-12-01 → 2023-11-30StandaloneIncome before income taxes
Net income−¥181m2023-12-01 → 2024-11-30StandaloneProfit loss
Net income−¥67m2022-12-01 → 2023-11-30StandaloneProfit loss
Net income−¥76m2021-12-01 → 2022-11-30dStandaloneNet income loss (5-year summary)
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)
Total assets¥6.4bnat 2024-11-30StandaloneAssets
Total assets¥7.0bnat 2023-11-30StandaloneAssets
Total assets¥6.3bnat 2022-11-30dStandaloneTotal assets (5-year summary)
Total assets¥5.4bnat 2021-11-30dStandaloneTotal assets (5-year summary)
Total assets¥5.5bnat 2020-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥7.4bnat 2024-11-30StandaloneLiabilities
Total liabilities¥7.8bnat 2023-11-30StandaloneLiabilities
Net assets / equity−¥976mat 2024-11-30StandaloneNet assets
Net assets / equity−¥797mat 2023-11-30StandaloneNet assets
Net assets / equity−¥731mat 2022-11-30dStandaloneNet assets
Net assets / equity−¥656mat 2021-11-30dStandaloneNet assets (5-year summary)
Net assets / equity−¥857mat 2020-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.2bnat 2024-11-30StandaloneCash and deposits
Cash and deposits¥1.7bnat 2023-11-30StandaloneCash and deposits
EPS (basic)¥-29.362023-12-01 → 2024-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-10.92022-12-01 → 2023-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-12.362021-12-01 → 2022-11-30dStandaloneBasic 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)
Net assets per share¥-157.98at 2024-11-30StandaloneNet assets 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 2022-11-30dStandaloneNet 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)
Equity ratio-15.2%at 2024-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio-11.4%at 2023-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio-11.7%at 2022-11-30dStandaloneEquity 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)
Shares issued6,578,000at 2024-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2023-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2022-11-30dStandaloneTotal 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)
Employees64at 2024-11-30StandaloneNumber of employees
Employees68at 2023-11-30StandaloneNumber of employees
Employees71at 2022-11-30dStandaloneNumber of employees
Employees75at 2021-11-30dStandaloneNumber of employees
Employees78at 2020-11-30dStandaloneNumber 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 Itemsreconcilingrevenue2023-12-01 → 2024-11-30−¥707m
Reconciling Itemsreconcilingrevenue intersegment2023-12-01 → 2024-11-30−¥707m
Reconciling Itemsreconcilingsegment assetsat 2024-11-30−¥1.2bn
Reconciling Itemsreconcilingsegment profit2023-12-01 → 2024-11-30¥96m
Americareportable segmentcapex2023-12-01 → 2024-11-30¥11m
Americareportable segmentdepreciation2023-12-01 → 2024-11-30¥8m
Americareportable segmentemployeesat 2024-11-3021 pure
Americareportable segmentrevenue2023-12-01 → 2024-11-30¥1.4bn
Americareportable segmentrevenue external2023-12-01 → 2024-11-30¥1.4bn
Americareportable segmentrevenue intersegment2023-12-01 → 2024-11-30¥9m
Americareportable segmentsegment assetsat 2024-11-30¥1.4bn
Americareportable segmentsegment profit2023-12-01 → 2024-11-30−¥212m
Europe Asia And Otherreportable segmentcapex2023-12-01 → 2024-11-30¥15m
Europe Asia And Otherreportable segmentdepreciation2023-12-01 → 2024-11-30¥17m
Europe Asia And Otherreportable segmentemployeesat 2024-11-3062 pure
Europe Asia And Otherreportable segmentrevenue2023-12-01 → 2024-11-30¥2.2bn
Europe Asia And Otherreportable segmentrevenue external2023-12-01 → 2024-11-30¥2.2bn
Europe Asia And Otherreportable segmentrevenue intersegment2023-12-01 → 2024-11-30¥21m
Europe Asia And Otherreportable segmentsegment assetsat 2024-11-30¥5.6bn
Europe Asia And Otherreportable segmentsegment profit2023-12-01 → 2024-11-30−¥288m
Japanreportable segmentcapex2023-12-01 → 2024-11-30¥162m
Japanreportable segmentdepreciation2023-12-01 → 2024-11-30¥139m
Japanreportable segmentemployeesat 2024-11-3091 pure
Japanreportable segmentrevenue2023-12-01 → 2024-11-30¥3.4bn
Japanreportable segmentrevenue external2023-12-01 → 2024-11-30¥2.8bn
Japanreportable segmentrevenue intersegment2023-12-01 → 2024-11-30¥677m
Japanreportable segmentsegment assetsat 2024-11-30¥7.8bn
Japanreportable segmentsegment profit2023-12-01 → 2024-11-30−¥129m
—segment totalcapex2023-12-01 → 2024-11-30¥188m
—segment totaldepreciation2023-12-01 → 2024-11-30¥164m
—segment totalrevenue2023-12-01 → 2024-11-30¥7.0bn
—segment totalrevenue external2023-12-01 → 2024-11-30¥6.3bn
—segment totalrevenue intersegment2023-12-01 → 2024-11-30¥707m
—segment totalsegment assetsat 2024-11-30¥14.7bn
—segment totalsegment profit2023-12-01 → 2024-11-30−¥628m
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 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 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 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

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

All source rows · 1,348
ItemContextValueUnit
Commission fee noePrior1YearDuration29000000JPY
Commission fee noeCurrentYearDuration310000JPY
Other noePrior1YearDuration168000JPY
Other noeCurrentYearDuration31000JPY
Non operating expensesPrior1YearDuration89564000JPY
Non operating expensesCurrentYearDuration161334000JPY
Ordinary incomePrior1YearDuration-490872000JPY
Ordinary incomeCurrentYearDuration-614400000JPY
Gain on sales of investment securities eiPrior1YearDuration100000JPY
Gain on sales of investment securities eiCurrentYearDuration-JPY
Extraordinary incomePrior1YearDuration100000JPY
Extraordinary incomeCurrentYearDuration-JPY
Income before income taxesPrior1YearDuration-490772000JPY
Income before income taxesCurrentYearDuration-614400000JPY
Income taxes currentPrior1YearDuration59864000JPY
Income taxes currentCurrentYearDuration31625000JPY
Income taxes deferredPrior1YearDuration264657000JPY
Income taxes deferredCurrentYearDuration25991000JPY
Income taxesPrior1YearDuration324521000JPY
Income taxesCurrentYearDuration57617000JPY
Profit lossPrior1YearDuration-815293000JPY
Profit lossCurrentYearDuration-672018000JPY
Profit loss attributable to owners of parentPrior1YearDuration-815293000JPY
Profit loss attributable to owners of parentCurrentYearDuration-672018000JPY
Profit lossPrior1YearDuration-815293000JPY
Profit lossCurrentYearDuration-672018000JPY
Valuation difference on available for sale securities net of tax ociPrior1YearDuration602000JPY
Valuation difference on available for sale securities net of tax ociCurrentYearDuration2696000JPY
Foreign currency translation adjustment net of tax ociPrior1YearDuration496881000JPY
Foreign currency translation adjustment net of tax ociCurrentYearDuration4035000JPY
Other comprehensive incomePrior1YearDuration497483000JPY
Other comprehensive incomeCurrentYearDuration6732000JPY
Comprehensive incomePrior1YearDuration-317810000JPY
Comprehensive incomeCurrentYearDuration-665285000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration-317810000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration-665285000JPY
Comprehensive income attributable to non controlling interestsPrior1YearDuration-JPY
Comprehensive income attributable to non controlling interestsCurrentYearDuration-JPY
Net assetsPrior2YearInstant_CapitalStockMember942415000JPY
Net assetsPrior2YearInstant_CapitalSurplusMember219136000JPY
Net assetsPrior2YearInstant_RetainedEarningsMember4354226000JPY
Net assetsPrior2YearInstant_TreasuryStockMember-212441000JPY
Net assetsPrior2YearInstant_ShareholdersEquityMember5303335000JPY
Profit loss attributable to owners of parentPrior1YearDuration_RetainedEarningsMember-815293000JPY
Profit loss attributable to owners of parentPrior1YearDuration_ShareholdersEquityMember-815293000JPY
Purchase of treasury stockPrior1YearDuration_TreasuryStockMember-0JPY
Purchase of treasury stockPrior1YearDuration_ShareholdersEquityMember-0JPY
Total changes of items during the periodPrior1YearDuration_CapitalStockMember-JPY
Total changes of items during the periodPrior1YearDuration_CapitalSurplusMember-JPY
Total changes of items during the periodPrior1YearDuration_RetainedEarningsMember-815293000JPY

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 2023-11-30pass rounding
balance sheet identityconsolidated 2024-11-30pass
balance sheet identitynon_consolidated 2023-11-30pass
balance sheet identitynon_consolidated 2024-11-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-11-30pass
statement vs summary · net assetsconsolidated 2023-11-30pass
statement vs summary · net assetsconsolidated 2024-11-30pass
statement vs summary · net assetsnon_consolidated 2022-11-30pass
statement vs summary · net assetsnon_consolidated 2023-11-30pass
statement vs summary · net assetsnon_consolidated 2024-11-30pass
statement vs summary · net income attributable to parentconsolidated 2022-12-01/2023-11-30pass
statement vs summary · net income attributable to parentconsolidated 2023-12-01/2024-11-30pass
statement vs summary · operating cash flowconsolidated 2022-12-01/2023-11-30pass
statement vs summary · operating cash flowconsolidated 2023-12-01/2024-11-30pass
statement vs summary · revenueconsolidated 2022-12-01/2023-11-30pass
statement vs summary · revenueconsolidated 2023-12-01/2024-11-30pass
statement vs summary · revenuenon_consolidated 2022-12-01/2023-11-30pass
statement vs summary · revenuenon_consolidated 2023-12-01/2024-11-30pass
statement vs summary · total assetsconsolidated 2023-11-30pass
statement vs summary · total assetsconsolidated 2024-11-30pass
statement vs summary · total assetsnon_consolidated 2023-11-30pass
statement vs summary · total assetsnon_consolidated 2024-11-30pass