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
Lease assets ppePrior1YearInstant25809000JPY
Lease assets ppeCurrentYearInstant25809000JPY
Accumulated depreciation lease assets ppePrior1YearInstant-21809000JPY
Accumulated depreciation lease assets ppeCurrentYearInstant-24202000JPY
Lease assets net ppePrior1YearInstant3999000JPY
Lease assets net ppeCurrentYearInstant1606000JPY
Construction in progressPrior1YearInstant117967000JPY
Construction in progressCurrentYearInstant79861000JPY
Property plant and equipmentPrior1YearInstant2264709000JPY
Property plant and equipmentCurrentYearInstant2253683000JPY
Other iaPrior1YearInstant275806000JPY
Other iaCurrentYearInstant270393000JPY
Intangible assetsPrior1YearInstant275806000JPY
Intangible assetsCurrentYearInstant270393000JPY
Investment securitiesPrior1YearInstant5303000JPY
Investment securitiesCurrentYearInstant8000000JPY
Deferred tax assetsPrior1YearInstant27110000JPY
Deferred tax assetsCurrentYearInstant1991000JPY
Other ioaPrior1YearInstant143148000JPY
Other ioaCurrentYearInstant143104000JPY
Investments and other assetsPrior1YearInstant175562000JPY
Investments and other assetsCurrentYearInstant153096000JPY
Noncurrent assetsPrior1YearInstant2716078000JPY
Noncurrent assetsCurrentYearInstant2677173000JPY
AssetsPrior1YearInstant15564147000JPY
AssetsCurrentYearInstant13513592000JPY
Notes and accounts payable tradePrior1YearInstant652422000JPY
Notes and accounts payable tradeCurrentYearInstant369712000JPY
Short term loans payablePrior1YearInstant283345000JPY
Short term loans payableCurrentYearInstant243349000JPY
Current portion of long term loans payablePrior1YearInstant2444289000JPY
Current portion of long term loans payableCurrentYearInstant2363949000JPY
Lease obligations clPrior1YearInstant2691000JPY
Lease obligations clCurrentYearInstant679000JPY
Income taxes payablePrior1YearInstant90803000JPY
Income taxes payableCurrentYearInstant31124000JPY
Provision for loss on litigation clPrior1YearInstant832000000JPY
Provision for loss on litigation clCurrentYearInstant853000000JPY
Other clPrior1YearInstant525286000JPY
Other clCurrentYearInstant485967000JPY
Current liabilitiesPrior1YearInstant4830838000JPY
Current liabilitiesCurrentYearInstant4347781000JPY
Long term loans payablePrior1YearInstant5121489000JPY
Long term loans payableCurrentYearInstant4220376000JPY
Lease obligations nclPrior1YearInstant1895000JPY
Lease obligations nclCurrentYearInstant1215000JPY
Deferred tax liabilitiesPrior1YearInstant33080000JPY
Deferred tax liabilitiesCurrentYearInstant32537000JPY
Other nclPrior1YearInstant9559000JPY
Other nclCurrentYearInstant9683000JPY

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