Annual report

Period2022-10-01 → 2023-09-30
Filed2023-12-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100U039 (2024-07-05).

Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥7.1bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥9.8bn2021-10-01 → 2022-09-30Cons.Net sales
Revenue¥10.1bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Revenue¥7.9bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Revenue¥5.7bn2018-10-01 → 2019-09-30dCons.Net sales (5-year summary)
Operating income−¥540m2022-10-01 → 2023-09-30Cons.Operating income
Operating income−¥234m2021-10-01 → 2022-09-30Cons.Operating income
Ordinary income−¥616m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥101m2021-10-01 → 2022-09-30Cons.Ordinary income
Ordinary income¥350m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥542m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥508m2018-10-01 → 2019-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥3.2bn2022-10-01 → 2023-09-30Cons.Income before income taxes
Profit before tax−¥787m2021-10-01 → 2022-09-30Cons.Income before income taxes
Net income (owners)−¥3.1bn2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥819m2021-10-01 → 2022-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥5.3bn2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥378m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥238m2018-10-01 → 2019-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥3.2bn2022-10-01 → 2023-09-30Cons.Profit loss
Net income−¥803m2021-10-01 → 2022-09-30Cons.Profit loss
Total assets¥6.0bnat 2023-09-30Cons.Assets
Total assets¥12.4bnat 2022-09-30Cons.Assets
Total assets¥19.0bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥15.8bnat 2020-09-30dCons.Total assets (5-year summary)
Total assets¥12.2bnat 2019-09-30dCons.Total assets (5-year summary)
Total liabilities¥4.1bnat 2023-09-30Cons.Liabilities
Total liabilities¥7.4bnat 2022-09-30Cons.Liabilities
Net assets / equity¥1.9bnat 2023-09-30Cons.Net assets
Net assets / equity¥5.0bnat 2022-09-30Cons.Net assets
Net assets / equity¥6.2bnat 2021-09-30dCons.Net assets
Net assets / equity¥5.8bnat 2020-09-30dCons.Net assets (5-year summary)
Net assets / equity¥5.2bnat 2019-09-30dCons.Net assets (5-year summary)
Cash and deposits¥3.8bnat 2023-09-30Cons.Cash and deposits
Cash and deposits¥6.1bnat 2022-09-30Cons.Cash and deposits
Cash & equivalents¥2.6bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥3.4bnat 2022-09-30Cons.Cash and cash equivalents
Cash & equivalents¥10.7bnat 2021-09-30dCons.Cash and cash equivalents
Cash & equivalents¥7.5bnat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥6.2bnat 2019-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥337m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥581m2021-10-01 → 2022-09-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥665m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥605m2018-10-01 → 2019-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥1.4bn2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥3.1bn2021-10-01 → 2022-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥3.1bn2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2.0bn2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.3bn2018-10-01 → 2019-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥2.6bn2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥3.3bn2021-10-01 → 2022-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥6.9bn2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.6bn2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥3.8bn2018-10-01 → 2019-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-305.072022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-81.542021-10-01 → 2022-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-530.412020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥42.422019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥28.182018-10-01 → 2019-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥39.082019-10-01 → 2020-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥25.422018-10-01 → 2019-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥179.17at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥486.86at 2022-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥596.07at 2021-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥626.34at 2020-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥582.03at 2019-09-30dCons.Net assets per share (5-year summary)
Equity ratio30.4%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio39.4%at 2022-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio31.5%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio36.0%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio41.9%at 2019-09-30dCons.Equity to asset ratio (5-year summary)
ROE-92.3%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE-15.1%2021-10-01 → 2022-09-30Cons.Rate of return on equity (5-year summary)
ROE-90.2%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
ROE7.0%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
ROE7.3%2018-10-01 → 2019-09-30dCons.Rate of return on equity (5-year summary)
Employees282at 2023-09-30Cons.Number of employees
Employees360at 2022-09-30Cons.Number of employees
Employees383at 2021-09-30dCons.Number of employees
Employees387at 2020-09-30dCons.Number of employees
Employees240at 2019-09-30dCons.Number of employees
Revenue¥1.7bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥1.7bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥2.0bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Operating income¥130m2022-10-01 → 2023-09-30StandaloneOperating income
Operating income−¥4m2021-10-01 → 2022-09-30StandaloneOperating income
Ordinary income¥210m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥129m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥391m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥420m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥679m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥2.8bn2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Profit before tax−¥1.5bn2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Net income−¥2.8bn2022-10-01 → 2023-09-30StandaloneProfit loss
Net income−¥1.6bn2021-10-01 → 2022-09-30StandaloneProfit loss
Net income−¥5.5bn2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥269m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income¥348m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Total assets¥5.7bnat 2023-09-30StandaloneAssets
Total assets¥10.1bnat 2022-09-30StandaloneAssets
Total assets¥15.9bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥11.9bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥8.1bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥4.1bnat 2023-09-30StandaloneLiabilities
Total liabilities¥5.8bnat 2022-09-30StandaloneLiabilities
Net assets / equity¥1.6bnat 2023-09-30StandaloneNet assets
Net assets / equity¥4.3bnat 2022-09-30StandaloneNet assets
Net assets / equity¥5.9bnat 2021-09-30dStandaloneNet assets
Net assets / equity¥5.8bnat 2020-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥5.4bnat 2019-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥2.7bnat 2023-09-30StandaloneCash and deposits
Cash and deposits¥4.6bnat 2022-09-30StandaloneCash and deposits
EPS (basic)¥-272.22022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-154.932021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-558.032020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥30.112019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.212018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥27.742019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥37.172018-10-01 → 2019-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥302019-10-01 → 2020-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥232018-10-01 → 2019-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥159.68at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥431.56at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥587.03at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥643.44at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥611.14at 2019-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio28.6%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.9%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio36.9%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio48.9%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio66.1%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE-92.7%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE-30.4%2021-10-01 → 2022-09-30StandaloneRate of return on equity (5-year summary)
ROE-94.3%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE4.8%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
ROE10.0%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued10,228,470at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued10,070,470at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued10,027,270at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,089,370at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,780,000at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees37at 2023-09-30StandaloneNumber of employees
Employees40at 2022-09-30StandaloneNumber of employees
Employees32at 2021-09-30dStandaloneNumber of employees
Employees29at 2020-09-30dStandaloneNumber of employees
Employees19at 2019-09-30dStandaloneNumber 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 · 57
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2022-10-01 → 2023-09-30¥14m
Reconciling Itemsreconcilingrevenue2022-10-01 → 2023-09-30−¥39m
Reconciling Itemsreconcilingrevenue intersegment2022-10-01 → 2023-09-30−¥39m
Reconciling Itemsreconcilingsegment profit2022-10-01 → 2023-09-30−¥1.2bn
AIreportable segmentdepreciation2022-10-01 → 2023-09-30¥294,000
AIreportable segmentemployeesat 2023-09-3013 pure
AIreportable segmentrevenue2022-10-01 → 2023-09-30¥350m
AIreportable segmentrevenue external2022-10-01 → 2023-09-30¥350m
AIreportable segmentsegment profit2022-10-01 → 2023-09-30¥115m
Education Platformreportable segmentdepreciation2022-10-01 → 2023-09-30¥215m
Education Platformreportable segmentemployeesat 2023-09-3024 pure
Education Platformreportable segmentrevenue2022-10-01 → 2023-09-30¥1.5bn
Education Platformreportable segmentrevenue external2022-10-01 → 2023-09-30¥1.5bn
Education Platformreportable segmentsegment profit2022-10-01 → 2023-09-30¥117m
Test Centerreportable segmentdepreciation2022-10-01 → 2023-09-30¥4m
Test Centerreportable segmentemployeesat 2023-09-3037 pure
Test Centerreportable segmentrevenue2022-10-01 → 2023-09-30¥2.9bn
Test Centerreportable segmentrevenue external2022-10-01 → 2023-09-30¥2.9bn
Test Centerreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥39m
Test Centerreportable segmentsegment profit2022-10-01 → 2023-09-30¥335m
Test Licensingreportable segmentdepreciation2022-10-01 → 2023-09-30¥115m
Test Licensingreportable segmentemployeesat 2023-09-30143 pure
Test Licensingreportable segmentrevenue2022-10-01 → 2023-09-30¥924m
Test Licensingreportable segmentrevenue external2022-10-01 → 2023-09-30¥924m
Test Licensingreportable segmentsegment profit2022-10-01 → 2023-09-30¥81m
Test Operationreportable segmentemployeesat 2023-09-3028 pure
—segment totaldepreciation2022-10-01 → 2023-09-30¥337m
—segment totalemployeesat 2023-09-30245 pure
—segment totalrevenue2022-10-01 → 2023-09-30¥7.1bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥7.1bn
—segment totalrevenue intersegment2022-10-01 → 2023-09-30¥39m
—segment totalsegment profit2022-10-01 → 2023-09-30¥624m
Reconciling Itemsreconcilingdepreciation2021-10-01 → 2022-09-30¥46m
Reconciling Itemsreconcilingrevenue2021-10-01 → 2022-09-30−¥170m
Reconciling Itemsreconcilingrevenue intersegment2021-10-01 → 2022-09-30−¥170m
Reconciling Itemsreconcilingsegment profit2021-10-01 → 2022-09-30−¥1.5bn
AIreportable segmentrevenue2021-10-01 → 2022-09-30¥461m
AIreportable segmentrevenue external2021-10-01 → 2022-09-30¥309m
AIreportable segmentrevenue intersegment2021-10-01 → 2022-09-30¥152m
AIreportable segmentsegment profit2021-10-01 → 2022-09-30−¥77m
Education Platformreportable segmentdepreciation2021-10-01 → 2022-09-30¥376m
Education Platformreportable segmentrevenue2021-10-01 → 2022-09-30¥2.6bn
Education Platformreportable segmentrevenue external2021-10-01 → 2022-09-30¥2.6bn
Education Platformreportable segmentsegment profit2021-10-01 → 2022-09-30¥730m
Test Centerreportable segmentrevenue2021-10-01 → 2022-09-30¥2.9bn
Test Centerreportable segmentrevenue external2021-10-01 → 2022-09-30¥2.9bn
Test Centerreportable segmentrevenue intersegment2021-10-01 → 2022-09-30¥18m
Test Centerreportable segmentsegment profit2021-10-01 → 2022-09-30¥337m
Test Licensingreportable segmentdepreciation2021-10-01 → 2022-09-30¥259m
Test Licensingreportable segmentrevenue2021-10-01 → 2022-09-30¥1.3bn
Test Licensingreportable segmentrevenue external2021-10-01 → 2022-09-30¥1.3bn
Test Licensingreportable segmentsegment profit2021-10-01 → 2022-09-30¥269m
—segment totaldepreciation2021-10-01 → 2022-09-30¥635m
—segment totalrevenue2021-10-01 → 2022-09-30¥9.9bn
—segment totalrevenue external2021-10-01 → 2022-09-30¥9.8bn
—segment totalrevenue intersegment2021-10-01 → 2022-09-30¥170m
—segment totalsegment profit2021-10-01 → 2022-09-30¥1.3bn

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

All source rows · 1,503
ItemContextValueUnit
Investment securitiesPrior1YearInstant476761000JPY
Investment securitiesCurrentYearInstant178597000JPY
Deferred tax assetsPrior1YearInstant51154000JPY
Deferred tax assetsCurrentYearInstant6791000JPY
Lease and guarantee depositsPrior1YearInstant613874000JPY
Lease and guarantee depositsCurrentYearInstant531336000JPY
Other ioaPrior1YearInstant101576000JPY
Other ioaCurrentYearInstant8859000JPY
Investments and other assetsPrior1YearInstant1243367000JPY
Investments and other assetsCurrentYearInstant725585000JPY
Noncurrent assetsPrior1YearInstant3342490000JPY
Noncurrent assetsCurrentYearInstant725585000JPY
Deferred assetsPrior1YearInstant4203000JPY
Deferred assetsCurrentYearInstant2151000JPY
AssetsPrior1YearInstant12437892000JPY
AssetsCurrentYearInstant6021579000JPY
Accounts payable tradePrior1YearInstant292994000JPY
Accounts payable tradeCurrentYearInstant261914000JPY
Short term loans payablePrior1YearInstant1538499000JPY
Short term loans payableCurrentYearInstant602500000JPY
Current portion of bondsPrior1YearInstant159576000JPY
Current portion of bondsCurrentYearInstant71400000JPY
Current portion of long term loans payablePrior1YearInstant1395186000JPY
Current portion of long term loans payableCurrentYearInstant1198186000JPY
Income taxes payablePrior1YearInstant12887000JPY
Income taxes payableCurrentYearInstant-JPY
Contract liabilitiesPrior1YearInstant935628000JPY
Contract liabilitiesCurrentYearInstant422854000JPY
Provision for loss on order received clPrior1YearInstant5910000JPY
Provision for loss on order received clCurrentYearInstant611000JPY
Provision for special investigation expenses clPrior1YearInstant170770000JPY
Provision for special investigation expenses clCurrentYearInstant237770000JPY
Provision for litigation related expenses clPrior1YearInstant-JPY
Provision for litigation related expenses clCurrentYearInstant182086000JPY
Provision for business restructuring clPrior1YearInstant-JPY
Provision for business restructuring clCurrentYearInstant105000000JPY
Other clPrior1YearInstant907044000JPY
Other clCurrentYearInstant577468000JPY
Current liabilitiesPrior1YearInstant5418496000JPY
Current liabilitiesCurrentYearInstant3659790000JPY
Bonds payablePrior1YearInstant107300000JPY
Bonds payableCurrentYearInstant35900000JPY
Long term loans payablePrior1YearInstant1787017000JPY
Long term loans payableCurrentYearInstant375831000JPY
Provision for loss on business liquidation nclPrior1YearInstant14000000JPY
Provision for loss on business liquidation nclCurrentYearInstant-JPY
Other nclPrior1YearInstant75933000JPY
Other nclCurrentYearInstant65205000JPY
Noncurrent liabilitiesPrior1YearInstant1984250000JPY
Noncurrent liabilitiesCurrentYearInstant476936000JPY

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 2022-09-30pass rounding
balance sheet identityconsolidated 2023-09-30pass
balance sheet identitynon_consolidated 2022-09-30pass rounding
balance sheet identitynon_consolidated 2023-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-09-30pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2021-10-01/2022-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2021-10-01/2022-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2021-10-01/2022-09-30pass
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · total assetsconsolidated 2022-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2022-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass