Annual report

Period2023-09-01 → 2024-08-31
Filed2024-11-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥4.4bn2023-09-01 → 2024-08-31Cons.Net sales
Revenue¥2.3bn2022-09-01 → 2023-08-31Cons.Net sales
Revenue¥2.4bn2021-09-01 → 2022-08-31dCons.Net sales (5-year summary)
Revenue¥2.1bn2020-09-01 → 2021-08-31dCons.Net sales (5-year summary)
Revenue¥1.8bn2019-09-01 → 2020-08-31dCons.Net sales (5-year summary)
Operating income¥38m2023-09-01 → 2024-08-31Cons.Operating income
Operating income−¥270m2022-09-01 → 2023-08-31Cons.Operating income
Ordinary income¥47m2023-09-01 → 2024-08-31Cons.Ordinary income
Ordinary income−¥290m2022-09-01 → 2023-08-31Cons.Ordinary income
Ordinary income¥116m2021-09-01 → 2022-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥84m2020-09-01 → 2021-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥167m2019-09-01 → 2020-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥107m2023-09-01 → 2024-08-31Cons.Income before income taxes
Profit before tax−¥802m2022-09-01 → 2023-08-31Cons.Income before income taxes
Net income (owners)¥76m2023-09-01 → 2024-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥825m2022-09-01 → 2023-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥112m2021-09-01 → 2022-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥38m2020-09-01 → 2021-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥261m2019-09-01 → 2020-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥76m2023-09-01 → 2024-08-31Cons.Profit loss
Net income−¥825m2022-09-01 → 2023-08-31Cons.Profit loss
Total assets¥4.9bnat 2024-08-31Cons.Assets
Total assets¥2.3bnat 2023-08-31Cons.Assets
Total assets¥1.8bnat 2022-08-31dCons.Total assets (5-year summary)
Total assets¥1.1bnat 2021-08-31dCons.Total assets (5-year summary)
Total assets¥927mat 2020-08-31dCons.Total assets (5-year summary)
Total liabilities¥4.1bnat 2024-08-31Cons.Liabilities
Total liabilities¥2.0bnat 2023-08-31Cons.Liabilities
Net assets / equity¥850mat 2024-08-31Cons.Net assets
Net assets / equity¥332mat 2023-08-31Cons.Net assets
Net assets / equity¥1.2bnat 2022-08-31dCons.Net assets
Net assets / equity¥442mat 2021-08-31dCons.Net assets (5-year summary)
Net assets / equity¥404mat 2020-08-31dCons.Net assets (5-year summary)
Cash and deposits¥1.6bnat 2024-08-31Cons.Cash and deposits
Cash and deposits¥1.8bnat 2023-08-31Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2024-08-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2023-08-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2022-08-31dCons.Cash and cash equivalents
Cash & equivalents¥618mat 2021-08-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥551mat 2020-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥3m2023-09-01 → 2024-08-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥241m2022-09-01 → 2023-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥34m2021-09-01 → 2022-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥164m2020-09-01 → 2021-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥135m2019-09-01 → 2020-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.1bn2023-09-01 → 2024-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥400m2022-09-01 → 2023-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥193m2021-09-01 → 2022-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥126m2020-09-01 → 2021-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥137m2019-09-01 → 2020-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥772m2023-09-01 → 2024-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.3bn2022-09-01 → 2023-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥621m2021-09-01 → 2022-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥29m2020-09-01 → 2021-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥540m2019-09-01 → 2020-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥10.352023-09-01 → 2024-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-118.672022-09-01 → 2023-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥17.472021-09-01 → 2022-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥6.122020-09-01 → 2021-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-41.992019-09-01 → 2020-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥10.182023-09-01 → 2024-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥16.722021-09-01 → 2022-08-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥96.8at 2024-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥47.61at 2023-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥166.53at 2022-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥71.23at 2021-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥65.11at 2020-08-31dCons.Net assets per share (5-year summary)
Equity ratio17.3%at 2024-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio14.4%at 2023-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio64.7%at 2022-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio39.7%at 2021-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio43.6%at 2020-08-31dCons.Equity to asset ratio (5-year summary)
ROE12.9%2023-09-01 → 2024-08-31Cons.Rate of return on equity (5-year summary)
ROE14.0%2021-09-01 → 2022-08-31dCons.Rate of return on equity (5-year summary)
ROE9.0%2020-09-01 → 2021-08-31dCons.Rate of return on equity (5-year summary)
Employees465at 2024-08-31Cons.Number of employees
Employees242at 2023-08-31Cons.Number of employees
Employees224at 2022-08-31dCons.Number of employees
Employees201at 2021-08-31dCons.Number of employees
Employees203at 2020-08-31dCons.Number of employees
Revenue¥2.7bn2023-09-01 → 2024-08-31StandaloneNet sales
Revenue¥2.3bn2022-09-01 → 2023-08-31StandaloneNet sales
Revenue¥2.4bn2021-09-01 → 2022-08-31dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Operating income−¥44m2023-09-01 → 2024-08-31StandaloneOperating income
Operating income−¥226m2022-09-01 → 2023-08-31StandaloneOperating income
Ordinary income−¥8m2023-09-01 → 2024-08-31StandaloneOrdinary income
Ordinary income−¥235m2022-09-01 → 2023-08-31StandaloneOrdinary income
Ordinary income¥103m2021-09-01 → 2022-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥77m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥153m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥47m2023-09-01 → 2024-08-31StandaloneIncome before income taxes
Profit before tax−¥748m2022-09-01 → 2023-08-31StandaloneIncome before income taxes
Net income¥107m2023-09-01 → 2024-08-31StandaloneProfit loss
Net income−¥769m2022-09-01 → 2023-08-31StandaloneProfit loss
Net income¥95m2021-09-01 → 2022-08-31dStandaloneNet income loss (5-year summary)
Net income¥34m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
Net income−¥247m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Total assets¥3.0bnat 2024-08-31StandaloneAssets
Total assets¥2.3bnat 2023-08-31StandaloneAssets
Total assets¥1.7bnat 2022-08-31dStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total assets¥907mat 2020-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.0bnat 2024-08-31StandaloneLiabilities
Total liabilities¥1.9bnat 2023-08-31StandaloneLiabilities
Net assets / equity¥929mat 2024-08-31StandaloneNet assets
Net assets / equity¥381mat 2023-08-31StandaloneNet assets
Net assets / equity¥1.1bnat 2022-08-31dStandaloneNet assets
Net assets / equity¥452mat 2021-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥418mat 2020-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥335mat 2024-08-31StandaloneCash and deposits
Cash and deposits¥1.7bnat 2023-08-31StandaloneCash and deposits
EPS (basic)¥14.522023-09-01 → 2024-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-110.612022-09-01 → 2023-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.812021-09-01 → 2022-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.442020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-39.732019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥14.282023-09-01 → 2024-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥14.172021-09-01 → 2022-08-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥107.45at 2024-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥54.59at 2023-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥165.47at 2022-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥72.81at 2021-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥67.36at 2020-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio31.3%at 2024-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio16.5%at 2023-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.2%at 2022-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio42.0%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.1%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE16.3%2023-09-01 → 2024-08-31StandaloneRate of return on equity (5-year summary)
ROE11.9%2021-09-01 → 2022-08-31dStandaloneRate of return on equity (5-year summary)
ROE7.8%2020-09-01 → 2021-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,456,300at 2024-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,977,000at 2023-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,949,000at 2022-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued31,054at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued31,054at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees236at 2024-08-31StandaloneNumber of employees
Employees242at 2023-08-31StandaloneNumber of employees
Employees224at 2022-08-31dStandaloneNumber of employees
Employees201at 2021-08-31dStandaloneNumber of employees
Employees202at 2020-08-31dStandaloneNumber 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 · 36
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment assetsat 2024-08-31−¥151m
Reconciling Itemsreconcilingsegment ordinary income2023-09-01 → 2024-08-31−¥2,000
AI Solution Businessreportable segmentcapex2023-09-01 → 2024-08-31¥13m
AI Solution Businessreportable segmentdepreciation2023-09-01 → 2024-08-31¥14m
AI Solution Businessreportable segmentemployeesat 2024-08-31437 pure
AI Solution Businessreportable segmentrevenue2023-09-01 → 2024-08-31¥3.0bn
AI Solution Businessreportable segmentrevenue external2023-09-01 → 2024-08-31¥3.0bn
AI Solution Businessreportable segmentsegment assetsat 2024-08-31¥2.4bn
AI Solution Businessreportable segmentsegment ordinary income2023-09-01 → 2024-08-31¥28m
GPU Server Businessreportable segmentcapex2023-09-01 → 2024-08-31¥13m
GPU Server Businessreportable segmentdepreciation2023-09-01 → 2024-08-31¥42m
GPU Server Businessreportable segmentemployeesat 2024-08-3128 pure
GPU Server Businessreportable segmentrevenue2023-09-01 → 2024-08-31¥1.4bn
GPU Server Businessreportable segmentrevenue external2023-09-01 → 2024-08-31¥1.4bn
GPU Server Businessreportable segmentsegment assetsat 2024-08-31¥2.7bn
GPU Server Businessreportable segmentsegment ordinary income2023-09-01 → 2024-08-31¥19m
—segment totalcapex2023-09-01 → 2024-08-31¥26m
—segment totaldepreciation2023-09-01 → 2024-08-31¥57m
—segment totalrevenue2023-09-01 → 2024-08-31¥4.4bn
—segment totalrevenue external2023-09-01 → 2024-08-31¥4.4bn
—segment totalsegment assetsat 2024-08-31¥5.1bn
—segment totalsegment ordinary income2023-09-01 → 2024-08-31¥47m
Reconciling Itemsreconcilingsegment ordinary income2022-09-01 → 2023-08-31−¥58m
AI Solution Businessreportable segmentcapex2022-09-01 → 2023-08-31¥146m
AI Solution Businessreportable segmentdepreciation2022-09-01 → 2023-08-31¥18m
AI Solution Businessreportable segmentrevenue2022-09-01 → 2023-08-31¥2.3bn
AI Solution Businessreportable segmentrevenue external2022-09-01 → 2023-08-31¥2.3bn
AI Solution Businessreportable segmentsegment assetsat 2023-08-31¥2.3bn
AI Solution Businessreportable segmentsegment ordinary income2022-09-01 → 2023-08-31−¥232m
—segment totalcapex2022-09-01 → 2023-08-31¥146m
—segment totaldepreciation2022-09-01 → 2023-08-31¥18m
—segment totalrevenue2022-09-01 → 2023-08-31¥2.3bn
—segment totalrevenue external2022-09-01 → 2023-08-31¥2.3bn
—segment totalsegment assetsat 2023-08-31¥2.3bn
—segment totalsegment ordinary income2022-09-01 → 2023-08-31−¥232m
AI Solution Businessreportable segmentemployeesat 2024-08-31236 pure

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

All source rows · 1,514
ItemContextValueUnit
Total assets (5-year summary)Prior4YearInstant927240000JPY
Total assets (5-year summary)Prior3YearInstant1113700000JPY
Total assets (5-year summary)Prior2YearInstant1788090000JPY
Total assets (5-year summary)Prior1YearInstant2302647000JPY
Total assets (5-year summary)CurrentYearInstant4917439000JPY
Net assets per share (5-year summary)Prior4YearInstant65.11
Net assets per share (5-year summary)Prior3YearInstant71.23
Net assets per share (5-year summary)Prior2YearInstant166.53
Net assets per share (5-year summary)Prior1YearInstant47.61
Net assets per share (5-year summary)CurrentYearInstant96.80
Basic earnings loss per share (5-year summary)Prior4YearDuration-41.99
Basic earnings loss per share (5-year summary)Prior3YearDuration6.12
Basic earnings loss per share (5-year summary)Prior2YearDuration17.47
Basic earnings loss per share (5-year summary)Prior1YearDuration-118.67
Basic earnings loss per share (5-year summary)CurrentYearDuration10.35
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration16.72
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration10.18
Equity to asset ratio (5-year summary)Prior4YearInstant0.436
Equity to asset ratio (5-year summary)Prior3YearInstant0.397
Equity to asset ratio (5-year summary)Prior2YearInstant0.647
Equity to asset ratio (5-year summary)Prior1YearInstant0.144
Equity to asset ratio (5-year summary)CurrentYearInstant0.173
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration0.090
Rate of return on equity (5-year summary)Prior2YearDuration0.140
Rate of return on equity (5-year summary)Prior1YearDuration-
Rate of return on equity (5-year summary)CurrentYearDuration0.129
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration78.86
Price earnings ratio (5-year summary)Prior1YearDuration-
Price earnings ratio (5-year summary)CurrentYearDuration91.87
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-134897000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration164410000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration34063000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-241265000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration2576000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-137048000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-126285000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-192926000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-399609000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-1074806000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration539862000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration28796000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration621149000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration1315511000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration771579000JPY

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 2023-08-31pass rounding
balance sheet identityconsolidated 2024-08-31pass rounding
balance sheet identitynon_consolidated 2023-08-31pass rounding
balance sheet identitynon_consolidated 2024-08-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-08-31pass
statement vs summary · net assetsconsolidated 2023-08-31pass
statement vs summary · net assetsconsolidated 2024-08-31pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2024-08-31pass
statement vs summary · net income attributable to parentconsolidated 2022-09-01/2023-08-31pass
statement vs summary · net income attributable to parentconsolidated 2023-09-01/2024-08-31pass
statement vs summary · operating cash flowconsolidated 2022-09-01/2023-08-31pass
statement vs summary · operating cash flowconsolidated 2023-09-01/2024-08-31pass
statement vs summary · revenueconsolidated 2022-09-01/2023-08-31pass
statement vs summary · revenueconsolidated 2023-09-01/2024-08-31pass
statement vs summary · revenuenon_consolidated 2022-09-01/2023-08-31pass
statement vs summary · revenuenon_consolidated 2023-09-01/2024-08-31pass
statement vs summary · total assetsconsolidated 2023-08-31pass
statement vs summary · total assetsconsolidated 2024-08-31pass
statement vs summary · total assetsnon_consolidated 2023-08-31pass
statement vs summary · total assetsnon_consolidated 2024-08-31pass