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
Asset retirement obligations nclPrior1YearInstant37123000JPY
Asset retirement obligations nclCurrentYearInstant33406000JPY
Other nclPrior1YearInstant1263000JPY
Other nclCurrentYearInstant1946000JPY
Noncurrent liabilitiesPrior1YearInstant195247000JPY
Noncurrent liabilitiesCurrentYearInstant259861000JPY
LiabilitiesPrior1YearInstant463299000JPY
LiabilitiesCurrentYearInstant621978000JPY
Capital stockPrior1YearInstant648780000JPY
Capital stockCurrentYearInstant648967000JPY
Capital surplusPrior1YearInstant628780000JPY
Capital surplusCurrentYearInstant629950000JPY
Retained earningsPrior1YearInstant1954258000JPY
Retained earningsCurrentYearInstant1861787000JPY
Treasury stockPrior1YearInstant-100186000JPY
Treasury stockCurrentYearInstant-100186000JPY
Shareholders equityPrior1YearInstant3131633000JPY
Shareholders equityCurrentYearInstant3040518000JPY
Valuation difference on available for sale securitiesPrior1YearInstant2867000JPY
Valuation difference on available for sale securitiesCurrentYearInstant7226000JPY
Foreign currency translation adjustmentPrior1YearInstant6757000JPY
Foreign currency translation adjustmentCurrentYearInstant50961000JPY
Valuation and translation adjustmentsPrior1YearInstant9624000JPY
Valuation and translation adjustmentsCurrentYearInstant58188000JPY
Subscription rights to sharesPrior1YearInstant54000JPY
Subscription rights to sharesCurrentYearInstant42000JPY
Non controlling interestsPrior1YearInstant3072000JPY
Non controlling interestsCurrentYearInstant-JPY
Net assetsPrior1YearInstant3144384000JPY
Net assetsCurrentYearInstant3098748000JPY
Liabilities and net assetsPrior1YearInstant3607683000JPY
Liabilities and net assetsCurrentYearInstant3720726000JPY
Net salesPrior1YearDuration1835887000JPY
Net salesCurrentYearDuration2250991000JPY
Cost of salesPrior1YearDuration244263000JPY
Cost of salesCurrentYearDuration535146000JPY
Gross profitPrior1YearDuration1591624000JPY
Gross profitCurrentYearDuration1715845000JPY
Selling general and administrative expensesPrior1YearDuration1455766000JPY
Selling general and administrative expensesCurrentYearDuration1591001000JPY
Operating incomePrior1YearDuration135857000JPY
Operating incomeCurrentYearDuration124843000JPY
Interest income noiPrior1YearDuration3081000JPY
Interest income noiCurrentYearDuration6175000JPY
Dividends income noiPrior1YearDuration1169000JPY
Dividends income noiCurrentYearDuration3328000JPY
Gain on sales of investment securities noiPrior1YearDuration7241000JPY
Gain on sales of investment securities noiCurrentYearDuration8369000JPY
Gain on investments in partnership noiPrior1YearDuration5173000JPY
Gain on investments in partnership noiCurrentYearDuration19787000JPY

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