Annual report

Period2021-09-01 → 2022-08-31
Filed2022-11-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥20.8bn2021-09-01 → 2022-08-31Cons.Net sales
Revenue¥14.3bn2020-09-01 → 2021-08-31Cons.Net sales
Revenue¥8.0bn2019-09-01 → 2020-08-31dCons.Net sales (5-year summary)
Revenue¥5.4bn2018-09-01 → 2019-08-31dCons.Net sales (5-year summary)
Operating income¥2.1bn2021-09-01 → 2022-08-31Cons.Operating income
Operating income¥1.3bn2020-09-01 → 2021-08-31Cons.Operating income
Ordinary income¥1.7bn2021-09-01 → 2022-08-31Cons.Ordinary income
Ordinary income¥1.0bn2020-09-01 → 2021-08-31Cons.Ordinary income
Ordinary income¥180m2019-09-01 → 2020-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥640m2018-09-01 → 2019-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.5bn2021-09-01 → 2022-08-31Cons.Income before income taxes
Profit before tax¥1.0bn2020-09-01 → 2021-08-31Cons.Income before income taxes
Net income (owners)¥1.0bn2021-09-01 → 2022-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥794m2020-09-01 → 2021-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥135m2019-09-01 → 2020-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥435m2018-09-01 → 2019-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.0bn2021-09-01 → 2022-08-31Cons.Profit loss
Net income¥790m2020-09-01 → 2021-08-31Cons.Profit loss
Total assets¥30.4bnat 2022-08-31Cons.Assets
Total assets¥15.0bnat 2021-08-31Cons.Assets
Total assets¥8.4bnat 2020-08-31dCons.Total assets (5-year summary)
Total assets¥6.9bnat 2019-08-31dCons.Total assets (5-year summary)
Total liabilities¥21.1bnat 2022-08-31Cons.Liabilities
Total liabilities¥10.1bnat 2021-08-31Cons.Liabilities
Net assets / equity¥9.4bnat 2022-08-31Cons.Net assets
Net assets / equity¥4.9bnat 2021-08-31Cons.Net assets
Net assets / equity¥3.9bnat 2020-08-31dCons.Net assets
Net assets / equity¥1.6bnat 2019-08-31dCons.Net assets (5-year summary)
Cash and deposits¥5.4bnat 2022-08-31Cons.Cash and deposits
Cash and deposits¥3.6bnat 2021-08-31Cons.Cash and deposits
Cash & equivalents¥5.4bnat 2022-08-31Cons.Cash and cash equivalents
Cash & equivalents¥3.6bnat 2021-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2020-08-31dCons.Cash and cash equivalents
Cash & equivalents¥573mat 2019-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥11.7bn2021-09-01 → 2022-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥972m2020-09-01 → 2021-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥285m2019-09-01 → 2020-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥2.5bn2018-09-01 → 2019-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥437m2021-09-01 → 2022-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.6bn2020-09-01 → 2021-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥446m2019-09-01 → 2020-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥294m2018-09-01 → 2019-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥13.9bn2021-09-01 → 2022-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2.2bn2020-09-01 → 2021-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.7bn2019-09-01 → 2020-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥2.8bn2018-09-01 → 2019-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥132.852021-09-01 → 2022-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥121.432020-09-01 → 2021-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥21.742019-09-01 → 2020-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥81.752018-09-01 → 2019-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥129.362021-09-01 → 2022-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥116.412020-09-01 → 2021-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥20.32019-09-01 → 2020-08-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥76.092018-09-01 → 2019-08-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,142.7at 2022-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥725.59at 2021-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥609.17at 2020-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥282.51at 2019-08-31dCons.Net assets per share (5-year summary)
Equity ratio30.2%at 2022-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio32.1%at 2021-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.7%at 2020-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio22.4%at 2019-08-31dCons.Equity to asset ratio (5-year summary)
ROE14.5%2021-09-01 → 2022-08-31Cons.Rate of return on equity (5-year summary)
ROE18.2%2020-09-01 → 2021-08-31Cons.Rate of return on equity (5-year summary)
ROE5.0%2019-09-01 → 2020-08-31dCons.Rate of return on equity (5-year summary)
ROE28.0%2018-09-01 → 2019-08-31dCons.Rate of return on equity (5-year summary)
Employees140at 2022-08-31Cons.Number of employees
Employees108at 2021-08-31Cons.Number of employees
Employees100at 2020-08-31dCons.Number of employees
Employees38at 2019-08-31dCons.Number of employees
Revenue¥20.3bn2021-09-01 → 2022-08-31StandaloneNet sales
Revenue¥14.1bn2020-09-01 → 2021-08-31StandaloneNet sales
Revenue¥7.3bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Revenue¥5.3bn2018-09-01 → 2019-08-31dStandaloneNet sales (5-year summary)
Revenue¥4.0bn2017-09-01 → 2018-08-31dStandaloneNet sales (5-year summary)
Operating income¥2.2bn2021-09-01 → 2022-08-31StandaloneOperating income
Operating income¥1.5bn2020-09-01 → 2021-08-31StandaloneOperating income
Ordinary income¥1.9bn2021-09-01 → 2022-08-31StandaloneOrdinary income
Ordinary income¥1.3bn2020-09-01 → 2021-08-31StandaloneOrdinary income
Ordinary income¥263m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥637m2018-09-01 → 2019-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥342m2017-09-01 → 2018-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.6bn2021-09-01 → 2022-08-31StandaloneIncome before income taxes
Profit before tax¥766m2020-09-01 → 2021-08-31StandaloneIncome before income taxes
Net income¥1.1bn2021-09-01 → 2022-08-31StandaloneProfit loss
Net income¥515m2020-09-01 → 2021-08-31StandaloneProfit loss
Net income¥197m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Net income¥432m2018-09-01 → 2019-08-31dStandaloneNet income loss (5-year summary)
Net income¥228m2017-09-01 → 2018-08-31dStandaloneNet income loss (5-year summary)
Total assets¥28.1bnat 2022-08-31StandaloneAssets
Total assets¥12.3bnat 2021-08-31StandaloneAssets
Total assets¥8.5bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total assets¥6.4bnat 2019-08-31dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2018-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥19.0bnat 2022-08-31StandaloneLiabilities
Total liabilities¥7.6bnat 2021-08-31StandaloneLiabilities
Net assets / equity¥9.1bnat 2022-08-31StandaloneNet assets
Net assets / equity¥4.7bnat 2021-08-31StandaloneNet assets
Net assets / equity¥3.9bnat 2020-08-31dStandaloneNet assets
Net assets / equity¥1.6bnat 2019-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥644mat 2018-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.6bnat 2022-08-31StandaloneCash and deposits
Cash and deposits¥2.9bnat 2021-08-31StandaloneCash and deposits
Cash & equivalents¥607mat 2018-08-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥3m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥649m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥878m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥137.482021-09-01 → 2022-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥78.862020-09-01 → 2021-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.892019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥81.182018-09-01 → 2019-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥47.082017-09-01 → 2018-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥133.862021-09-01 → 2022-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥75.592020-09-01 → 2021-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥29.782019-09-01 → 2020-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥75.572018-09-01 → 2019-08-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥302021-09-01 → 2022-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥402020-09-01 → 2021-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥202019-09-01 → 2020-08-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥402018-09-01 → 2019-08-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,123.35at 2022-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥693.97at 2021-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥619.12at 2020-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥281.97at 2019-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥133.04at 2018-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio32.1%at 2022-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio37.6%at 2021-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio46.2%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio24.3%at 2019-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio19.4%at 2018-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE15.4%2021-09-01 → 2022-08-31StandaloneRate of return on equity (5-year summary)
ROE12.1%2020-09-01 → 2021-08-31StandaloneRate of return on equity (5-year summary)
ROE7.2%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
ROE39.4%2018-09-01 → 2019-08-31dStandaloneRate of return on equity (5-year summary)
ROE43.0%2017-09-01 → 2018-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,156,520at 2022-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,334,920at 2021-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,206,800at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,377,600at 2019-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,210,600at 2018-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees119at 2022-08-31StandaloneNumber of employees
Employees103at 2021-08-31StandaloneNumber of employees
Employees90at 2020-08-31dStandaloneNumber of employees
Employees38at 2019-08-31dStandaloneNumber of employees
Employees24at 2018-08-31dStandaloneNumber 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 · 40
SegmentItemPeriodValue
Consulting For Real Estatereportable segmentcapex2021-09-01 → 2022-08-31¥2m
Consulting For Real Estatereportable segmentdepreciation2021-09-01 → 2022-08-31¥40m
Consulting For Real Estatereportable segmentemployeesat 2022-08-312 pure
Consulting For Real Estatereportable segmentrevenue2021-09-01 → 2022-08-31¥55m
Consulting For Real Estatereportable segmentrevenue external2021-09-01 → 2022-08-31¥55m
Consulting For Real Estatereportable segmentsegment assetsat 2022-08-31¥1.3bn
Consulting For Real Estatereportable segmentsegment profit2021-09-01 → 2022-08-31−¥24m
Energy Businessreportable segmentcapex2021-09-01 → 2022-08-31¥198m
Energy Businessreportable segmentdepreciation2021-09-01 → 2022-08-31¥117m
Energy Businessreportable segmentemployeesat 2022-08-3199 pure
Energy Businessreportable segmentrevenue2021-09-01 → 2022-08-31¥20.7bn
Energy Businessreportable segmentrevenue external2021-09-01 → 2022-08-31¥20.7bn
Energy Businessreportable segmentsegment assetsat 2022-08-31¥25.9bn
Energy Businessreportable segmentsegment profit2021-09-01 → 2022-08-31¥4.3bn
Total Of Reportable Segments And Otherssegment totalcapex2021-09-01 → 2022-08-31¥199m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-09-01 → 2022-08-31¥157m
Total Of Reportable Segments And Otherssegment totalrevenue2021-09-01 → 2022-08-31¥20.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-09-01 → 2022-08-31¥20.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-08-31¥27.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-09-01 → 2022-08-31¥4.3bn
Consulting For Real Estatereportable segmentcapex2020-09-01 → 2021-08-31¥323m
Consulting For Real Estatereportable segmentdepreciation2020-09-01 → 2021-08-31¥21m
Consulting For Real Estatereportable segmentrevenue2020-09-01 → 2021-08-31¥458m
Consulting For Real Estatereportable segmentrevenue external2020-09-01 → 2021-08-31¥458m
Consulting For Real Estatereportable segmentsegment assetsat 2021-08-31¥1.4bn
Consulting For Real Estatereportable segmentsegment profit2020-09-01 → 2021-08-31¥9m
Energy Businessreportable segmentcapex2020-09-01 → 2021-08-31¥978m
Energy Businessreportable segmentdepreciation2020-09-01 → 2021-08-31¥107m
Energy Businessreportable segmentrevenue2020-09-01 → 2021-08-31¥13.8bn
Energy Businessreportable segmentrevenue external2020-09-01 → 2021-08-31¥13.8bn
Energy Businessreportable segmentsegment assetsat 2021-08-31¥9.8bn
Energy Businessreportable segmentsegment profit2020-09-01 → 2021-08-31¥2.9bn
Total Of Reportable Segments And Otherssegment totalcapex2020-09-01 → 2021-08-31¥1.3bn
Total Of Reportable Segments And Otherssegment totaldepreciation2020-09-01 → 2021-08-31¥128m
Total Of Reportable Segments And Otherssegment totalrevenue2020-09-01 → 2021-08-31¥14.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-09-01 → 2021-08-31¥14.3bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-08-31¥11.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-09-01 → 2021-08-31¥2.9bn
Consulting For Real Estatereportable segmentemployeesat 2022-08-312 pure
Energy Businessreportable segmentemployeesat 2022-08-3178 pure

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

All source rows · 1,506
ItemContextValueUnit
Net cash provided by used in investment activitiesCurrentYearDuration-436576000JPY
Proceeds from issuance of bonds fin cfPrior1YearDuration280000000JPY
Proceeds from issuance of bonds fin cfCurrentYearDuration-JPY
Redemption of bonds fin cfPrior1YearDuration-32600000JPY
Redemption of bonds fin cfCurrentYearDuration-65200000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration46300000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration1526434000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration3692000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration18082400000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-1880911000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-8674665000JPY
Proceeds from exercise of stock option fin cfPrior1YearDuration114518000JPY
Proceeds from exercise of stock option fin cfCurrentYearDuration42884000JPY
Repayments of lease obligations fin cfPrior1YearDuration-37790000JPY
Repayments of lease obligations fin cfCurrentYearDuration-62945000JPY
Proceeds from sale and leaseback fin cfPrior1YearDuration186206000JPY
Proceeds from sale and leaseback fin cfCurrentYearDuration88918000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration-JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration3568064000JPY
Purchase of treasury stock fin cfPrior1YearDuration-593000JPY
Purchase of treasury stock fin cfCurrentYearDuration-321780000JPY
Cash dividends paid fin cfPrior1YearDuration-63247000JPY
Cash dividends paid fin cfCurrentYearDuration-132916000JPY
Payment of arrangement fee fin cfPrior1YearDuration-108246000JPY
Payment of arrangement fee fin cfCurrentYearDuration-183904000JPY
Proceeds from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cfPrior1YearDuration-JPY
Proceeds from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cfCurrentYearDuration34000000JPY
Net cash provided by used in financing activitiesPrior1YearDuration2195636000JPY
Net cash provided by used in financing activitiesCurrentYearDuration13901289000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration689000JPY
Effect of exchange rate change on cash and cash equivalentsCurrentYearDuration10918000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration1527608000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration1786460000JPY
Cash and cash equivalentsPrior2YearInstant2075976000JPY
Cash and cash equivalentsPrior1YearInstant3603584000JPY
Cash and cash equivalentsPrior1YearInstant3603584000JPY
Cash and cash equivalentsCurrentYearInstant5390045000JPY
Number of consolidated subsidiariesCurrentYearInstant15
Number of associates accounted for using equity methodCurrentYearInstant1
Salaries and allowances sgaPrior1YearDuration888905000JPY
Salaries and allowances sgaCurrentYearDuration1085838000JPY
Provision for bonuses sgaPrior1YearDuration162250000JPY
Provision for bonuses sgaCurrentYearDuration161499000JPY
Provision for shareholder benefit program sgaPrior1YearDuration27948000JPY
Provision for shareholder benefit program sgaCurrentYearDuration46906000JPY
Provision of allowance for doubtful accounts sgaPrior1YearDuration41000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration8064000JPY
Retirement benefit expenses sgaPrior1YearDuration4545000JPY
Retirement benefit expenses sgaCurrentYearDuration4620000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E34289-000EnergyBusinessReportableSegmentsMember13837894000JPY

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 2021-08-31pass rounding
balance sheet identityconsolidated 2022-08-31pass
balance sheet identitynon_consolidated 2021-08-31pass
balance sheet identitynon_consolidated 2022-08-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-08-31pass
statement vs summary · net assetsconsolidated 2021-08-31pass
statement vs summary · net assetsconsolidated 2022-08-31pass
statement vs summary · net assetsnon_consolidated 2020-08-31pass
statement vs summary · net assetsnon_consolidated 2021-08-31pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · net income attributable to parentconsolidated 2020-09-01/2021-08-31pass
statement vs summary · net income attributable to parentconsolidated 2021-09-01/2022-08-31pass
statement vs summary · operating cash flowconsolidated 2020-09-01/2021-08-31pass
statement vs summary · operating cash flowconsolidated 2021-09-01/2022-08-31pass
statement vs summary · revenueconsolidated 2020-09-01/2021-08-31pass
statement vs summary · revenueconsolidated 2021-09-01/2022-08-31pass
statement vs summary · revenuenon_consolidated 2020-09-01/2021-08-31pass
statement vs summary · revenuenon_consolidated 2021-09-01/2022-08-31pass
statement vs summary · total assetsconsolidated 2021-08-31pass
statement vs summary · total assetsconsolidated 2022-08-31pass
statement vs summary · total assetsnon_consolidated 2021-08-31pass
statement vs summary · total assetsnon_consolidated 2022-08-31pass