Annual report

Period2021-09-01 → 2022-08-31
Filed2022-11-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 140
MetricValuePeriodScopeSource row
Revenue¥2.3bn2021-09-01 → 2022-08-31Cons.Net sales
Revenue¥1.8bn2020-09-01 → 2021-08-31Cons.Net sales
Revenue¥1.9bn2019-09-01 → 2020-08-31dCons.Net sales (5-year summary)
Revenue¥2.2bn2018-09-01 → 2019-08-31dCons.Net sales (5-year summary)
Operating income¥125m2021-09-01 → 2022-08-31Cons.Operating income
Operating income¥136m2020-09-01 → 2021-08-31Cons.Operating income
Ordinary income¥135m2021-09-01 → 2022-08-31Cons.Ordinary income
Ordinary income¥170m2020-09-01 → 2021-08-31Cons.Ordinary income
Ordinary income¥213m2019-09-01 → 2020-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥427m2018-09-01 → 2019-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥3m2021-09-01 → 2022-08-31Cons.Income before income taxes
Profit before tax¥187m2020-09-01 → 2021-08-31Cons.Income before income taxes
Net income (owners)−¥90m2021-09-01 → 2022-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥88m2020-09-01 → 2021-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥153m2019-09-01 → 2020-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥204m2018-09-01 → 2019-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥88m2021-09-01 → 2022-08-31Cons.Profit loss
Net income¥89m2020-09-01 → 2021-08-31Cons.Profit loss
Total assets¥3.7bnat 2022-08-31Cons.Assets
Total assets¥3.6bnat 2021-08-31Cons.Assets
Total assets¥3.4bnat 2020-08-31dCons.Total assets (5-year summary)
Total assets¥3.3bnat 2019-08-31dCons.Total assets (5-year summary)
Total liabilities¥622mat 2022-08-31Cons.Liabilities
Total liabilities¥463mat 2021-08-31Cons.Liabilities
Net assets / equity¥3.1bnat 2022-08-31Cons.Net assets
Net assets / equity¥3.1bnat 2021-08-31Cons.Net assets
Net assets / equity¥3.1bnat 2020-08-31dCons.Net assets
Net assets / equity¥3.0bnat 2019-08-31dCons.Net assets (5-year summary)
Cash and deposits¥2.3bnat 2022-08-31Cons.Cash and deposits
Cash and deposits¥2.2bnat 2021-08-31Cons.Cash and deposits
Cash & equivalents¥2.5bnat 2022-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2021-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.4bnat 2020-08-31dCons.Cash and cash equivalents
Cash & equivalents¥2.4bnat 2019-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥39m2021-09-01 → 2022-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥218m2020-09-01 → 2021-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥79m2019-09-01 → 2020-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥190m2018-09-01 → 2019-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥58m2021-09-01 → 2022-08-31Cons.Net cash provided by used in investment activities
Investing cash flow¥8m2020-09-01 → 2021-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥36m2019-09-01 → 2020-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥238m2018-09-01 → 2019-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥33m2021-09-01 → 2022-08-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥66m2020-09-01 → 2021-08-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥38m2019-09-01 → 2020-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥489,0002018-09-01 → 2019-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-6.092021-09-01 → 2022-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.932020-09-01 → 2021-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥10.112019-09-01 → 2020-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥13.52018-09-01 → 2019-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥5.922020-09-01 → 2021-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥10.062019-09-01 → 2020-08-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥13.432018-09-01 → 2019-08-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥210.15at 2022-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥213.18at 2021-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥207.56at 2020-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥197.86at 2019-08-31dCons.Net assets per share (5-year summary)
Equity ratio83.3%at 2022-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio87.1%at 2021-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio91.8%at 2020-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio92.0%at 2019-08-31dCons.Equity to asset ratio (5-year summary)
ROE-2.9%2021-09-01 → 2022-08-31Cons.Rate of return on equity (5-year summary)
ROE2.8%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)
ROE6.8%2018-09-01 → 2019-08-31dCons.Rate of return on equity (5-year summary)
Employees176at 2022-08-31Cons.Number of employees
Employees145at 2021-08-31Cons.Number of employees
Employees132at 2020-08-31dCons.Number of employees
Employees120at 2019-08-31dCons.Number of employees
Revenue¥1.7bn2021-09-01 → 2022-08-31StandaloneNet sales
Revenue¥1.7bn2020-09-01 → 2021-08-31StandaloneNet sales
Revenue¥1.9bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2018-09-01 → 2019-08-31dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2017-09-01 → 2018-08-31dStandaloneNet sales (5-year summary)
Operating income¥138m2021-09-01 → 2022-08-31StandaloneOperating income
Operating income¥138m2020-09-01 → 2021-08-31StandaloneOperating income
Ordinary income¥148m2021-09-01 → 2022-08-31StandaloneOrdinary income
Ordinary income¥170m2020-09-01 → 2021-08-31StandaloneOrdinary income
Ordinary income¥213m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥427m2018-09-01 → 2019-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥686m2017-09-01 → 2018-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥9m2021-09-01 → 2022-08-31StandaloneIncome before income taxes
Profit before tax¥175m2020-09-01 → 2021-08-31StandaloneIncome before income taxes
Net income−¥67m2021-09-01 → 2022-08-31StandaloneProfit loss
Net income¥82m2020-09-01 → 2021-08-31StandaloneProfit loss
Net income¥154m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Net income¥238m2018-09-01 → 2019-08-31dStandaloneNet income loss (5-year summary)
Net income¥395m2017-09-01 → 2018-08-31dStandaloneNet income loss (5-year summary)
Total assets¥3.4bnat 2022-08-31StandaloneAssets
Total assets¥3.4bnat 2021-08-31StandaloneAssets
Total assets¥3.4bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2019-08-31dStandaloneTotal assets (5-year summary)
Total assets¥3.2bnat 2018-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥330mat 2022-08-31StandaloneLiabilities
Total liabilities¥256mat 2021-08-31StandaloneLiabilities
Net assets / equity¥3.1bnat 2022-08-31StandaloneNet assets
Net assets / equity¥3.2bnat 2021-08-31StandaloneNet assets
Net assets / equity¥3.1bnat 2020-08-31dStandaloneNet assets
Net assets / equity¥3.0bnat 2019-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.8bnat 2018-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.8bnat 2022-08-31StandaloneCash and deposits
Cash and deposits¥1.9bnat 2021-08-31StandaloneCash and deposits
Cash & equivalents¥2.4bnat 2018-08-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥452m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥189m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥10m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-4.562021-09-01 → 2022-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.542020-09-01 → 2021-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.232019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.752018-09-01 → 2019-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.182017-09-01 → 2018-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥5.522020-09-01 → 2021-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥10.182019-09-01 → 2020-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥15.662018-09-01 → 2019-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥26.022017-09-01 → 2018-08-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥210.21at 2022-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥214.76at 2021-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥210.07at 2020-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥200.11at 2019-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥184.32at 2018-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio90.4%at 2022-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio92.5%at 2021-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio92.3%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio92.1%at 2019-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio87.3%at 2018-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE-2.1%2021-09-01 → 2022-08-31StandaloneRate of return on equity (5-year summary)
ROE2.6%2020-09-01 → 2021-08-31StandaloneRate of return on equity (5-year summary)
ROE5.0%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
ROE8.2%2018-09-01 → 2019-08-31dStandaloneRate of return on equity (5-year summary)
ROE15.3%2017-09-01 → 2018-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued15,171,800at 2022-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued15,161,300at 2021-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued15,116,300at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued15,115,400at 2019-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued15,112,700at 2018-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees63at 2022-08-31StandaloneNumber of employees
Employees61at 2021-08-31StandaloneNumber of employees
Employees75at 2020-08-31dStandaloneNumber of employees
Employees89at 2019-08-31dStandaloneNumber of employees
Employees97at 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 · 60
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2021-09-01 → 2022-08-31¥76,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2021-09-01 → 2022-08-31¥77m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2021-09-01 → 2022-08-31¥77m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue intersegment2021-09-01 → 2022-08-31¥600,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2021-09-01 → 2022-08-31−¥5m
Otherother segmentsemployeesat 2022-08-315 pure
Reconciling Itemsreconcilingrevenue2021-09-01 → 2022-08-31−¥42m
Reconciling Itemsreconcilingrevenue intersegment2021-09-01 → 2022-08-31−¥42m
Reconciling Itemsreconcilingsegment profit2021-09-01 → 2022-08-31−¥76m
DX Solutionreportable segmentdepreciation2021-09-01 → 2022-08-31¥6m
DX Solutionreportable segmentemployeesat 2022-08-31109 pure
DX Solutionreportable segmentrevenue2021-09-01 → 2022-08-31¥615m
DX Solutionreportable segmentrevenue external2021-09-01 → 2022-08-31¥574m
DX Solutionreportable segmentrevenue intersegment2021-09-01 → 2022-08-31¥41m
DX Solutionreportable segmentsegment profit2021-09-01 → 2022-08-31−¥67m
Internet Mediareportable segmentdepreciation2021-09-01 → 2022-08-31¥11m
Internet Mediareportable segmentemployeesat 2022-08-3146 pure
Internet Mediareportable segmentrevenue2021-09-01 → 2022-08-31¥1.6bn
Internet Mediareportable segmentrevenue external2021-09-01 → 2022-08-31¥1.6bn
Internet Mediareportable segmentrevenue intersegment2021-09-01 → 2022-08-31¥243,000
Internet Mediareportable segmentsegment profit2021-09-01 → 2022-08-31¥272m
—segment totaldepreciation2021-09-01 → 2022-08-31¥16m
—segment totalrevenue2021-09-01 → 2022-08-31¥2.2bn
—segment totalrevenue external2021-09-01 → 2022-08-31¥2.2bn
—segment totalrevenue intersegment2021-09-01 → 2022-08-31¥42m
—segment totalsegment profit2021-09-01 → 2022-08-31¥205m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-09-01 → 2022-08-31¥16m
Total Of Reportable Segments And Otherssegment totalrevenue2021-09-01 → 2022-08-31¥2.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-09-01 → 2022-08-31¥2.3bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-09-01 → 2022-08-31¥42m
Total Of Reportable Segments And Otherssegment totalsegment profit2021-09-01 → 2022-08-31¥201m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2020-09-01 → 2021-08-31¥813,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2020-09-01 → 2021-08-31¥81m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2020-09-01 → 2021-08-31¥81m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2020-09-01 → 2021-08-31−¥17m
Reconciling Itemsreconcilingrevenue2020-09-01 → 2021-08-31−¥38m
Reconciling Itemsreconcilingrevenue intersegment2020-09-01 → 2021-08-31−¥38m
Reconciling Itemsreconcilingsegment profit2020-09-01 → 2021-08-31−¥80m
DX Solutionreportable segmentdepreciation2020-09-01 → 2021-08-31¥6m
DX Solutionreportable segmentrevenue2020-09-01 → 2021-08-31¥190m
DX Solutionreportable segmentrevenue external2020-09-01 → 2021-08-31¥151m
DX Solutionreportable segmentrevenue intersegment2020-09-01 → 2021-08-31¥38m
DX Solutionreportable segmentsegment profit2020-09-01 → 2021-08-31−¥43m
Internet Mediareportable segmentdepreciation2020-09-01 → 2021-08-31¥12m
Internet Mediareportable segmentrevenue2020-09-01 → 2021-08-31¥1.6bn
Internet Mediareportable segmentrevenue external2020-09-01 → 2021-08-31¥1.6bn
Internet Mediareportable segmentrevenue intersegment2020-09-01 → 2021-08-31¥66,000
Internet Mediareportable segmentsegment profit2020-09-01 → 2021-08-31¥276m
—segment totaldepreciation2020-09-01 → 2021-08-31¥18m
—segment totalrevenue2020-09-01 → 2021-08-31¥1.8bn
—segment totalrevenue external2020-09-01 → 2021-08-31¥1.8bn
—segment totalrevenue intersegment2020-09-01 → 2021-08-31¥38m
—segment totalsegment profit2020-09-01 → 2021-08-31¥233m
Total Of Reportable Segments And Otherssegment totaldepreciation2020-09-01 → 2021-08-31¥19m
Total Of Reportable Segments And Otherssegment totalrevenue2020-09-01 → 2021-08-31¥1.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-09-01 → 2021-08-31¥1.8bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2020-09-01 → 2021-08-31¥38m
Total Of Reportable Segments And Otherssegment totalsegment profit2020-09-01 → 2021-08-31¥216m
DX Solutionreportable segmentemployeesat 2022-08-316 pure
Internet Mediareportable segmentemployeesat 2022-08-3141 pure

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

All source rows · 1,518
ItemContextValueUnit
Lease assets net ppePrior1YearInstant1156000JPY
Lease assets net ppeCurrentYearInstant0JPY
Property plant and equipmentPrior1YearInstant63230000JPY
Property plant and equipmentCurrentYearInstant50620000JPY
GoodwillPrior1YearInstant139059000JPY
GoodwillCurrentYearInstant148087000JPY
Other iaPrior1YearInstant8407000JPY
Other iaCurrentYearInstant5263000JPY
Intangible assetsPrior1YearInstant147466000JPY
Intangible assetsCurrentYearInstant153350000JPY
Investment securitiesPrior1YearInstant432059000JPY
Investment securitiesCurrentYearInstant288799000JPY
Deferred tax assetsPrior1YearInstant43695000JPY
Deferred tax assetsCurrentYearInstant50770000JPY
Other ioaPrior1YearInstant136065000JPY
Other ioaCurrentYearInstant166128000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-1941000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-2254000JPY
Investments and other assetsPrior1YearInstant609877000JPY
Investments and other assetsCurrentYearInstant503444000JPY
Noncurrent assetsPrior1YearInstant820575000JPY
Noncurrent assetsCurrentYearInstant707414000JPY
AssetsPrior1YearInstant3607683000JPY
AssetsCurrentYearInstant3720726000JPY
Accounts payable tradePrior1YearInstant7811000JPY
Accounts payable tradeCurrentYearInstant11409000JPY
Current portion of long term loans payablePrior1YearInstant12900000JPY
Current portion of long term loans payableCurrentYearInstant15441000JPY
Accounts payable otherPrior1YearInstant132874000JPY
Accounts payable otherCurrentYearInstant156056000JPY
Accrued expensesPrior1YearInstant51801000JPY
Accrued expensesCurrentYearInstant58919000JPY
Income taxes payablePrior1YearInstant37795000JPY
Income taxes payableCurrentYearInstant60128000JPY
Contract liabilitiesPrior1YearInstant-JPY
Contract liabilitiesCurrentYearInstant16948000JPY
Provision for directors bonusesPrior1YearInstant115000JPY
Provision for directors bonusesCurrentYearInstant164000JPY
Provision for bonusesPrior1YearInstant2286000JPY
Provision for bonusesCurrentYearInstant4638000JPY
Provision for point card certificates clPrior1YearInstant997000JPY
Provision for point card certificates clCurrentYearInstant1534000JPY
Provision for loss on order received clPrior1YearInstant-JPY
Provision for loss on order received clCurrentYearInstant792000JPY
Other clPrior1YearInstant21468000JPY
Other clCurrentYearInstant36083000JPY
Current liabilitiesPrior1YearInstant268051000JPY
Current liabilitiesCurrentYearInstant362116000JPY
Long term loans payablePrior1YearInstant156860000JPY
Long term loans payableCurrentYearInstant224509000JPY

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
balance sheet identityconsolidated 2022-08-31pass
balance sheet identitynon_consolidated 2021-08-31pass rounding
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