Annual report

Period2024-12-01 → 2025-11-30
Filed2026-02-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 144
MetricValuePeriodScopeSource row
Revenue¥17.6bn2024-12-01 → 2025-11-30Cons.Net sales
Revenue¥18.2bn2023-12-01 → 2024-11-30Cons.Net sales
Revenue¥17.8bn2022-12-01 → 2023-11-30vCons.Net sales (5-year summary)
Revenue¥16.3bn2021-12-01 → 2022-11-30vCons.Net sales (5-year summary)
Revenue¥13.9bn2020-12-01 → 2021-11-30dCons.Net sales (5-year summary)
Operating income¥25m2024-12-01 → 2025-11-30Cons.Operating income
Operating income−¥148m2023-12-01 → 2024-11-30Cons.Operating income
Ordinary income−¥127m2024-12-01 → 2025-11-30Cons.Ordinary income
Ordinary income−¥254m2023-12-01 → 2024-11-30Cons.Ordinary income
Ordinary income−¥963m2022-12-01 → 2023-11-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥476m2021-12-01 → 2022-11-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥654m2020-12-01 → 2021-11-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥1.9bn2024-12-01 → 2025-11-30Cons.Income before income taxes
Profit before tax−¥242m2023-12-01 → 2024-11-30Cons.Income before income taxes
Net income (owners)−¥2.6bn2024-12-01 → 2025-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥99m2023-12-01 → 2024-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.0bn2022-12-01 → 2023-11-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥403m2021-12-01 → 2022-11-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥542m2020-12-01 → 2021-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥2.0bn2024-12-01 → 2025-11-30Cons.Profit loss
Net income−¥424m2023-12-01 → 2024-11-30Cons.Profit loss
Total assets¥14.9bnat 2025-11-30Cons.Assets
Total assets¥19.5bnat 2024-11-30Cons.Assets
Total assets¥21.5bnat 2023-11-30vCons.Total assets (5-year summary)
Total assets¥20.9bnat 2022-11-30vCons.Total assets (5-year summary)
Total assets¥19.6bnat 2021-11-30dCons.Total assets (5-year summary)
Total liabilities¥6.4bnat 2025-11-30Cons.Liabilities
Total liabilities¥8.3bnat 2024-11-30Cons.Liabilities
Net assets / equity¥8.5bnat 2025-11-30Cons.Net assets
Net assets / equity¥11.2bnat 2024-11-30Cons.Net assets
Net assets / equity¥11.8bnat 2023-11-30vCons.Net assets
Net assets / equity¥12.9bnat 2022-11-30vCons.Net assets (5-year summary)
Net assets / equity¥11.6bnat 2021-11-30dCons.Net assets (5-year summary)
Cash and deposits¥3.6bnat 2025-11-30Cons.Cash and deposits
Cash and deposits¥4.1bnat 2024-11-30Cons.Cash and deposits
Cash & equivalents¥3.5bnat 2025-11-30Cons.Cash and cash equivalents
Cash & equivalents¥4.0bnat 2024-11-30Cons.Cash and cash equivalents
Cash & equivalents¥3.1bnat 2023-11-30vCons.Cash and cash equivalents
Cash & equivalents¥4.1bnat 2022-11-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.2bnat 2021-11-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥570m2024-12-01 → 2025-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥455m2023-12-01 → 2024-11-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥938m2022-12-01 → 2023-11-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥525m2021-12-01 → 2022-11-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.1bn2020-12-01 → 2021-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥102m2024-12-01 → 2025-11-30Cons.Net cash provided by used in investment activities
Investing cash flow¥973m2023-12-01 → 2024-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.4bn2022-12-01 → 2023-11-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥962m2021-12-01 → 2022-11-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.9bn2020-12-01 → 2021-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.0bn2024-12-01 → 2025-11-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥446m2023-12-01 → 2024-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥2.4bn2022-12-01 → 2023-11-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥55m2021-12-01 → 2022-11-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.3bn2020-12-01 → 2021-11-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-188.432024-12-01 → 2025-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-7.182023-12-01 → 2024-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-74.62022-12-01 → 2023-11-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥28.222021-12-01 → 2022-11-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥35.962020-12-01 → 2021-11-30dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥609.48at 2025-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥826.69at 2024-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥847.61at 2023-11-30vCons.Net assets per share (5-year summary)
Net assets per share¥927.47at 2022-11-30vCons.Net assets per share (5-year summary)
Net assets per share¥766.12at 2021-11-30dCons.Net assets per share (5-year summary)
Equity ratio56.4%at 2025-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio58.4%at 2024-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio54.2%at 2023-11-30vCons.Equity to asset ratio (5-year summary)
Equity ratio60.9%at 2022-11-30vCons.Equity to asset ratio (5-year summary)
Equity ratio57.7%at 2021-11-30dCons.Equity to asset ratio (5-year summary)
ROE3.4%2021-12-01 → 2022-11-30vCons.Rate of return on equity (5-year summary)
ROE5.0%2020-12-01 → 2021-11-30dCons.Rate of return on equity (5-year summary)
Employees418at 2025-11-30Cons.Number of employees
Employees457at 2024-11-30Cons.Number of employees
Employees466at 2023-11-30vCons.Number of employees
Employees427at 2022-11-30vCons.Number of employees
Employees415at 2021-11-30dCons.Number of employees
Revenue¥10.7bn2024-12-01 → 2025-11-30StandaloneNet sales
Revenue¥10.9bn2023-12-01 → 2024-11-30StandaloneNet sales
Revenue¥12.1bn2022-12-01 → 2023-11-30vStandaloneNet sales (5-year summary)
Revenue¥10.4bn2021-12-01 → 2022-11-30vStandaloneNet sales (5-year summary)
Revenue¥9.1bn2020-12-01 → 2021-11-30dStandaloneNet sales (5-year summary)
Operating income¥485m2024-12-01 → 2025-11-30StandaloneOperating income
Operating income¥297m2023-12-01 → 2024-11-30StandaloneOperating income
Ordinary income¥412m2024-12-01 → 2025-11-30StandaloneOrdinary income
Ordinary income¥359m2023-12-01 → 2024-11-30StandaloneOrdinary income
Ordinary income¥643m2022-12-01 → 2023-11-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥354m2021-12-01 → 2022-11-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥471m2020-12-01 → 2021-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.4bn2024-12-01 → 2025-11-30StandaloneIncome before income taxes
Profit before tax¥532m2023-12-01 → 2024-11-30StandaloneIncome before income taxes
Net income−¥1.5bn2024-12-01 → 2025-11-30StandaloneProfit loss
Net income¥355m2023-12-01 → 2024-11-30StandaloneProfit loss
Net income¥314m2022-12-01 → 2023-11-30vStandaloneNet income loss (5-year summary)
Net income¥177m2021-12-01 → 2022-11-30vStandaloneNet income loss (5-year summary)
Net income¥300m2020-12-01 → 2021-11-30dStandaloneNet income loss (5-year summary)
Total assets¥10.3bnat 2025-11-30StandaloneAssets
Total assets¥12.4bnat 2024-11-30StandaloneAssets
Total assets¥12.3bnat 2023-11-30vStandaloneTotal assets (5-year summary)
Total assets¥12.8bnat 2022-11-30vStandaloneTotal assets (5-year summary)
Total assets¥13.5bnat 2021-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥3.5bnat 2025-11-30StandaloneLiabilities
Total liabilities¥4.1bnat 2024-11-30StandaloneLiabilities
Net assets / equity¥6.8bnat 2025-11-30StandaloneNet assets
Net assets / equity¥8.3bnat 2024-11-30StandaloneNet assets
Net assets / equity¥8.2bnat 2023-11-30vStandaloneNet assets
Net assets / equity¥7.9bnat 2022-11-30vStandaloneNet assets (5-year summary)
Net assets / equity¥8.0bnat 2021-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.3bnat 2025-11-30StandaloneCash and deposits
Cash and deposits¥1.2bnat 2024-11-30StandaloneCash and deposits
EPS (basic)¥-109.642024-12-01 → 2025-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.782023-12-01 → 2024-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.862022-12-01 → 2023-11-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥12.42021-12-01 → 2022-11-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19.922020-12-01 → 2021-11-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥72024-12-01 → 2025-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥72023-12-01 → 2024-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥72022-12-01 → 2023-11-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-12-01 → 2022-11-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥32020-12-01 → 2021-11-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥494.62at 2025-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥605.62at 2024-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥596.94at 2023-11-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥578.69at 2022-11-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥544.09at 2021-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio66.3%at 2025-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.2%at 2024-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.9%at 2023-11-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio61.9%at 2022-11-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio59.5%at 2021-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE4.3%2023-12-01 → 2024-11-30StandaloneRate of return on equity (5-year summary)
ROE3.9%2022-12-01 → 2023-11-30vStandaloneRate of return on equity (5-year summary)
ROE2.2%2021-12-01 → 2022-11-30vStandaloneRate of return on equity (5-year summary)
ROE3.7%2020-12-01 → 2021-11-30dStandaloneRate of return on equity (5-year summary)
Shares issued15,153,000at 2025-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued15,153,000at 2024-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued15,153,000at 2023-11-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued15,153,000at 2022-11-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued19,354,596at 2021-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees135at 2025-11-30StandaloneNumber of employees
Employees138at 2024-11-30StandaloneNumber of employees
Employees133at 2023-11-30vStandaloneNumber of employees
Employees131at 2022-11-30vStandaloneNumber of employees
Employees137at 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 · 58
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-12-01 → 2025-11-30¥6m
Reconciling Itemsreconcilingdepreciation2024-12-01 → 2025-11-30¥22m
Reconciling Itemsreconcilingrevenue2024-12-01 → 2025-11-30−¥74m
Reconciling Itemsreconcilingrevenue intersegment2024-12-01 → 2025-11-30−¥74m
Reconciling Itemsreconcilingsegment assetsat 2025-11-30¥1.7bn
Reconciling Itemsreconcilingsegment profit2024-12-01 → 2025-11-30−¥220m
Preformreportable segmentcapex2024-12-01 → 2025-11-30¥404m
Preformreportable segmentdepreciation2024-12-01 → 2025-11-30¥802m
Preformreportable segmentemployeesat 2025-11-30268 pure
Preformreportable segmentrevenue2024-12-01 → 2025-11-30¥8.6bn
Preformreportable segmentrevenue external2024-12-01 → 2025-11-30¥8.6bn
Preformreportable segmentrevenue intersegment2024-12-01 → 2025-11-30¥37m
Preformreportable segmentsegment assetsat 2025-11-30¥9.3bn
Preformreportable segmentsegment profit2024-12-01 → 2025-11-30−¥524m
Wholesalereportable segmentcapex2024-12-01 → 2025-11-30¥34m
Wholesalereportable segmentdepreciation2024-12-01 → 2025-11-30¥41m
Wholesalereportable segmentemployeesat 2025-11-30123 pure
Wholesalereportable segmentrevenue2024-12-01 → 2025-11-30¥9.0bn
Wholesalereportable segmentrevenue external2024-12-01 → 2025-11-30¥9.0bn
Wholesalereportable segmentrevenue intersegment2024-12-01 → 2025-11-30¥37m
Wholesalereportable segmentsegment assetsat 2025-11-30¥3.9bn
Wholesalereportable segmentsegment profit2024-12-01 → 2025-11-30¥768m
—segment totalcapex2024-12-01 → 2025-11-30¥438m
—segment totaldepreciation2024-12-01 → 2025-11-30¥844m
—segment totalrevenue2024-12-01 → 2025-11-30¥17.6bn
—segment totalrevenue external2024-12-01 → 2025-11-30¥17.6bn
—segment totalrevenue intersegment2024-12-01 → 2025-11-30¥74m
—segment totalsegment assetsat 2025-11-30¥13.2bn
—segment totalsegment profit2024-12-01 → 2025-11-30¥245m
Reconciling Itemsreconcilingcapex2023-12-01 → 2024-11-30¥4m
Reconciling Itemsreconcilingdepreciation2023-12-01 → 2024-11-30¥19m
Reconciling Itemsreconcilingrevenue2023-12-01 → 2024-11-30−¥54m
Reconciling Itemsreconcilingrevenue intersegment2023-12-01 → 2024-11-30−¥54m
Reconciling Itemsreconcilingsegment assetsat 2024-11-30¥1.6bn
Reconciling Itemsreconcilingsegment profit2023-12-01 → 2024-11-30−¥247m
Preformreportable segmentcapex2023-12-01 → 2024-11-30¥705m
Preformreportable segmentdepreciation2023-12-01 → 2024-11-30¥757m
Preformreportable segmentrevenue2023-12-01 → 2024-11-30¥9.5bn
Preformreportable segmentrevenue external2023-12-01 → 2024-11-30¥9.5bn
Preformreportable segmentrevenue intersegment2023-12-01 → 2024-11-30¥32m
Preformreportable segmentsegment assetsat 2024-11-30¥13.3bn
Preformreportable segmentsegment profit2023-12-01 → 2024-11-30−¥530m
Wholesalereportable segmentcapex2023-12-01 → 2024-11-30¥22m
Wholesalereportable segmentdepreciation2023-12-01 → 2024-11-30¥41m
Wholesalereportable segmentrevenue2023-12-01 → 2024-11-30¥8.8bn
Wholesalereportable segmentrevenue external2023-12-01 → 2024-11-30¥8.7bn
Wholesalereportable segmentrevenue intersegment2023-12-01 → 2024-11-30¥22m
Wholesalereportable segmentsegment assetsat 2024-11-30¥4.7bn
Wholesalereportable segmentsegment profit2023-12-01 → 2024-11-30¥629m
—segment totalcapex2023-12-01 → 2024-11-30¥727m
—segment totaldepreciation2023-12-01 → 2024-11-30¥798m
—segment totalrevenue2023-12-01 → 2024-11-30¥18.3bn
—segment totalrevenue external2023-12-01 → 2024-11-30¥18.2bn
—segment totalrevenue intersegment2023-12-01 → 2024-11-30¥54m
—segment totalsegment assetsat 2024-11-30¥17.9bn
—segment totalsegment profit2023-12-01 → 2024-11-30¥98m
Preformreportable segmentemployeesat 2025-11-305 pure
Wholesalereportable segmentemployeesat 2025-11-30103 pure

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

All source rows · 1,681
ItemContextValueUnit
Total assets (5-year summary)Prior4YearInstant19589281000JPY
Total assets (5-year summary)Prior3YearInstant20890517000JPY
Total assets (5-year summary)Prior2YearInstant21545546000JPY
Total assets (5-year summary)Prior1YearInstant19492398000JPY
Total assets (5-year summary)CurrentYearInstant14873088000JPY
Net assets per share (5-year summary)Prior4YearInstant766.12
Net assets per share (5-year summary)Prior3YearInstant927.47
Net assets per share (5-year summary)Prior2YearInstant847.61
Net assets per share (5-year summary)Prior1YearInstant826.69
Net assets per share (5-year summary)CurrentYearInstant609.48
Basic earnings loss per share (5-year summary)Prior4YearDuration35.96
Basic earnings loss per share (5-year summary)Prior3YearDuration28.22
Basic earnings loss per share (5-year summary)Prior2YearDuration-74.60
Basic earnings loss per share (5-year summary)Prior1YearDuration-7.18
Basic earnings loss per share (5-year summary)CurrentYearDuration-188.43
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.577
Equity to asset ratio (5-year summary)Prior3YearInstant0.609
Equity to asset ratio (5-year summary)Prior2YearInstant0.542
Equity to asset ratio (5-year summary)Prior1YearInstant0.584
Equity to asset ratio (5-year summary)CurrentYearInstant0.564
Rate of return on equity (5-year summary)Prior4YearDuration0.050
Rate of return on equity (5-year summary)Prior3YearDuration0.034
Rate of return on equity (5-year summary)Prior2YearDuration-
Rate of return on equity (5-year summary)Prior1YearDuration-
Rate of return on equity (5-year summary)CurrentYearDuration-
Price earnings ratio (5-year summary)Prior4YearDuration8.3
Price earnings ratio (5-year summary)Prior3YearDuration11.1
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration-
Price earnings ratio (5-year summary)CurrentYearDuration-
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration1132721000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration525059000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-937914000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration454587000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration569590000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-1910407000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-962188000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-2436412000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration972963000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-102067000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration1290837000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration55499000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration2367992000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-445523000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-1032323000JPY

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
balance sheet identitynon_consolidated 2024-11-30pass rounding
balance sheet identitynon_consolidated 2025-11-30pass rounding
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