Annual report

Period2024-12-01 → 2025-11-30
Filed2026-02-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 135
MetricValuePeriodScopeSource row
Revenue¥6.8bn2024-12-01 → 2025-11-30Cons.Net sales
Revenue¥6.3bn2023-12-01 → 2024-11-30Cons.Net sales
Revenue¥6.9bn2022-12-01 → 2023-11-30vCons.Net sales (5-year summary)
Revenue¥7.2bn2021-12-01 → 2022-11-30vCons.Net sales (5-year summary)
Revenue¥8.3bn2020-12-01 → 2021-11-30dCons.Net sales (5-year summary)
Operating income−¥255m2024-12-01 → 2025-11-30Cons.Operating income
Operating income−¥532m2023-12-01 → 2024-11-30Cons.Operating income
Ordinary income−¥422m2024-12-01 → 2025-11-30Cons.Ordinary income
Ordinary income−¥614m2023-12-01 → 2024-11-30Cons.Ordinary income
Ordinary income−¥491m2022-12-01 → 2023-11-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥179m2021-12-01 → 2022-11-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.2bn2020-12-01 → 2021-11-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥194m2024-12-01 → 2025-11-30Cons.Income before income taxes
Profit before tax−¥614m2023-12-01 → 2024-11-30Cons.Income before income taxes
Net income (owners)−¥226m2024-12-01 → 2025-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥672m2023-12-01 → 2024-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥815m2022-12-01 → 2023-11-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥48m2021-12-01 → 2022-11-30vCons.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−¥226m2024-12-01 → 2025-11-30Cons.Profit loss
Net income−¥672m2023-12-01 → 2024-11-30Cons.Profit loss
Total assets¥11.3bnat 2025-11-30Cons.Assets
Total assets¥13.5bnat 2024-11-30Cons.Assets
Total assets¥15.6bnat 2023-11-30vCons.Total assets (5-year summary)
Total assets¥15.2bnat 2022-11-30vCons.Total assets (5-year summary)
Total assets¥12.8bnat 2021-11-30dCons.Total assets (5-year summary)
Total liabilities¥6.2bnat 2025-11-30Cons.Liabilities
Total liabilities¥8.6bnat 2024-11-30Cons.Liabilities
Net assets / equity¥5.2bnat 2025-11-30Cons.Net assets
Net assets / equity¥4.9bnat 2024-11-30Cons.Net assets
Net assets / equity¥5.6bnat 2023-11-30vCons.Net assets
Net assets / equity¥5.9bnat 2022-11-30vCons.Net assets (5-year summary)
Net assets / equity¥5.0bnat 2021-11-30dCons.Net assets (5-year summary)
Cash and deposits¥3.7bnat 2025-11-30Cons.Cash and deposits
Cash and deposits¥4.7bnat 2024-11-30Cons.Cash and deposits
Cash & equivalents¥3.6bnat 2025-11-30Cons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2024-11-30Cons.Cash and cash equivalents
Cash & equivalents¥6.0bnat 2023-11-30vCons.Cash and cash equivalents
Cash & equivalents¥6.3bnat 2022-11-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥5.6bnat 2021-11-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥51m2024-12-01 → 2025-11-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥251m2023-12-01 → 2024-11-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.5bn2022-12-01 → 2023-11-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥123m2021-12-01 → 2022-11-30vCons.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)
Investing cash flow¥164m2024-12-01 → 2025-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥21m2023-12-01 → 2024-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥338m2022-12-01 → 2023-11-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥251m2021-12-01 → 2022-11-30vCons.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)
Financing cash flow−¥1.6bn2024-12-01 → 2025-11-30Cons.Net cash provided by used in financing activities
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 → 2023-11-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥454m2021-12-01 → 2022-11-30vCons.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)
EPS (basic)¥-36.592024-12-01 → 2025-11-30Cons.Basic earnings loss per share (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 → 2023-11-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-7.692021-12-01 → 2022-11-30vCons.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)
Net assets per share¥836.8at 2025-11-30Cons.Net assets 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 2023-11-30vCons.Net assets per share (5-year summary)
Net assets per share¥952.6at 2022-11-30vCons.Net assets per share (5-year summary)
Net assets per share¥816.73at 2021-11-30dCons.Net assets per share (5-year summary)
Equity ratio45.6%at 2025-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio36.3%at 2024-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio35.8%at 2023-11-30vCons.Equity to asset ratio (5-year summary)
Equity ratio38.8%at 2022-11-30vCons.Equity to asset ratio (5-year summary)
Equity ratio39.5%at 2021-11-30dCons.Equity to asset ratio (5-year summary)
ROE9.6%2020-12-01 → 2021-11-30dCons.Rate of return on equity (5-year summary)
Employees164at 2025-11-30Cons.Number of employees
Employees174at 2024-11-30Cons.Number of employees
Employees184at 2023-11-30vCons.Number of employees
Employees187at 2022-11-30vCons.Number of employees
Employees206at 2021-11-30dCons.Number of employees
Revenue¥3.2bn2024-12-01 → 2025-11-30StandaloneNet sales
Revenue¥2.8bn2023-12-01 → 2024-11-30StandaloneNet sales
Revenue¥3.1bn2022-12-01 → 2023-11-30vStandaloneNet sales (5-year summary)
Revenue¥3.0bn2021-12-01 → 2022-11-30vStandaloneNet sales (5-year summary)
Revenue¥3.3bn2020-12-01 → 2021-11-30dStandaloneNet sales (5-year summary)
Operating income¥86m2024-12-01 → 2025-11-30StandaloneOperating income
Operating income−¥124m2023-12-01 → 2024-11-30StandaloneOperating income
Ordinary income¥2.0bn2024-12-01 → 2025-11-30StandaloneOrdinary income
Ordinary income−¥178m2023-12-01 → 2024-11-30StandaloneOrdinary income
Ordinary income−¥15m2022-12-01 → 2023-11-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥49m2021-12-01 → 2022-11-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥400m2020-12-01 → 2021-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.1bn2024-12-01 → 2025-11-30StandaloneIncome before income taxes
Profit before tax−¥178m2023-12-01 → 2024-11-30StandaloneIncome before income taxes
Net income¥2.1bn2024-12-01 → 2025-11-30StandaloneProfit loss
Net income−¥181m2023-12-01 → 2024-11-30StandaloneProfit loss
Net income−¥67m2022-12-01 → 2023-11-30vStandaloneNet income loss (5-year summary)
Net income−¥76m2021-12-01 → 2022-11-30vStandaloneNet income loss (5-year summary)
Net income¥201m2020-12-01 → 2021-11-30dStandaloneNet income loss (5-year summary)
Total assets¥6.1bnat 2025-11-30StandaloneAssets
Total assets¥6.4bnat 2024-11-30StandaloneAssets
Total assets¥7.0bnat 2023-11-30vStandaloneTotal assets (5-year summary)
Total assets¥6.3bnat 2022-11-30vStandaloneTotal assets (5-year summary)
Total assets¥5.4bnat 2021-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥5.0bnat 2025-11-30StandaloneLiabilities
Total liabilities¥7.4bnat 2024-11-30StandaloneLiabilities
Net assets / equity¥1.1bnat 2025-11-30StandaloneNet assets
Net assets / equity−¥976mat 2024-11-30StandaloneNet assets
Net assets / equity−¥797mat 2023-11-30vStandaloneNet assets
Net assets / equity−¥731mat 2022-11-30vStandaloneNet assets (5-year summary)
Net assets / equity−¥656mat 2021-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥976mat 2025-11-30StandaloneCash and deposits
Cash and deposits¥1.2bnat 2024-11-30StandaloneCash and deposits
EPS (basic)¥342.342024-12-01 → 2025-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-29.362023-12-01 → 2024-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-10.92022-12-01 → 2023-11-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-12.362021-12-01 → 2022-11-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.612020-12-01 → 2021-11-30dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥184.67at 2025-11-30StandaloneNet assets 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 2023-11-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥-118.25at 2022-11-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥-106.11at 2021-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio18.7%at 2025-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio-15.2%at 2024-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio-11.4%at 2023-11-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio-11.7%at 2022-11-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio-12.2%at 2021-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE2564.9%2024-12-01 → 2025-11-30StandaloneRate of return on equity (5-year summary)
Shares issued6,578,000at 2025-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2024-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2023-11-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2022-11-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued6,578,000at 2021-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees58at 2025-11-30StandaloneNumber of employees
Employees64at 2024-11-30StandaloneNumber of employees
Employees68at 2023-11-30vStandaloneNumber of employees
Employees71at 2022-11-30vStandaloneNumber of employees
Employees75at 2021-11-30dStandaloneNumber 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 Itemsreconcilingrevenue2024-12-01 → 2025-11-30−¥806m
Reconciling Itemsreconcilingrevenue intersegment2024-12-01 → 2025-11-30−¥806m
Reconciling Itemsreconcilingsegment assetsat 2025-11-30−¥2.4bn
Reconciling Itemsreconcilingsegment profit2024-12-01 → 2025-11-30−¥4m
Americareportable segmentcapex2024-12-01 → 2025-11-30¥151,000
Americareportable segmentdepreciation2024-12-01 → 2025-11-30¥6m
Americareportable segmentemployeesat 2025-11-3020 pure
Americareportable segmentrevenue2024-12-01 → 2025-11-30¥1.4bn
Americareportable segmentrevenue external2024-12-01 → 2025-11-30¥1.4bn
Americareportable segmentrevenue intersegment2024-12-01 → 2025-11-30¥10m
Americareportable segmentsegment assetsat 2025-11-30¥1.0bn
Americareportable segmentsegment profit2024-12-01 → 2025-11-30−¥200m
Europe Asia And Otherreportable segmentcapex2024-12-01 → 2025-11-30¥11m
Europe Asia And Otherreportable segmentdepreciation2024-12-01 → 2025-11-30¥19m
Europe Asia And Otherreportable segmentemployeesat 2025-11-3060 pure
Europe Asia And Otherreportable segmentrevenue2024-12-01 → 2025-11-30¥2.2bn
Europe Asia And Otherreportable segmentrevenue external2024-12-01 → 2025-11-30¥2.2bn
Europe Asia And Otherreportable segmentrevenue intersegment2024-12-01 → 2025-11-30¥17m
Europe Asia And Otherreportable segmentsegment assetsat 2025-11-30¥5.6bn
Europe Asia And Otherreportable segmentsegment profit2024-12-01 → 2025-11-30−¥100m
Japanreportable segmentcapex2024-12-01 → 2025-11-30¥117m
Japanreportable segmentdepreciation2024-12-01 → 2025-11-30¥143m
Japanreportable segmentemployeesat 2025-11-3084 pure
Japanreportable segmentrevenue2024-12-01 → 2025-11-30¥4.0bn
Japanreportable segmentrevenue external2024-12-01 → 2025-11-30¥3.2bn
Japanreportable segmentrevenue intersegment2024-12-01 → 2025-11-30¥780m
Japanreportable segmentsegment assetsat 2025-11-30¥7.1bn
Japanreportable segmentsegment profit2024-12-01 → 2025-11-30¥49m
—segment totalcapex2024-12-01 → 2025-11-30¥129m
—segment totaldepreciation2024-12-01 → 2025-11-30¥168m
—segment totalrevenue2024-12-01 → 2025-11-30¥7.6bn
—segment totalrevenue external2024-12-01 → 2025-11-30¥6.8bn
—segment totalrevenue intersegment2024-12-01 → 2025-11-30¥806m
—segment totalsegment assetsat 2025-11-30¥13.7bn
—segment totalsegment profit2024-12-01 → 2025-11-30−¥251m
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 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 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 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

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

All source rows · 1,362
ItemContextValueUnit
Accumulated depreciation lease assets ppePrior1YearInstant-24202000JPY
Accumulated depreciation lease assets ppeCurrentYearInstant-24804000JPY
Lease assets net ppePrior1YearInstant1606000JPY
Lease assets net ppeCurrentYearInstant1004000JPY
Construction in progressPrior1YearInstant79861000JPY
Construction in progressCurrentYearInstant50814000JPY
Property plant and equipmentPrior1YearInstant2253683000JPY
Property plant and equipmentCurrentYearInstant2198179000JPY
Other iaPrior1YearInstant270393000JPY
Other iaCurrentYearInstant263634000JPY
Intangible assetsPrior1YearInstant270393000JPY
Intangible assetsCurrentYearInstant263634000JPY
Investment securitiesPrior1YearInstant8000000JPY
Investment securitiesCurrentYearInstant9901000JPY
Deferred tax assetsPrior1YearInstant1991000JPY
Deferred tax assetsCurrentYearInstant4770000JPY
Other ioaPrior1YearInstant143104000JPY
Other ioaCurrentYearInstant143014000JPY
Investments and other assetsPrior1YearInstant153096000JPY
Investments and other assetsCurrentYearInstant157686000JPY
Noncurrent assetsPrior1YearInstant2677173000JPY
Noncurrent assetsCurrentYearInstant2619500000JPY
AssetsPrior1YearInstant13513592000JPY
AssetsCurrentYearInstant11346548000JPY
Electronically recorded obligations operating clPrior1YearInstant178583000JPY
Electronically recorded obligations operating clCurrentYearInstant135865000JPY
Accounts payable tradePrior1YearInstant191128000JPY
Accounts payable tradeCurrentYearInstant215847000JPY
Short term loans payablePrior1YearInstant243349000JPY
Short term loans payableCurrentYearInstant120018000JPY
Current portion of long term loans payablePrior1YearInstant2363949000JPY
Current portion of long term loans payableCurrentYearInstant2426652000JPY
Lease obligations clPrior1YearInstant679000JPY
Lease obligations clCurrentYearInstant716000JPY
Income taxes payablePrior1YearInstant31124000JPY
Income taxes payableCurrentYearInstant29875000JPY
Provision for loss on litigation clPrior1YearInstant853000000JPY
Provision for loss on litigation clCurrentYearInstant-JPY
Other clPrior1YearInstant485967000JPY
Other clCurrentYearInstant484542000JPY
Current liabilitiesPrior1YearInstant4347781000JPY
Current liabilitiesCurrentYearInstant3413517000JPY
Long term loans payablePrior1YearInstant4220376000JPY
Long term loans payableCurrentYearInstant2715767000JPY
Lease obligations nclPrior1YearInstant1215000JPY
Lease obligations nclCurrentYearInstant499000JPY
Deferred tax liabilitiesPrior1YearInstant32537000JPY
Deferred tax liabilitiesCurrentYearInstant30878000JPY
Other nclPrior1YearInstant9683000JPY
Other nclCurrentYearInstant16174000JPY

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 2024-11-30pass
balance sheet identityconsolidated 2025-11-30pass rounding
balance sheet identitynon_consolidated 2024-11-30pass rounding
balance sheet identitynon_consolidated 2025-11-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-11-30pass
statement vs summary · net assetsconsolidated 2024-11-30pass
statement vs summary · net assetsconsolidated 2025-11-30pass
statement vs summary · net assetsnon_consolidated 2023-11-30pass
statement vs summary · net assetsnon_consolidated 2024-11-30pass
statement vs summary · net assetsnon_consolidated 2025-11-30pass
statement vs summary · net income attributable to parentconsolidated 2023-12-01/2024-11-30pass
statement vs summary · net income attributable to parentconsolidated 2024-12-01/2025-11-30pass
statement vs summary · operating cash flowconsolidated 2023-12-01/2024-11-30pass
statement vs summary · operating cash flowconsolidated 2024-12-01/2025-11-30pass
statement vs summary · revenueconsolidated 2023-12-01/2024-11-30pass
statement vs summary · revenueconsolidated 2024-12-01/2025-11-30pass
statement vs summary · revenuenon_consolidated 2023-12-01/2024-11-30pass
statement vs summary · revenuenon_consolidated 2024-12-01/2025-11-30pass
statement vs summary · total assetsconsolidated 2024-11-30pass
statement vs summary · total assetsconsolidated 2025-11-30pass
statement vs summary · total assetsnon_consolidated 2024-11-30pass
statement vs summary · total assetsnon_consolidated 2025-11-30pass