Annual report

Period2024-09-01 → 2025-08-31
Filed2025-11-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 132
MetricValuePeriodScopeSource row
Revenue¥6.3bn2024-09-01 → 2025-08-31Cons.Net sales
Revenue¥5.3bn2023-09-01 → 2024-08-31Cons.Net sales
Revenue¥4.7bn2022-09-01 → 2023-08-31dCons.Net sales (5-year summary)
Revenue¥4.2bn2021-09-01 → 2022-08-31dCons.Net sales (5-year summary)
Operating income¥833m2024-09-01 → 2025-08-31Cons.Operating income
Operating income¥811m2023-09-01 → 2024-08-31Cons.Operating income
Ordinary income¥754m2024-09-01 → 2025-08-31Cons.Ordinary income
Ordinary income¥764m2023-09-01 → 2024-08-31Cons.Ordinary income
Ordinary income¥695m2022-09-01 → 2023-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥398m2021-09-01 → 2022-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥754m2024-09-01 → 2025-08-31Cons.Income before income taxes
Profit before tax¥815m2023-09-01 → 2024-08-31Cons.Income before income taxes
Net income (owners)¥469m2024-09-01 → 2025-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥710m2023-09-01 → 2024-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥438m2022-09-01 → 2023-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥208m2021-09-01 → 2022-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥469m2024-09-01 → 2025-08-31Cons.Profit loss
Net income¥710m2023-09-01 → 2024-08-31Cons.Profit loss
Total assets¥3.9bnat 2025-08-31Cons.Assets
Total assets¥3.3bnat 2024-08-31Cons.Assets
Total assets¥2.6bnat 2023-08-31dCons.Total assets (5-year summary)
Total assets¥2.8bnat 2022-08-31dCons.Total assets (5-year summary)
Total liabilities¥1.7bnat 2025-08-31Cons.Liabilities
Total liabilities¥1.2bnat 2024-08-31Cons.Liabilities
Net assets / equity¥2.2bnat 2025-08-31Cons.Net assets
Net assets / equity¥2.0bnat 2024-08-31Cons.Net assets
Net assets / equity¥1.4bnat 2023-08-31dCons.Net assets
Net assets / equity¥993mat 2022-08-31dCons.Net assets (5-year summary)
Cash and deposits¥1.3bnat 2025-08-31Cons.Cash and deposits
Cash and deposits¥1.1bnat 2024-08-31Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2025-08-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2024-08-31Cons.Cash and cash equivalents
Cash & equivalents¥615mat 2023-08-31dCons.Cash and cash equivalents
Cash & equivalents¥851mat 2022-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥694m2024-09-01 → 2025-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥987m2023-09-01 → 2024-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥536m2022-09-01 → 2023-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥347m2021-09-01 → 2022-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥58m2024-09-01 → 2025-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥177m2023-09-01 → 2024-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥211m2022-09-01 → 2023-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥53m2021-09-01 → 2022-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥497m2024-09-01 → 2025-08-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥303m2023-09-01 → 2024-08-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥561m2022-09-01 → 2023-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥89m2021-09-01 → 2022-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥48.322024-09-01 → 2025-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥73.12023-09-01 → 2024-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥44.562022-09-01 → 2023-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥24.122021-09-01 → 2022-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥47.82024-09-01 → 2025-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥71.232023-09-01 → 2024-08-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥223.94at 2025-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥207.88at 2024-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥145.6at 2023-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥101.04at 2022-08-31dCons.Net assets per share (5-year summary)
Equity ratio55.4%at 2025-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio62.1%at 2024-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio54.2%at 2023-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio35.3%at 2022-08-31dCons.Equity to asset ratio (5-year summary)
ROE22.4%2024-09-01 → 2025-08-31Cons.Rate of return on equity (5-year summary)
ROE41.1%2023-09-01 → 2024-08-31Cons.Rate of return on equity (5-year summary)
ROE36.1%2022-09-01 → 2023-08-31dCons.Rate of return on equity (5-year summary)
ROE25.9%2021-09-01 → 2022-08-31dCons.Rate of return on equity (5-year summary)
Employees347at 2025-08-31Cons.Number of employees
Employees282at 2024-08-31Cons.Number of employees
Employees260at 2023-08-31dCons.Number of employees
Employees242at 2022-08-31dCons.Number of employees
Revenue¥540m2024-09-01 → 2025-08-31StandaloneNet sales
Revenue¥480m2023-09-01 → 2024-08-31StandaloneNet sales
Revenue¥396m2022-09-01 → 2023-08-31dStandaloneNet sales (5-year summary)
Revenue¥360m2021-09-01 → 2022-08-31dStandaloneNet sales (5-year summary)
Revenue¥276m2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Operating income−¥4m2024-09-01 → 2025-08-31StandaloneOperating income
Operating income¥77m2023-09-01 → 2024-08-31StandaloneOperating income
Ordinary income¥482m2024-09-01 → 2025-08-31StandaloneOrdinary income
Ordinary income¥716m2023-09-01 → 2024-08-31StandaloneOrdinary income
Ordinary income−¥21m2022-09-01 → 2023-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥328m2021-09-01 → 2022-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥53m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥170m2024-09-01 → 2025-08-31StandaloneIncome before income taxes
Profit before tax¥761m2023-09-01 → 2024-08-31StandaloneIncome before income taxes
Net income−¥177m2024-09-01 → 2025-08-31StandaloneProfit loss
Net income¥748m2023-09-01 → 2024-08-31StandaloneProfit loss
Net income−¥30m2022-09-01 → 2023-08-31dStandaloneNet income loss (5-year summary)
Net income¥351m2021-09-01 → 2022-08-31dStandaloneNet income loss (5-year summary)
Net income¥11m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
Total assets¥3.2bnat 2025-08-31StandaloneAssets
Total assets¥3.6bnat 2024-08-31StandaloneAssets
Total assets¥3.3bnat 2023-08-31dStandaloneTotal assets (5-year summary)
Total assets¥3.5bnat 2022-08-31dStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥602mat 2025-08-31StandaloneLiabilities
Total liabilities¥518mat 2024-08-31StandaloneLiabilities
Net assets / equity¥2.6bnat 2025-08-31StandaloneNet assets
Net assets / equity¥3.1bnat 2024-08-31StandaloneNet assets
Net assets / equity¥2.5bnat 2023-08-31dStandaloneNet assets
Net assets / equity¥2.5bnat 2022-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥510mat 2021-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥79mat 2025-08-31StandaloneCash and deposits
Cash and deposits¥164mat 2024-08-31StandaloneCash and deposits
EPS (basic)¥-18.212024-09-01 → 2025-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥77.012023-09-01 → 2024-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.032022-09-01 → 2023-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥40.642021-09-01 → 2022-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.332020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥75.032023-09-01 → 2024-08-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥262024-09-01 → 2025-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥25.062023-09-01 → 2024-08-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥271.56at 2025-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥321.28at 2024-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥254.11at 2023-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥257.13at 2022-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥59.82at 2021-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio81.3%at 2025-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio85.8%at 2024-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.2%at 2023-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.0%at 2022-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio31.9%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE26.6%2023-09-01 → 2024-08-31StandaloneRate of return on equity (5-year summary)
ROE23.1%2021-09-01 → 2022-08-31dStandaloneRate of return on equity (5-year summary)
ROE2.5%2020-09-01 → 2021-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,877,197at 2025-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,877,197at 2024-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,827,197at 2023-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,827,197at 2022-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,525,659at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees35at 2025-08-31StandaloneNumber of employees
Employees30at 2024-08-31StandaloneNumber of employees
Employees28at 2023-08-31dStandaloneNumber of employees
Employees24at 2022-08-31dStandaloneNumber of employees
Employees21at 2021-08-31dStandaloneNumber 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 · 52
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-09-01 → 2025-08-31¥17m
Reconciling Itemsreconcilingrevenue2024-09-01 → 2025-08-31−¥64m
Reconciling Itemsreconcilingrevenue intersegment2024-09-01 → 2025-08-31−¥64m
Reconciling Itemsreconcilingsegment profit2024-09-01 → 2025-08-31−¥544m
Digital Marketing Businessreportable segmentdepreciation2024-09-01 → 2025-08-31¥18m
Digital Marketing Businessreportable segmentemployeesat 2025-08-3138 pure
Digital Marketing Businessreportable segmentrevenue2024-09-01 → 2025-08-31¥717m
Digital Marketing Businessreportable segmentrevenue external2024-09-01 → 2025-08-31¥698m
Digital Marketing Businessreportable segmentrevenue intersegment2024-09-01 → 2025-08-31¥19m
Digital Marketing Businessreportable segmentsegment profit2024-09-01 → 2025-08-31¥170m
Public Relations Consultingreportable segmentdepreciation2024-09-01 → 2025-08-31¥32m
Public Relations Consultingreportable segmentemployeesat 2025-08-31270 pure
Public Relations Consultingreportable segmentrevenue2024-09-01 → 2025-08-31¥5.3bn
Public Relations Consultingreportable segmentrevenue external2024-09-01 → 2025-08-31¥5.3bn
Public Relations Consultingreportable segmentrevenue intersegment2024-09-01 → 2025-08-31¥20m
Public Relations Consultingreportable segmentsegment profit2024-09-01 → 2025-08-31¥1.1bn
Public Relations Platformreportable segmentdepreciation2024-09-01 → 2025-08-31¥518,000
Public Relations Platformreportable segmentemployeesat 2025-08-314 pure
Public Relations Platformreportable segmentrevenue2024-09-01 → 2025-08-31¥293m
Public Relations Platformreportable segmentrevenue external2024-09-01 → 2025-08-31¥268m
Public Relations Platformreportable segmentrevenue intersegment2024-09-01 → 2025-08-31¥25m
Public Relations Platformreportable segmentsegment profit2024-09-01 → 2025-08-31¥61m
—segment totaldepreciation2024-09-01 → 2025-08-31¥50m
—segment totalemployeesat 2025-08-31312 pure
—segment totalrevenue2024-09-01 → 2025-08-31¥6.4bn
—segment totalrevenue external2024-09-01 → 2025-08-31¥6.3bn
—segment totalrevenue intersegment2024-09-01 → 2025-08-31¥64m
—segment totalsegment profit2024-09-01 → 2025-08-31¥1.4bn
Reconciling Itemsreconcilingdepreciation2023-09-01 → 2024-08-31¥8m
Reconciling Itemsreconcilingrevenue2023-09-01 → 2024-08-31−¥45m
Reconciling Itemsreconcilingrevenue intersegment2023-09-01 → 2024-08-31−¥45m
Reconciling Itemsreconcilingsegment profit2023-09-01 → 2024-08-31−¥389m
Digital Marketing Businessreportable segmentdepreciation2023-09-01 → 2024-08-31¥16m
Digital Marketing Businessreportable segmentrevenue2023-09-01 → 2024-08-31¥515m
Digital Marketing Businessreportable segmentrevenue external2023-09-01 → 2024-08-31¥503m
Digital Marketing Businessreportable segmentrevenue intersegment2023-09-01 → 2024-08-31¥11m
Digital Marketing Businessreportable segmentsegment profit2023-09-01 → 2024-08-31¥142m
Public Relations Consultingreportable segmentdepreciation2023-09-01 → 2024-08-31¥21m
Public Relations Consultingreportable segmentrevenue2023-09-01 → 2024-08-31¥4.5bn
Public Relations Consultingreportable segmentrevenue external2023-09-01 → 2024-08-31¥4.5bn
Public Relations Consultingreportable segmentrevenue intersegment2023-09-01 → 2024-08-31¥740,000
Public Relations Consultingreportable segmentsegment profit2023-09-01 → 2024-08-31¥1.1bn
Public Relations Platformreportable segmentdepreciation2023-09-01 → 2024-08-31¥234,000
Public Relations Platformreportable segmentrevenue2023-09-01 → 2024-08-31¥290m
Public Relations Platformreportable segmentrevenue external2023-09-01 → 2024-08-31¥257m
Public Relations Platformreportable segmentrevenue intersegment2023-09-01 → 2024-08-31¥33m
Public Relations Platformreportable segmentsegment profit2023-09-01 → 2024-08-31−¥19m
—segment totaldepreciation2023-09-01 → 2024-08-31¥37m
—segment totalrevenue2023-09-01 → 2024-08-31¥5.3bn
—segment totalrevenue external2023-09-01 → 2024-08-31¥5.3bn
—segment totalrevenue intersegment2023-09-01 → 2024-08-31¥45m
—segment totalsegment profit2023-09-01 → 2024-08-31¥1.2bn

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

All source rows · 1,377
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)監査法人A&Aパートナーズ
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)永利 浩史
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)伊藤 宏美
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)のれんに係る減損の兆候の判定に関する妥当性
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)監査法人A&Aパートナーズ
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)永利 浩史
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)伊藤 宏美
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)関係会社株式の評価
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計方針)1.資産の評価基準及び評価方法 (1)有価証券の評価基準及び評価方法
Reference2 kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior3YearDuration4177862000JPY
Net sales (5-year summary)Prior2YearDuration4655904000JPY
Net sales (5-year summary)Prior1YearDuration5281603000JPY
Net sales (5-year summary)CurrentYearDuration6288325000JPY
Ordinary income loss (5-year summary)Prior3YearDuration397620000JPY
Ordinary income loss (5-year summary)Prior2YearDuration695065000JPY
Ordinary income loss (5-year summary)Prior1YearDuration763988000JPY
Ordinary income loss (5-year summary)CurrentYearDuration753913000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration208281000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration437864000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration709632000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration468946000JPY
Comprehensive income (5-year summary)Prior3YearDuration80542000JPY
Comprehensive income (5-year summary)Prior2YearDuration437864000JPY
Comprehensive income (5-year summary)Prior1YearDuration709632000JPY
Comprehensive income (5-year summary)CurrentYearDuration468946000JPY
Net assets (5-year summary)Prior3YearInstant993398000JPY
Net assets (5-year summary)Prior2YearInstant1432006000JPY
Net assets (5-year summary)Prior1YearInstant2025357000JPY
Net assets (5-year summary)CurrentYearInstant2212450000JPY
Total assets (5-year summary)Prior3YearInstant2809386000JPY
Total assets (5-year summary)Prior2YearInstant2637682000JPY
Total assets (5-year summary)Prior1YearInstant3260029000JPY
Total assets (5-year summary)CurrentYearInstant3896486000JPY

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 2024-08-31pass rounding
balance sheet identityconsolidated 2025-08-31pass rounding
balance sheet identitynon_consolidated 2024-08-31pass
balance sheet identitynon_consolidated 2025-08-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-08-31pass
statement vs summary · net assetsconsolidated 2024-08-31pass
statement vs summary · net assetsconsolidated 2025-08-31pass
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2024-08-31pass
statement vs summary · net assetsnon_consolidated 2025-08-31pass
statement vs summary · net income attributable to parentconsolidated 2023-09-01/2024-08-31pass
statement vs summary · net income attributable to parentconsolidated 2024-09-01/2025-08-31pass
statement vs summary · operating cash flowconsolidated 2023-09-01/2024-08-31pass
statement vs summary · operating cash flowconsolidated 2024-09-01/2025-08-31pass
statement vs summary · revenueconsolidated 2023-09-01/2024-08-31pass
statement vs summary · revenueconsolidated 2024-09-01/2025-08-31pass
statement vs summary · revenuenon_consolidated 2023-09-01/2024-08-31pass
statement vs summary · revenuenon_consolidated 2024-09-01/2025-08-31pass
statement vs summary · total assetsconsolidated 2024-08-31pass
statement vs summary · total assetsconsolidated 2025-08-31pass
statement vs summary · total assetsnon_consolidated 2024-08-31pass
statement vs summary · total assetsnon_consolidated 2025-08-31pass