Annual report

Period2023-11-01 → 2024-10-31
Filed2025-01-30
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥21.6bn2023-11-01 → 2024-10-31Cons.Revenue IFRS
Revenue¥18.0bn2022-11-01 → 2023-10-31Cons.Revenue IFRS
Revenue¥14.5bn2021-11-01 → 2022-10-31dCons.Revenue IFRS (5-year summary)
Revenue¥12.1bn2020-11-01 → 2021-10-31dCons.Revenue IFRS (5-year summary)
Operating income¥3.1bn2023-11-01 → 2024-10-31Cons.Operating profit loss IFRS
Operating income¥2.5bn2022-11-01 → 2023-10-31Cons.Operating profit loss IFRS
Profit before tax¥3.1bn2023-11-01 → 2024-10-31Cons.Profit loss before tax IFRS
Profit before tax¥2.5bn2022-11-01 → 2023-10-31Cons.Profit loss before tax IFRS
Profit before tax¥1.9bn2021-11-01 → 2022-10-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥1.6bn2020-11-01 → 2021-10-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥2.2bn2023-11-01 → 2024-10-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.7bn2022-11-01 → 2023-10-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.2bn2021-11-01 → 2022-10-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.0bn2020-11-01 → 2021-10-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥2.2bn2023-11-01 → 2024-10-31Cons.Profit loss IFRS
Net income¥1.7bn2022-11-01 → 2023-10-31Cons.Profit loss IFRS
Total assets¥23.6bnat 2024-10-31Cons.Assets IFRS
Total assets¥22.5bnat 2023-10-31Cons.Assets IFRS
Total assets¥20.2bnat 2022-10-31dCons.Total assets IFRS (5-year summary)
Total assets¥19.2bnat 2021-10-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥10.2bnat 2024-10-31Cons.Liabilities IFRS
Total liabilities¥10.3bnat 2023-10-31Cons.Liabilities IFRS
Net assets / equity¥13.4bnat 2024-10-31Cons.Equity IFRS
Net assets / equity¥12.2bnat 2023-10-31Cons.Equity IFRS
Net assets / equity¥9.9bnat 2022-10-31dCons.Equity IFRS
Equity (owners)¥13.4bnat 2024-10-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥12.2bnat 2023-10-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥9.9bnat 2022-10-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥8.6bnat 2021-10-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥4.5bnat 2024-10-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥4.1bnat 2023-10-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥2.3bnat 2022-10-31dCons.Cash and cash equivalents IFRS
Cash & equivalents¥2.2bnat 2021-10-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥2.3bn2023-11-01 → 2024-10-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥2.3bn2022-11-01 → 2023-10-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.6bn2021-11-01 → 2022-10-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥1.1bn2020-11-01 → 2021-10-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥6m2023-11-01 → 2024-10-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow¥22m2022-11-01 → 2023-10-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥176m2021-11-01 → 2022-10-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥1.0bn2020-11-01 → 2021-10-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥1.9bn2023-11-01 → 2024-10-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥537m2022-11-01 → 2023-10-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.2bn2021-11-01 → 2022-10-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥158m2020-11-01 → 2021-10-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥255.162023-11-01 → 2024-10-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥209.882022-11-01 → 2023-10-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥150.582021-11-01 → 2022-10-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥127.072020-11-01 → 2021-10-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥250.542023-11-01 → 2024-10-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥203.612022-11-01 → 2023-10-31Cons.Diluted earnings loss per share IFRS
Net assets per share¥1,541.06at 2024-10-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,445.17at 2023-10-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,203.65at 2022-10-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,046.19at 2021-10-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio56.9%at 2024-10-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio54.1%at 2023-10-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio49.3%at 2022-10-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio44.9%at 2021-10-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE17.1%2023-11-01 → 2024-10-31Cons.Rate of return on equity IFRS (5-year summary)
ROE15.8%2022-11-01 → 2023-10-31Cons.Rate of return on equity IFRS (5-year summary)
ROE13.4%2021-11-01 → 2022-10-31dCons.Rate of return on equity IFRS (5-year summary)
ROE13.1%2020-11-01 → 2021-10-31dCons.Rate of return on equity IFRS (5-year summary)
Employees3,812at 2024-10-31Cons.Number of employees
Employees3,219at 2023-10-31Cons.Number of employees
Employees2,653at 2022-10-31dCons.Number of employees
Employees2,138at 2021-10-31dCons.Number of employees
Revenue¥2.6bn2023-11-01 → 2024-10-31StandaloneOperating revenue1
Revenue¥5.7bn2022-11-01 → 2023-10-31StandaloneOperating revenue1
Revenue¥479m2021-11-01 → 2022-10-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥106m2020-11-01 → 2021-10-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥40m2018-11-01 → 2019-10-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥2.1bn2023-11-01 → 2024-10-31StandaloneOperating income
Operating income¥5.1bn2022-11-01 → 2023-10-31StandaloneOperating income
Ordinary income¥2.0bn2023-11-01 → 2024-10-31StandaloneOrdinary income
Ordinary income¥5.0bn2022-11-01 → 2023-10-31StandaloneOrdinary income
Ordinary income−¥80m2021-11-01 → 2022-10-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥188m2020-11-01 → 2021-10-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥80m2019-11-01 → 2020-10-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥346m2018-11-01 → 2019-10-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.0bn2023-11-01 → 2024-10-31StandaloneIncome before income taxes
Profit before tax¥5.0bn2022-11-01 → 2023-10-31StandaloneIncome before income taxes
Net income¥2.0bn2023-11-01 → 2024-10-31StandaloneProfit loss
Net income¥5.0bn2022-11-01 → 2023-10-31StandaloneProfit loss
Net income−¥62m2021-11-01 → 2022-10-31dStandaloneNet income loss (5-year summary)
Net income−¥189m2020-11-01 → 2021-10-31dStandaloneNet income loss (5-year summary)
Net income−¥81m2019-11-01 → 2020-10-31dStandaloneNet income loss (5-year summary)
Net income−¥347m2018-11-01 → 2019-10-31dStandaloneNet income loss (5-year summary)
Total assets¥19.8bnat 2024-10-31StandaloneAssets
Total assets¥19.4bnat 2023-10-31StandaloneAssets
Total assets¥17.4bnat 2022-10-31dStandaloneTotal assets (5-year summary)
Total assets¥17.4bnat 2021-10-31dStandaloneTotal assets (5-year summary)
Total assets¥16.3bnat 2020-10-31dStandaloneTotal assets (5-year summary)
Total assets¥16.2bnat 2019-10-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.7bnat 2024-10-31StandaloneLiabilities
Total liabilities¥6.4bnat 2023-10-31StandaloneLiabilities
Net assets / equity¥14.0bnat 2024-10-31StandaloneNet assets
Net assets / equity¥13.0bnat 2023-10-31StandaloneNet assets
Net assets / equity¥7.6bnat 2022-10-31dStandaloneNet assets
Net assets / equity¥7.6bnat 2021-10-31dStandaloneNet assets (5-year summary)
Net assets / equity¥7.5bnat 2020-10-31dStandaloneNet assets (5-year summary)
Net assets / equity¥7.6bnat 2019-10-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.5bnat 2024-10-31StandaloneCash and deposits
Cash and deposits¥2.1bnat 2023-10-31StandaloneCash and deposits
EPS (basic)¥228.322023-11-01 → 2024-10-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥607.542022-11-01 → 2023-10-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.562021-11-01 → 2022-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-22.982020-11-01 → 2021-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-10.152019-11-01 → 2020-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-79.732018-11-01 → 2019-10-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥224.192023-11-01 → 2024-10-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥589.412022-11-01 → 2023-10-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥1102023-11-01 → 2024-10-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥952022-11-01 → 2023-10-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥1,610.75at 2024-10-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,544.12at 2023-10-31StandaloneNet assets per share (5-year summary)
Net assets per share¥917.71at 2022-10-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥925.26at 2021-10-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥946.11at 2020-10-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥956.26at 2019-10-31dStandaloneNet assets per share (5-year summary)
Equity ratio71.0%at 2024-10-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.0%at 2023-10-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio43.6%at 2022-10-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio43.9%at 2021-10-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.2%at 2020-10-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.0%at 2019-10-31dStandaloneEquity to asset ratio (5-year summary)
ROE14.5%2023-11-01 → 2024-10-31StandaloneRate of return on equity (5-year summary)
ROE49.0%2022-11-01 → 2023-10-31StandaloneRate of return on equity (5-year summary)
Shares issued8,721,665at 2024-10-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,426,130at 2023-10-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,252,630at 2022-10-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,252,630at 2021-10-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,942,630at 2020-10-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,942,630at 2019-10-31dStandaloneTotal number of issued shares (5-year summary)
Employees28at 2024-10-31StandaloneNumber of employees
Employees24at 2023-10-31StandaloneNumber of employees
Employees18at 2022-10-31dStandaloneNumber of employees
Employees14at 2021-10-31dStandaloneNumber 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 · 38
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-11-01 → 2024-10-31−¥33m
Reconciling Itemsreconcilingrevenue intersegment2023-11-01 → 2024-10-31−¥33m
Reconciling Itemsreconcilingsegment assetsat 2024-10-31¥2.5bn
Reconciling Itemsreconcilingsegment profit2023-11-01 → 2024-10-31¥356m
Construction Solutionreportable segmentemployeesat 2024-10-313352 pure
Construction Solutionreportable segmentrevenue2023-11-01 → 2024-10-31¥19.3bn
Construction Solutionreportable segmentrevenue external2023-11-01 → 2024-10-31¥19.3bn
Construction Solutionreportable segmentsegment assetsat 2024-10-31¥19.2bn
Construction Solutionreportable segmentsegment profit2023-11-01 → 2024-10-31¥2.6bn
IT Solutionreportable segmentemployeesat 2024-10-31432 pure
IT Solutionreportable segmentrevenue2023-11-01 → 2024-10-31¥2.3bn
IT Solutionreportable segmentrevenue external2023-11-01 → 2024-10-31¥2.3bn
IT Solutionreportable segmentrevenue intersegment2023-11-01 → 2024-10-31¥33m
IT Solutionreportable segmentsegment assetsat 2024-10-31¥1.9bn
IT Solutionreportable segmentsegment profit2023-11-01 → 2024-10-31¥148m
—segment totalrevenue2023-11-01 → 2024-10-31¥21.6bn
—segment totalrevenue external2023-11-01 → 2024-10-31¥21.6bn
—segment totalrevenue intersegment2023-11-01 → 2024-10-31¥33m
—segment totalsegment assetsat 2024-10-31¥21.1bn
—segment totalsegment profit2023-11-01 → 2024-10-31¥2.8bn
Reconciling Itemsreconcilingrevenue2022-11-01 → 2023-10-31−¥4m
Reconciling Itemsreconcilingrevenue intersegment2022-11-01 → 2023-10-31−¥4m
Reconciling Itemsreconcilingsegment assetsat 2023-10-31¥2.2bn
Reconciling Itemsreconcilingsegment profit2022-11-01 → 2023-10-31¥105m
Construction Solutionreportable segmentrevenue2022-11-01 → 2023-10-31¥16.0bn
Construction Solutionreportable segmentrevenue external2022-11-01 → 2023-10-31¥16.0bn
Construction Solutionreportable segmentsegment assetsat 2023-10-31¥18.6bn
Construction Solutionreportable segmentsegment profit2022-11-01 → 2023-10-31¥2.3bn
IT Solutionreportable segmentrevenue2022-11-01 → 2023-10-31¥2.0bn
IT Solutionreportable segmentrevenue external2022-11-01 → 2023-10-31¥1.9bn
IT Solutionreportable segmentrevenue intersegment2022-11-01 → 2023-10-31¥4m
IT Solutionreportable segmentsegment assetsat 2023-10-31¥1.8bn
IT Solutionreportable segmentsegment profit2022-11-01 → 2023-10-31¥113m
—segment totalrevenue2022-11-01 → 2023-10-31¥18.0bn
—segment totalrevenue external2022-11-01 → 2023-10-31¥18.0bn
—segment totalrevenue intersegment2022-11-01 → 2023-10-31¥4m
—segment totalsegment assetsat 2023-10-31¥20.3bn
—segment totalsegment profit2022-11-01 → 2023-10-31¥2.4bn

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

All source rows · 1,297
ItemContextValueUnit
Retirement benefit liability ncl IFRSCurrentYearInstant324461000JPY
Provisions ncl IFRSPrior1YearInstant112835000JPY
Provisions ncl IFRSCurrentYearInstant129483000JPY
Non current labilities IFRSPrior1YearInstant4040407000JPY
Non current labilities IFRSCurrentYearInstant3659880000JPY
Liabilities IFRSPrior1YearInstant10327852000JPY
Liabilities IFRSCurrentYearInstant10176821000JPY
Share capital IFRSPrior1YearInstant248368000JPY
Share capital IFRSCurrentYearInstant403280000JPY
Capital surplus IFRSPrior1YearInstant8397663000JPY
Capital surplus IFRSCurrentYearInstant8550549000JPY
Retained earnings IFRSPrior1YearInstant3319560000JPY
Retained earnings IFRSCurrentYearInstant4431735000JPY
Other components of equity IFRSPrior1YearInstant211622000JPY
Other components of equity IFRSCurrentYearInstant55084000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant12177215000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant13440650000JPY
Equity IFRSPrior1YearInstant12177215000JPY
Equity IFRSCurrentYearInstant13440650000JPY
Liabilities and equity IFRSPrior1YearInstant22505067000JPY
Liabilities and equity IFRSCurrentYearInstant23617471000JPY
Revenue IFRSPrior1YearDuration17994881000JPY
Revenue IFRSCurrentYearDuration21608643000JPY
Cost of sales IFRSPrior1YearDuration12825513000JPY
Cost of sales IFRSCurrentYearDuration15668025000JPY
Gross profit IFRSPrior1YearDuration5169367000JPY
Gross profit IFRSCurrentYearDuration5940617000JPY
Selling general and administrative expenses IFRSPrior1YearDuration2710325000JPY
Selling general and administrative expenses IFRSCurrentYearDuration2845984000JPY
Other income IFRSPrior1YearDuration26202000JPY
Other income IFRSCurrentYearDuration17099000JPY
Other expenses IFRSPrior1YearDuration16082000JPY
Other expenses IFRSCurrentYearDuration763000JPY
Operating profit loss IFRSPrior1YearDuration2469161000JPY
Operating profit loss IFRSCurrentYearDuration3110968000JPY
Finance income IFRSPrior1YearDuration57272000JPY
Finance income IFRSCurrentYearDuration910000JPY
Finance costs IFRSPrior1YearDuration50529000JPY
Finance costs IFRSCurrentYearDuration52282000JPY
Profit loss before tax IFRSPrior1YearDuration2475904000JPY
Profit loss before tax IFRSCurrentYearDuration3059596000JPY
Income tax expense IFRSPrior1YearDuration734567000JPY
Income tax expense IFRSCurrentYearDuration871714000JPY
Profit loss IFRSPrior1YearDuration1741337000JPY
Profit loss IFRSCurrentYearDuration2187881000JPY
Profit loss attributable to owners of parent IFRSPrior1YearDuration1741337000JPY
Profit loss attributable to owners of parent IFRSCurrentYearDuration2187881000JPY
Profit loss IFRSPrior1YearDuration1741337000JPY
Profit loss IFRSCurrentYearDuration2187881000JPY
Basic earnings loss per share IFRSPrior1YearDuration209.88

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 · 21 of 21 passed
balance sheet identityconsolidated 2023-10-31pass
balance sheet identityconsolidated 2024-10-31pass
balance sheet identitynon_consolidated 2023-10-31pass rounding
balance sheet identitynon_consolidated 2024-10-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2022-10-31pass
statement vs summary · net assetsnon_consolidated 2023-10-31pass
statement vs summary · net assetsnon_consolidated 2024-10-31pass
statement vs summary · net income attributable to parentconsolidated 2022-11-01/2023-10-31pass
statement vs summary · net income attributable to parentconsolidated 2023-11-01/2024-10-31pass
statement vs summary · operating cash flowconsolidated 2022-11-01/2023-10-31pass
statement vs summary · operating cash flowconsolidated 2023-11-01/2024-10-31pass
statement vs summary · revenueconsolidated 2022-11-01/2023-10-31pass
statement vs summary · revenueconsolidated 2023-11-01/2024-10-31pass
statement vs summary · revenuenon_consolidated 2022-11-01/2023-10-31pass
statement vs summary · revenuenon_consolidated 2023-11-01/2024-10-31pass
statement vs summary · total assetsconsolidated 2023-10-31pass
statement vs summary · total assetsconsolidated 2024-10-31pass
statement vs summary · total assetsnon_consolidated 2023-10-31pass
statement vs summary · total assetsnon_consolidated 2024-10-31pass