Annual report

Period2021-08-01 → 2022-07-31
Filed2022-10-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥4.5bn2021-08-01 → 2022-07-31Cons.Net sales
Revenue¥4.1bn2020-08-01 → 2021-07-31Cons.Net sales
Revenue¥3.2bn2019-08-01 → 2020-07-31dCons.Net sales (5-year summary)
Revenue¥2.6bn2018-08-01 → 2019-07-31dCons.Net sales (5-year summary)
Revenue¥2.3bn2017-08-01 → 2018-07-31dCons.Net sales (5-year summary)
Operating income¥1.5bn2021-08-01 → 2022-07-31Cons.Operating income
Operating income¥836m2020-08-01 → 2021-07-31Cons.Operating income
Ordinary income¥1.5bn2021-08-01 → 2022-07-31Cons.Ordinary income
Ordinary income¥827m2020-08-01 → 2021-07-31Cons.Ordinary income
Ordinary income¥400m2019-08-01 → 2020-07-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥66m2018-08-01 → 2019-07-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥674m2017-08-01 → 2018-07-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.5bn2021-08-01 → 2022-07-31Cons.Income before income taxes
Profit before tax¥792m2020-08-01 → 2021-07-31Cons.Income before income taxes
Net income (owners)¥1.1bn2021-08-01 → 2022-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥793m2020-08-01 → 2021-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥439m2019-08-01 → 2020-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥118m2018-08-01 → 2019-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥857m2017-08-01 → 2018-07-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.1bn2021-08-01 → 2022-07-31Cons.Profit loss
Net income¥793m2020-08-01 → 2021-07-31Cons.Profit loss
Total assets¥10.5bnat 2022-07-31Cons.Assets
Total assets¥9.0bnat 2021-07-31Cons.Assets
Total assets¥6.0bnat 2020-07-31dCons.Total assets (5-year summary)
Total assets¥5.0bnat 2019-07-31dCons.Total assets (5-year summary)
Total assets¥3.8bnat 2018-07-31dCons.Total assets (5-year summary)
Total liabilities¥2.9bnat 2022-07-31Cons.Liabilities
Total liabilities¥2.4bnat 2021-07-31Cons.Liabilities
Net assets / equity¥7.6bnat 2022-07-31Cons.Net assets
Net assets / equity¥6.6bnat 2021-07-31Cons.Net assets
Net assets / equity¥4.1bnat 2020-07-31dCons.Net assets
Net assets / equity¥3.3bnat 2019-07-31dCons.Net assets (5-year summary)
Net assets / equity¥3.2bnat 2018-07-31dCons.Net assets (5-year summary)
Cash and deposits¥6.7bnat 2022-07-31Cons.Cash and deposits
Cash and deposits¥6.2bnat 2021-07-31Cons.Cash and deposits
Cash & equivalents¥6.7bnat 2022-07-31Cons.Cash and cash equivalents
Cash & equivalents¥6.2bnat 2021-07-31Cons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2020-07-31dCons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2019-07-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2018-07-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥827m2021-08-01 → 2022-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.9bn2020-08-01 → 2021-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥633m2019-08-01 → 2020-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥57m2018-08-01 → 2019-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥922m2017-08-01 → 2018-07-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥202m2021-08-01 → 2022-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥530m2020-08-01 → 2021-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥37m2019-08-01 → 2020-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥265m2018-08-01 → 2019-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥196m2017-08-01 → 2018-07-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥130m2021-08-01 → 2022-07-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2.0bn2020-08-01 → 2021-07-31Cons.Net cash provided by used in financing activities
Financing cash flow¥358m2019-08-01 → 2020-07-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.1bn2018-08-01 → 2019-07-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥29m2017-08-01 → 2018-07-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥118.332021-08-01 → 2022-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥91.892020-08-01 → 2021-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥53.652019-08-01 → 2020-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥14.572018-08-01 → 2019-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-106.152017-08-01 → 2018-07-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥91.332020-08-01 → 2021-07-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥53.342019-08-01 → 2020-07-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥821.64at 2022-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥714.41at 2021-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥491.81at 2020-07-31dCons.Net assets per share (5-year summary)
Net assets per share¥411.12at 2019-07-31dCons.Net assets per share (5-year summary)
Net assets per share¥396.15at 2018-07-31dCons.Net assets per share (5-year summary)
Equity ratio72.5%at 2022-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio73.8%at 2021-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio67.8%at 2020-07-31dCons.Equity to asset ratio (5-year summary)
Equity ratio65.7%at 2019-07-31dCons.Equity to asset ratio (5-year summary)
Equity ratio83.4%at 2018-07-31dCons.Equity to asset ratio (5-year summary)
ROE15.4%2021-08-01 → 2022-07-31Cons.Rate of return on equity (5-year summary)
ROE14.8%2020-08-01 → 2021-07-31Cons.Rate of return on equity (5-year summary)
ROE11.9%2019-08-01 → 2020-07-31dCons.Rate of return on equity (5-year summary)
ROE3.5%2018-08-01 → 2019-07-31dCons.Rate of return on equity (5-year summary)
Employees189at 2022-07-31Cons.Number of employees
Employees155at 2021-07-31Cons.Number of employees
Employees142at 2020-07-31dCons.Number of employees
Employees136at 2019-07-31dCons.Number of employees
Employees146at 2018-07-31dCons.Number of employees
Revenue¥4.5bn2021-08-01 → 2022-07-31StandaloneNet sales
Revenue¥4.1bn2020-08-01 → 2021-07-31StandaloneNet sales
Revenue¥3.2bn2019-08-01 → 2020-07-31dStandaloneNet sales (5-year summary)
Revenue¥2.6bn2018-08-01 → 2019-07-31dStandaloneNet sales (5-year summary)
Revenue¥2.3bn2017-08-01 → 2018-07-31dStandaloneNet sales (5-year summary)
Operating income¥1.5bn2021-08-01 → 2022-07-31StandaloneOperating income
Operating income¥845m2020-08-01 → 2021-07-31StandaloneOperating income
Ordinary income¥1.5bn2021-08-01 → 2022-07-31StandaloneOrdinary income
Ordinary income¥838m2020-08-01 → 2021-07-31StandaloneOrdinary income
Ordinary income¥408m2019-08-01 → 2020-07-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥66m2018-08-01 → 2019-07-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥663m2017-08-01 → 2018-07-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.5bn2021-08-01 → 2022-07-31StandaloneIncome before income taxes
Profit before tax¥803m2020-08-01 → 2021-07-31StandaloneIncome before income taxes
Net income¥1.1bn2021-08-01 → 2022-07-31StandaloneProfit loss
Net income¥804m2020-08-01 → 2021-07-31StandaloneProfit loss
Net income¥448m2019-08-01 → 2020-07-31dStandaloneNet income loss (5-year summary)
Net income¥118m2018-08-01 → 2019-07-31dStandaloneNet income loss (5-year summary)
Net income−¥839m2017-08-01 → 2018-07-31dStandaloneNet income loss (5-year summary)
Total assets¥10.4bnat 2022-07-31StandaloneAssets
Total assets¥9.0bnat 2021-07-31StandaloneAssets
Total assets¥6.0bnat 2020-07-31dStandaloneTotal assets (5-year summary)
Total assets¥5.0bnat 2019-07-31dStandaloneTotal assets (5-year summary)
Total assets¥3.8bnat 2018-07-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.8bnat 2022-07-31StandaloneLiabilities
Total liabilities¥2.4bnat 2021-07-31StandaloneLiabilities
Net assets / equity¥7.6bnat 2022-07-31StandaloneNet assets
Net assets / equity¥6.6bnat 2021-07-31StandaloneNet assets
Net assets / equity¥4.1bnat 2020-07-31dStandaloneNet assets
Net assets / equity¥3.3bnat 2019-07-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.2bnat 2018-07-31dStandaloneNet assets (5-year summary)
Cash and deposits¥6.6bnat 2022-07-31StandaloneCash and deposits
Cash and deposits¥6.2bnat 2021-07-31StandaloneCash and deposits
EPS (basic)¥120.542021-08-01 → 2022-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥93.162020-08-01 → 2021-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.652019-08-01 → 2020-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.562018-08-01 → 2019-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-103.962017-08-01 → 2018-07-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥92.592020-08-01 → 2021-07-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥54.342019-08-01 → 2020-07-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥202021-08-01 → 2022-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥172020-08-01 → 2021-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥62019-08-01 → 2020-07-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥822.09at 2022-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥713.46at 2021-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥490.07at 2020-07-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥408.13at 2019-07-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥392.69at 2018-07-31dStandaloneNet assets per share (5-year summary)
Equity ratio73.3%at 2022-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio73.7%at 2021-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.6%at 2020-07-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio65.4%at 2019-07-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio83.0%at 2018-07-31dStandaloneEquity to asset ratio (5-year summary)
ROE15.7%2021-08-01 → 2022-07-31StandaloneRate of return on equity (5-year summary)
ROE15.1%2020-08-01 → 2021-07-31StandaloneRate of return on equity (5-year summary)
ROE12.2%2019-08-01 → 2020-07-31dStandaloneRate of return on equity (5-year summary)
ROE3.6%2018-08-01 → 2019-07-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,562,000at 2022-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,562,000at 2021-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,562,000at 2020-07-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,562,000at 2019-07-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,562,000at 2018-07-31dStandaloneTotal number of issued shares (5-year summary)
Employees140at 2022-07-31StandaloneNumber of employees
Employees135at 2021-07-31StandaloneNumber of employees
Employees123at 2020-07-31dStandaloneNumber of employees
Employees122at 2019-07-31dStandaloneNumber of employees
Employees133at 2018-07-31dStandaloneNumber 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 · 36
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment assetsat 2022-07-31¥7.7bn
IP Network Solutionreportable segmentdepreciation2021-08-01 → 2022-07-31¥14m
IP Network Solutionreportable segmentemployeesat 2022-07-3112 pure
IP Network Solutionreportable segmentrevenue2021-08-01 → 2022-07-31¥418m
IP Network Solutionreportable segmentrevenue external2021-08-01 → 2022-07-31¥418m
IP Network Solutionreportable segmentsegment assetsat 2022-07-31¥261m
IP Network Solutionreportable segmentsegment profit2021-08-01 → 2022-07-31−¥62m
Mobile Network Solutionreportable segmentdepreciation2021-08-01 → 2022-07-31¥159m
Mobile Network Solutionreportable segmentemployeesat 2022-07-31156 pure
Mobile Network Solutionreportable segmentrevenue2021-08-01 → 2022-07-31¥4.1bn
Mobile Network Solutionreportable segmentrevenue external2021-08-01 → 2022-07-31¥4.1bn
Mobile Network Solutionreportable segmentsegment assetsat 2022-07-31¥2.5bn
Mobile Network Solutionreportable segmentsegment profit2021-08-01 → 2022-07-31¥1.5bn
Total Of Reportable Segments And Otherssegment totaldepreciation2021-08-01 → 2022-07-31¥173m
Total Of Reportable Segments And Otherssegment totalrevenue2021-08-01 → 2022-07-31¥4.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-08-01 → 2022-07-31¥4.5bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-07-31¥2.8bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-08-01 → 2022-07-31¥1.5bn
Reconciling Itemsreconcilingsegment assetsat 2021-07-31¥7.2bn
IP Network Solutionreportable segmentdepreciation2020-08-01 → 2021-07-31¥7m
IP Network Solutionreportable segmentrevenue2020-08-01 → 2021-07-31¥525m
IP Network Solutionreportable segmentrevenue external2020-08-01 → 2021-07-31¥525m
IP Network Solutionreportable segmentsegment assetsat 2021-07-31¥202m
IP Network Solutionreportable segmentsegment profit2020-08-01 → 2021-07-31−¥46m
Mobile Network Solutionreportable segmentdepreciation2020-08-01 → 2021-07-31¥158m
Mobile Network Solutionreportable segmentrevenue2020-08-01 → 2021-07-31¥3.5bn
Mobile Network Solutionreportable segmentrevenue external2020-08-01 → 2021-07-31¥3.5bn
Mobile Network Solutionreportable segmentsegment assetsat 2021-07-31¥1.6bn
Mobile Network Solutionreportable segmentsegment profit2020-08-01 → 2021-07-31¥882m
Total Of Reportable Segments And Otherssegment totaldepreciation2020-08-01 → 2021-07-31¥165m
Total Of Reportable Segments And Otherssegment totalrevenue2020-08-01 → 2021-07-31¥4.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-08-01 → 2021-07-31¥4.1bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-07-31¥1.8bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-08-01 → 2021-07-31¥836m
IP Network Solutionreportable segmentemployeesat 2022-07-3112 pure
Mobile Network Solutionreportable segmentemployeesat 2022-07-31107 pure

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

All source rows · 1,325
ItemContextValueUnit
Net assets per share (5-year summary)Prior3YearInstant411.12
Net assets per share (5-year summary)Prior2YearInstant491.81
Net assets per share (5-year summary)Prior1YearInstant714.41
Net assets per share (5-year summary)CurrentYearInstant821.64
Basic earnings loss per share (5-year summary)Prior4YearDuration-106.15
Basic earnings loss per share (5-year summary)Prior3YearDuration14.57
Basic earnings loss per share (5-year summary)Prior2YearDuration53.65
Basic earnings loss per share (5-year summary)Prior1YearDuration91.89
Basic earnings loss per share (5-year summary)CurrentYearDuration118.33
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration53.34
Diluted earnings per share (5-year summary)Prior1YearDuration91.33
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.834
Equity to asset ratio (5-year summary)Prior3YearInstant0.657
Equity to asset ratio (5-year summary)Prior2YearInstant0.678
Equity to asset ratio (5-year summary)Prior1YearInstant0.738
Equity to asset ratio (5-year summary)CurrentYearInstant0.725
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration0.035
Rate of return on equity (5-year summary)Prior2YearDuration0.119
Rate of return on equity (5-year summary)Prior1YearDuration0.148
Rate of return on equity (5-year summary)CurrentYearDuration0.154
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration72.1
Price earnings ratio (5-year summary)Prior2YearDuration32.8
Price earnings ratio (5-year summary)Prior1YearDuration14.5
Price earnings ratio (5-year summary)CurrentYearDuration9.7
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-921780000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration56903000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration632821000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration1873203000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration826984000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-196188000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-264645000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-36988000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-529782000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-201517000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration28715000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration1068524000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration357644000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration1995035000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-130392000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant1091752000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant1947516000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant2898958000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant6241890000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant6743778000JPY
Number of employeesPrior4YearInstant146

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 2021-07-31pass
balance sheet identityconsolidated 2022-07-31pass
balance sheet identitynon_consolidated 2021-07-31pass rounding
balance sheet identitynon_consolidated 2022-07-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-07-31pass
statement vs summary · net assetsconsolidated 2021-07-31pass
statement vs summary · net assetsconsolidated 2022-07-31pass
statement vs summary · net assetsnon_consolidated 2020-07-31pass
statement vs summary · net assetsnon_consolidated 2021-07-31pass
statement vs summary · net assetsnon_consolidated 2022-07-31pass
statement vs summary · net income attributable to parentconsolidated 2020-08-01/2021-07-31pass
statement vs summary · net income attributable to parentconsolidated 2021-08-01/2022-07-31pass
statement vs summary · operating cash flowconsolidated 2020-08-01/2021-07-31pass
statement vs summary · operating cash flowconsolidated 2021-08-01/2022-07-31pass
statement vs summary · revenueconsolidated 2020-08-01/2021-07-31pass
statement vs summary · revenueconsolidated 2021-08-01/2022-07-31pass
statement vs summary · revenuenon_consolidated 2020-08-01/2021-07-31pass
statement vs summary · revenuenon_consolidated 2021-08-01/2022-07-31pass
statement vs summary · total assetsconsolidated 2021-07-31pass
statement vs summary · total assetsconsolidated 2022-07-31pass
statement vs summary · total assetsnon_consolidated 2021-07-31pass
statement vs summary · total assetsnon_consolidated 2022-07-31pass