Annual report

Period2022-02-01 → 2023-01-31

Filed2023-04-27

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 151

Metric	Value	Period	Scope	Source row
Revenue	¥3.2bn	2022-02-01 → 2023-01-31	Cons.	Net sales
Revenue	¥2.6bn	2021-02-01 → 2022-01-31	Cons.	Net sales
Revenue	¥2.2bn	2020-02-01 → 2021-01-31^d	Cons.	Net sales (5-year summary)
Revenue	¥3.0bn	2019-02-01 → 2020-01-31^d	Cons.	Net sales (5-year summary)
Revenue	¥2.7bn	2018-02-01 → 2019-01-31^d	Cons.	Net sales (5-year summary)
Operating income	¥215m	2022-02-01 → 2023-01-31	Cons.	Operating income
Operating income	¥91m	2021-02-01 → 2022-01-31	Cons.	Operating income
Ordinary income	¥225m	2022-02-01 → 2023-01-31	Cons.	Ordinary income
Ordinary income	¥108m	2021-02-01 → 2022-01-31	Cons.	Ordinary income
Ordinary income	−¥278m	2020-02-01 → 2021-01-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥334m	2019-02-01 → 2020-01-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥221m	2018-02-01 → 2019-01-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥225m	2022-02-01 → 2023-01-31	Cons.	Income before income taxes
Profit before tax	¥136m	2021-02-01 → 2022-01-31	Cons.	Income before income taxes
Net income (owners)	¥141m	2022-02-01 → 2023-01-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥91m	2021-02-01 → 2022-01-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	−¥222m	2020-02-01 → 2021-01-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥214m	2019-02-01 → 2020-01-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥174m	2018-02-01 → 2019-01-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥139m	2022-02-01 → 2023-01-31	Cons.	Profit loss
Net income	¥91m	2021-02-01 → 2022-01-31	Cons.	Profit loss
Total assets	¥2.9bn	at 2023-01-31	Cons.	Assets
Total assets	¥2.1bn	at 2022-01-31	Cons.	Assets
Total assets	¥2.3bn	at 2021-01-31^d	Cons.	Total assets (5-year summary)
Total assets	¥2.1bn	at 2020-01-31^d	Cons.	Total assets (5-year summary)
Total assets	¥2.2bn	at 2019-01-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥2.0bn	at 2023-01-31	Cons.	Liabilities
Total liabilities	¥1.3bn	at 2022-01-31	Cons.	Liabilities
Net assets / equity	¥925m	at 2023-01-31	Cons.	Net assets
Net assets / equity	¥826m	at 2022-01-31	Cons.	Net assets
Net assets / equity	¥755m	at 2021-01-31^d	Cons.	Net assets
Net assets / equity	¥1.0bn	at 2020-01-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥408m	at 2019-01-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥1.2bn	at 2023-01-31	Cons.	Cash and deposits
Cash and deposits	¥1.3bn	at 2022-01-31	Cons.	Cash and deposits
Cash & equivalents	¥1.2bn	at 2023-01-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.3bn	at 2022-01-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.1bn	at 2021-01-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.2bn	at 2020-01-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥1.2bn	at 2019-01-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥91m	2022-02-01 → 2023-01-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥369m	2021-02-01 → 2022-01-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥404m	2020-02-01 → 2021-01-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥385m	2019-02-01 → 2020-01-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥152m	2018-02-01 → 2019-01-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥500m	2022-02-01 → 2023-01-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	¥100m	2021-02-01 → 2022-01-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥156m	2020-02-01 → 2021-01-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥223m	2019-02-01 → 2020-01-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥89m	2018-02-01 → 2019-01-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	¥384m	2022-02-01 → 2023-01-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥342m	2021-02-01 → 2022-01-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥543m	2020-02-01 → 2021-01-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥248m	2019-02-01 → 2020-01-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥27m	2018-02-01 → 2019-01-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥155.07	2022-02-01 → 2023-01-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥100.97	2021-02-01 → 2022-01-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-249.54	2020-02-01 → 2021-01-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥269.43	2019-02-01 → 2020-01-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥235.59	2018-02-01 → 2019-01-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥147.03	2022-02-01 → 2023-01-31	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥95.21	2021-02-01 → 2022-01-31	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥241.25	2019-02-01 → 2020-01-31^d	Cons.	Diluted earnings per share (5-year summary)
Net assets per share	¥1,009.13	at 2023-01-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥914.84	at 2022-01-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥845.23	at 2021-01-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,158.23	at 2020-01-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥552.97	at 2019-01-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	32.1%	at 2023-01-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	39.4%	at 2022-01-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	33.8%	at 2021-01-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	49.4%	at 2020-01-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	18.7%	at 2019-01-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	15.9%	2022-02-01 → 2023-01-31	Cons.	Rate of return on equity (5-year summary)
ROE	11.3%	2021-02-01 → 2022-01-31	Cons.	Rate of return on equity (5-year summary)
ROE	29.7%	2019-02-01 → 2020-01-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	53.4%	2018-02-01 → 2019-01-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	273	at 2023-01-31	Cons.	Number of employees
Employees	218	at 2022-01-31	Cons.	Number of employees
Employees	218	at 2021-01-31^d	Cons.	Number of employees
Employees	203	at 2020-01-31^d	Cons.	Number of employees
Employees	187	at 2019-01-31^d	Cons.	Number of employees
Revenue	¥2.8bn	2022-02-01 → 2023-01-31	Standalone	Net sales
Revenue	¥2.5bn	2021-02-01 → 2022-01-31	Standalone	Net sales
Revenue	¥2.2bn	2020-02-01 → 2021-01-31^d	Standalone	Net sales (5-year summary)
Revenue	¥3.0bn	2019-02-01 → 2020-01-31^d	Standalone	Net sales (5-year summary)
Revenue	¥2.6bn	2018-02-01 → 2019-01-31^d	Standalone	Net sales (5-year summary)
Operating income	¥222m	2022-02-01 → 2023-01-31	Standalone	Operating income
Operating income	¥85m	2021-02-01 → 2022-01-31	Standalone	Operating income
Ordinary income	¥219m	2022-02-01 → 2023-01-31	Standalone	Ordinary income
Ordinary income	¥104m	2021-02-01 → 2022-01-31	Standalone	Ordinary income
Ordinary income	−¥270m	2020-02-01 → 2021-01-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥331m	2019-02-01 → 2020-01-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥222m	2018-02-01 → 2019-01-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥219m	2022-02-01 → 2023-01-31	Standalone	Income before income taxes
Profit before tax	¥132m	2021-02-01 → 2022-01-31	Standalone	Income before income taxes
Net income	¥160m	2022-02-01 → 2023-01-31	Standalone	Profit loss
Net income	¥86m	2021-02-01 → 2022-01-31	Standalone	Profit loss
Net income	−¥222m	2020-02-01 → 2021-01-31^d	Standalone	Net income loss (5-year summary)
Net income	¥212m	2019-02-01 → 2020-01-31^d	Standalone	Net income loss (5-year summary)
Net income	¥175m	2018-02-01 → 2019-01-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥2.6bn	at 2023-01-31	Standalone	Assets
Total assets	¥2.1bn	at 2022-01-31	Standalone	Assets
Total assets	¥2.2bn	at 2021-01-31^d	Standalone	Total assets (5-year summary)
Total assets	¥2.1bn	at 2020-01-31^d	Standalone	Total assets (5-year summary)
Total assets	¥2.2bn	at 2019-01-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥1.7bn	at 2023-01-31	Standalone	Liabilities
Total liabilities	¥1.2bn	at 2022-01-31	Standalone	Liabilities
Net assets / equity	¥954m	at 2023-01-31	Standalone	Net assets
Net assets / equity	¥834m	at 2022-01-31	Standalone	Net assets
Net assets / equity	¥762m	at 2021-01-31^d	Standalone	Net assets
Net assets / equity	¥1.0bn	at 2020-01-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥411m	at 2019-01-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.1bn	at 2023-01-31	Standalone	Cash and deposits
Cash and deposits	¥1.2bn	at 2022-01-31	Standalone	Cash and deposits
EPS (basic)	¥176.62	2022-02-01 → 2023-01-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥96.3	2021-02-01 → 2022-01-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-249.5	2020-02-01 → 2021-01-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥267.07	2019-02-01 → 2020-01-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥237.08	2018-02-01 → 2019-01-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥167.47	2022-02-01 → 2023-01-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥90.81	2021-02-01 → 2022-01-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥239.13	2019-02-01 → 2020-01-31^d	Standalone	Diluted earnings per share (5-year summary)
Dividend per share	¥47	2022-02-01 → 2023-01-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥30	2021-02-01 → 2022-01-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥72	2019-02-01 → 2020-01-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥6,000	2018-02-01 → 2019-01-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥1,041.3	at 2023-01-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥923.94	at 2022-01-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥853.47	at 2021-01-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,158.06	at 2020-01-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥556.56	at 2019-01-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	36.4%	at 2023-01-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	40.1%	at 2022-01-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	34.3%	at 2021-01-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	49.5%	at 2020-01-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	18.8%	at 2019-01-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	17.9%	2022-02-01 → 2023-01-31	Standalone	Rate of return on equity (5-year summary)
ROE	10.8%	2021-02-01 → 2022-01-31	Standalone	Rate of return on equity (5-year summary)
ROE	29.5%	2019-02-01 → 2020-01-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	53.6%	2018-02-01 → 2019-01-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	928,600	at 2023-01-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	921,700	at 2022-01-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	911,800	at 2021-01-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	905,800	at 2020-01-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	7,779	at 2019-01-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	226	at 2023-01-31	Standalone	Number of employees
Employees	212	at 2022-01-31	Standalone	Number of employees
Employees	212	at 2021-01-31^d	Standalone	Number of employees
Employees	197	at 2020-01-31^d	Standalone	Number of employees
Employees	181	at 2019-01-31^d	Standalone	Number 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.

All source rows · 1,348

Item	Context	Value	Unit
Provision for repayment cl	CurrentYearInstant_NonConsolidatedMember	－	JPY
Refund liabilities cl	Prior1YearInstant_NonConsolidatedMember	－	JPY
Refund liabilities cl	CurrentYearInstant_NonConsolidatedMember	40463000	JPY
Provision for bonuses	Prior1YearInstant_NonConsolidatedMember	34701000	JPY
Provision for bonuses	CurrentYearInstant_NonConsolidatedMember	41338000	JPY
Other cl	Prior1YearInstant_NonConsolidatedMember	62688000	JPY
Other cl	CurrentYearInstant_NonConsolidatedMember	35442000	JPY
Current liabilities	Prior1YearInstant_NonConsolidatedMember	795630000	JPY
Current liabilities	CurrentYearInstant_NonConsolidatedMember	784947000	JPY
Long term loans payable	Prior1YearInstant_NonConsolidatedMember	432303000	JPY
Long term loans payable	CurrentYearInstant_NonConsolidatedMember	854319000	JPY
Other ncl	Prior1YearInstant_NonConsolidatedMember	20342000	JPY
Other ncl	CurrentYearInstant_NonConsolidatedMember	26076000	JPY
Noncurrent liabilities	Prior1YearInstant_NonConsolidatedMember	452645000	JPY
Noncurrent liabilities	CurrentYearInstant_NonConsolidatedMember	880395000	JPY
Liabilities	Prior1YearInstant_NonConsolidatedMember	1248275000	JPY
Liabilities	CurrentYearInstant_NonConsolidatedMember	1665343000	JPY
Capital stock	Prior1YearInstant_NonConsolidatedMember	258694000	JPY
Capital stock	CurrentYearInstant_NonConsolidatedMember	261070000	JPY
Legal capital surplus	Prior1YearInstant_NonConsolidatedMember	224012000	JPY
Legal capital surplus	CurrentYearInstant_NonConsolidatedMember	226388000	JPY
Other capital surplus	Prior1YearInstant_NonConsolidatedMember	91741000	JPY
Other capital surplus	CurrentYearInstant_NonConsolidatedMember	123846000	JPY
Capital surplus	Prior1YearInstant_NonConsolidatedMember	315754000	JPY
Capital surplus	CurrentYearInstant_NonConsolidatedMember	350234000	JPY
Legal retained earnings	Prior1YearInstant_NonConsolidatedMember	933000	JPY
Legal retained earnings	CurrentYearInstant_NonConsolidatedMember	933000	JPY
Retained earnings brought forward	Prior1YearInstant_NonConsolidatedMember	252874000	JPY
Retained earnings brought forward	CurrentYearInstant_NonConsolidatedMember	339661000	JPY
Retained earnings	Prior1YearInstant_NonConsolidatedMember	253807000	JPY
Retained earnings	CurrentYearInstant_NonConsolidatedMember	340595000	JPY
Treasury stock	Prior1YearInstant_NonConsolidatedMember	-1743000	JPY
Treasury stock	CurrentYearInstant_NonConsolidatedMember	-12743000	JPY
Shareholders equity	Prior1YearInstant_NonConsolidatedMember	826513000	JPY
Shareholders equity	CurrentYearInstant_NonConsolidatedMember	939156000	JPY
Valuation difference on available for sale securities	Prior1YearInstant_NonConsolidatedMember	7619000	JPY
Valuation difference on available for sale securities	CurrentYearInstant_NonConsolidatedMember	15027000	JPY
Valuation and translation adjustments	Prior1YearInstant_NonConsolidatedMember	7619000	JPY
Valuation and translation adjustments	CurrentYearInstant_NonConsolidatedMember	15027000	JPY
Subscription rights to shares	Prior1YearInstant_NonConsolidatedMember	232000	JPY
Subscription rights to shares	CurrentYearInstant_NonConsolidatedMember	203000	JPY
Net assets	Prior1YearInstant_NonConsolidatedMember	834364000	JPY
Net assets	CurrentYearInstant_NonConsolidatedMember	954387000	JPY
Liabilities and net assets	Prior1YearInstant_NonConsolidatedMember	2082640000	JPY
Liabilities and net assets	CurrentYearInstant_NonConsolidatedMember	2619730000	JPY
Net sales	Prior1YearDuration_NonConsolidatedMember	2500943000	JPY
Net sales	CurrentYearDuration_NonConsolidatedMember	2842197000	JPY
Cost of sales	Prior1YearDuration_NonConsolidatedMember	119758000	JPY
Cost of sales	CurrentYearDuration_NonConsolidatedMember	92530000	JPY
Gross profit	Prior1YearDuration_NonConsolidatedMember	2381184000	JPY

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 identity	consolidated 2022-01-31	pass
balance sheet identity	consolidated 2023-01-31	pass rounding
balance sheet identity	non_consolidated 2022-01-31	pass rounding
balance sheet identity	non_consolidated 2023-01-31	pass
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2021-01-31	pass
statement vs summary · net assets	consolidated 2022-01-31	pass
statement vs summary · net assets	consolidated 2023-01-31	pass
statement vs summary · net assets	non_consolidated 2021-01-31	pass
statement vs summary · net assets	non_consolidated 2022-01-31	pass
statement vs summary · net assets	non_consolidated 2023-01-31	pass
statement vs summary · net income attributable to parent	consolidated 2021-02-01/2022-01-31	pass
statement vs summary · net income attributable to parent	consolidated 2022-02-01/2023-01-31	pass
statement vs summary · operating cash flow	consolidated 2021-02-01/2022-01-31	pass
statement vs summary · operating cash flow	consolidated 2022-02-01/2023-01-31	pass
statement vs summary · revenue	consolidated 2021-02-01/2022-01-31	pass
statement vs summary · revenue	consolidated 2022-02-01/2023-01-31	pass
statement vs summary · revenue	non_consolidated 2021-02-01/2022-01-31	pass
statement vs summary · revenue	non_consolidated 2022-02-01/2023-01-31	pass
statement vs summary · total assets	consolidated 2022-01-31	pass
statement vs summary · total assets	consolidated 2023-01-31	pass
statement vs summary · total assets	non_consolidated 2022-01-31	pass
statement vs summary · total assets	non_consolidated 2023-01-31	pass