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
Metrics and targets (text)FilingDateInstantText · Plus
Description of metrics related to policy on development of human resources and internal environment and targets and performance using such metrics metrics and targets (text)FilingDateInstantText · Plus
Reference to other information metrics and targetsFilingDateInstant
Original text (Japanese)「第1 企業の概況 5 従業員の状況」
Business risks (text)FilingDateInstantText · Plus
Management analysis of financial position operating results and cash flows (text)FilingDateInstantText · Plus
Critical contracts for operation (text)FilingDateInstantText · Plus
Research and development activities (text)FilingDateInstantText · Plus
Overview of capital expenditures etc (text)FilingDateInstantText · Plus
Major facilities (text)FilingDateInstantText · Plus
Planned additions retirements etc of facilities (text)FilingDateInstantText · Plus
Total number of shares (text)FilingDateInstantText · Plus
Issued shares total number of shares etc (text)FilingDateInstantText · Plus
Class issued shares total number of shares etcFilingDateInstant_OrdinaryShareMember
Original text (Japanese)普通株式
Name of financial instruments exchange on which securities are listed or authorized financial instruments business association to which securities are registeredFilingDateInstant_OrdinaryShareMember
Original text (Japanese)東京証券取引所グロース市場
Description issued shares total number of shares etcFilingDateInstant_OrdinaryShareMemberText · Plus
Details of employee share option program (text)FilingDateInstantText · Plus
Description of rights plan (text)FilingDateInstantText · Plus
Other information on share acquisition rights (text)FilingDateInstantText · Plus
Exercises etc of moving strike convertible bonds etc (text)FilingDateInstantText · Plus
Changes in number of issued shares stated capital etc (text)FilingDateInstantText · Plus
Shareholding by shareholder category (text)FilingDateInstantText · Plus
Major shareholders (text)FilingDateInstantText · Plus
Name major shareholdersCurrentYearInstant_No1MajorShareholdersMember
Original text (Japanese)福原 聖子
Address major shareholdersCurrentYearInstant_No1MajorShareholdersMember
Original text (Japanese)東京都葛飾区
Name major shareholdersCurrentYearInstant_No2MajorShareholdersMember
Original text (Japanese)株式会社コスモウエア
Address major shareholdersCurrentYearInstant_No2MajorShareholdersMember
Original text (Japanese)東京都墨田区錦糸一丁目2番1号アルカセントラル14階
Name major shareholdersCurrentYearInstant_No3MajorShareholdersMember
Original text (Japanese)PROCESS UNIT FUND投資事業有限責任組合
Address major shareholdersCurrentYearInstant_No3MajorShareholdersMember
Original text (Japanese)東京都中央区八重洲一丁目4番16号
Name major shareholdersCurrentYearInstant_No4MajorShareholdersMember
Original text (Japanese)JPE第1号株式会社
Address major shareholdersCurrentYearInstant_No4MajorShareholdersMember
Original text (Japanese)東京都千代田区霞が関三丁目2番1号 霞が関コモンゲート西館21階
Name major shareholdersCurrentYearInstant_No5MajorShareholdersMember
Original text (Japanese)株式会社キューブシステム
Address major shareholdersCurrentYearInstant_No5MajorShareholdersMember
Original text (Japanese)東京都品川区大崎二丁目11番1号大崎ウィズタワー
Name major shareholdersCurrentYearInstant_No6MajorShareholdersMember
Original text (Japanese)株式会社TOKAIコミュニケーションズ
Address major shareholdersCurrentYearInstant_No6MajorShareholdersMember
Original text (Japanese)静岡県静岡市葵区常磐町二丁目6番地の8TOKAIビル
Name major shareholdersCurrentYearInstant_No7MajorShareholdersMember
Original text (Japanese)間中 啓次
Address major shareholdersCurrentYearInstant_No7MajorShareholdersMember
Original text (Japanese)茨城県猿島郡
Name major shareholdersCurrentYearInstant_No8MajorShareholdersMember
Original text (Japanese)株式会社シーティーエス
Address major shareholdersCurrentYearInstant_No8MajorShareholdersMember
Original text (Japanese)長野県上田市古里115番地
Name major shareholdersCurrentYearInstant_No9MajorShareholdersMember
Original text (Japanese)山田 雄一郎
Address major shareholdersCurrentYearInstant_No9MajorShareholdersMember
Original text (Japanese)東京都目黒区
Name major shareholdersCurrentYearInstant_No10MajorShareholdersMember
Original text (Japanese)日本マスタートラスト信託銀行株式会社(信託口)
Address major shareholdersCurrentYearInstant_No10MajorShareholdersMember
Original text (Japanese)東京都港区赤坂一丁目8番1号赤坂インターシティAIR
Issued shares voting rights (text)FilingDateInstantText · Plus
Description issued shares voting rightsCurrentYearInstant_SharesWithNoVotingRightsMember-
Description issued shares voting rightsCurrentYearInstant_SharesWithRestrictedVotingRightsTreasurySharesEtcMember-
Description issued shares voting rightsCurrentYearInstant_SharesWithRestrictedVotingRightsOtherMember-
Description issued shares voting rightsCurrentYearInstant_OrdinarySharesTreasurySharesSharesWithFullVotingRightsTreasurySharesEtcMember-
Description issued shares voting rightsCurrentYearInstant_OrdinarySharesSharesWithFullVotingRightsOtherMember
Original text (Japanese)権利内容に何ら限定のない当社における標準となる株式であります。また、単元株式数は100株であります。
Description issued shares voting rightsCurrentYearInstant_OrdinarySharesSharesLessThanOneUnitMember-
Treasury shares etc (text)FilingDateInstantText · Plus

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