Annual report

Period2023-09-01 → 2024-08-31
Filed2024-11-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥2.3bn2023-09-01 → 2024-08-31Cons.Net sales
Revenue¥2.4bn2022-09-01 → 2023-08-31Cons.Net sales
Revenue¥2.3bn2021-09-01 → 2022-08-31dCons.Net sales (5-year summary)
Revenue¥1.8bn2020-09-01 → 2021-08-31dCons.Net sales (5-year summary)
Revenue¥1.9bn2019-09-01 → 2020-08-31dCons.Net sales (5-year summary)
Operating income−¥207m2023-09-01 → 2024-08-31Cons.Operating income
Operating income¥25m2022-09-01 → 2023-08-31Cons.Operating income
Ordinary income−¥188m2023-09-01 → 2024-08-31Cons.Ordinary income
Ordinary income¥56m2022-09-01 → 2023-08-31Cons.Ordinary income
Ordinary income¥135m2021-09-01 → 2022-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥170m2020-09-01 → 2021-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥213m2019-09-01 → 2020-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥292m2023-09-01 → 2024-08-31Cons.Income before income taxes
Profit before tax¥41m2022-09-01 → 2023-08-31Cons.Income before income taxes
Net income (owners)−¥311m2023-09-01 → 2024-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥28m2022-09-01 → 2023-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥90m2021-09-01 → 2022-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥88m2020-09-01 → 2021-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥153m2019-09-01 → 2020-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥311m2023-09-01 → 2024-08-31Cons.Profit loss
Net income−¥28m2022-09-01 → 2023-08-31Cons.Profit loss
Total assets¥3.3bnat 2024-08-31Cons.Assets
Total assets¥3.7bnat 2023-08-31Cons.Assets
Total assets¥3.7bnat 2022-08-31dCons.Total assets (5-year summary)
Total assets¥3.6bnat 2021-08-31dCons.Total assets (5-year summary)
Total assets¥3.4bnat 2020-08-31dCons.Total assets (5-year summary)
Total liabilities¥454mat 2024-08-31Cons.Liabilities
Total liabilities¥561mat 2023-08-31Cons.Liabilities
Net assets / equity¥2.9bnat 2024-08-31Cons.Net assets
Net assets / equity¥3.1bnat 2023-08-31Cons.Net assets
Net assets / equity¥3.1bnat 2022-08-31dCons.Net assets
Net assets / equity¥3.1bnat 2021-08-31dCons.Net assets (5-year summary)
Net assets / equity¥3.1bnat 2020-08-31dCons.Net assets (5-year summary)
Cash and deposits¥2.0bnat 2024-08-31Cons.Cash and deposits
Cash and deposits¥2.4bnat 2023-08-31Cons.Cash and deposits
Cash & equivalents¥2.4bnat 2024-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2023-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2022-08-31dCons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2021-08-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.4bnat 2020-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥101m2023-09-01 → 2024-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥136m2022-09-01 → 2023-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥39m2021-09-01 → 2022-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥218m2020-09-01 → 2021-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥79m2019-09-01 → 2020-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥69m2023-09-01 → 2024-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥98m2022-09-01 → 2023-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥58m2021-09-01 → 2022-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥8m2020-09-01 → 2021-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥36m2019-09-01 → 2020-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥11m2023-09-01 → 2024-08-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥17m2022-09-01 → 2023-08-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥33m2021-09-01 → 2022-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥66m2020-09-01 → 2021-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥38m2019-09-01 → 2020-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-21.052023-09-01 → 2024-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-1.882022-09-01 → 2023-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-6.092021-09-01 → 2022-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.932020-09-01 → 2021-08-31dCons.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 (diluted)¥5.922020-09-01 → 2021-08-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥10.062019-09-01 → 2020-08-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥193.37at 2024-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥210.99at 2023-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥210.15at 2022-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥213.18at 2021-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥207.56at 2020-08-31dCons.Net assets per share (5-year summary)
Equity ratio86.3%at 2024-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio84.7%at 2023-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio83.3%at 2022-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio87.1%at 2021-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio91.8%at 2020-08-31dCons.Equity to asset ratio (5-year summary)
ROE-10.4%2023-09-01 → 2024-08-31Cons.Rate of return on equity (5-year summary)
ROE-0.9%2022-09-01 → 2023-08-31Cons.Rate of return on equity (5-year summary)
ROE-2.9%2021-09-01 → 2022-08-31dCons.Rate of return on equity (5-year summary)
ROE2.8%2020-09-01 → 2021-08-31dCons.Rate of return on equity (5-year summary)
ROE5.0%2019-09-01 → 2020-08-31dCons.Rate of return on equity (5-year summary)
Employees177at 2024-08-31Cons.Number of employees
Employees182at 2023-08-31Cons.Number of employees
Employees176at 2022-08-31dCons.Number of employees
Employees145at 2021-08-31dCons.Number of employees
Employees132at 2020-08-31dCons.Number of employees
Revenue¥1.5bn2023-09-01 → 2024-08-31StandaloneNet sales
Revenue¥1.7bn2022-09-01 → 2023-08-31StandaloneNet sales
Revenue¥1.7bn2021-09-01 → 2022-08-31dStandaloneNet sales (5-year summary)
Revenue¥1.7bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Operating income−¥201m2023-09-01 → 2024-08-31StandaloneOperating income
Operating income¥40m2022-09-01 → 2023-08-31StandaloneOperating income
Ordinary income−¥182m2023-09-01 → 2024-08-31StandaloneOrdinary income
Ordinary income¥60m2022-09-01 → 2023-08-31StandaloneOrdinary income
Ordinary income¥148m2021-09-01 → 2022-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥170m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥213m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥354m2023-09-01 → 2024-08-31StandaloneIncome before income taxes
Profit before tax−¥20m2022-09-01 → 2023-08-31StandaloneIncome before income taxes
Net income−¥370m2023-09-01 → 2024-08-31StandaloneProfit loss
Net income−¥76m2022-09-01 → 2023-08-31StandaloneProfit loss
Net income−¥67m2021-09-01 → 2022-08-31dStandaloneNet income loss (5-year summary)
Net income¥82m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
Net income¥154m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Total assets¥3.0bnat 2024-08-31StandaloneAssets
Total assets¥3.3bnat 2023-08-31StandaloneAssets
Total assets¥3.4bnat 2022-08-31dStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥317mat 2024-08-31StandaloneLiabilities
Total liabilities¥262mat 2023-08-31StandaloneLiabilities
Net assets / equity¥2.7bnat 2024-08-31StandaloneNet assets
Net assets / equity¥3.1bnat 2023-08-31StandaloneNet assets
Net assets / equity¥3.1bnat 2022-08-31dStandaloneNet assets
Net assets / equity¥3.2bnat 2021-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.1bnat 2020-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.6bnat 2024-08-31StandaloneCash and deposits
Cash and deposits¥1.9bnat 2023-08-31StandaloneCash and deposits
EPS (basic)¥-25.12023-09-01 → 2024-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.182022-09-01 → 2023-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4.562021-09-01 → 2022-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.542020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.232019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥5.522020-09-01 → 2021-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥10.182019-09-01 → 2020-08-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥184.21at 2024-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥206.97at 2023-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥210.21at 2022-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥214.76at 2021-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥210.07at 2020-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio89.6%at 2024-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio92.1%at 2023-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio90.4%at 2022-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio92.5%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio92.3%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE-12.8%2023-09-01 → 2024-08-31StandaloneRate of return on equity (5-year summary)
ROE-2.5%2022-09-01 → 2023-08-31StandaloneRate of return on equity (5-year summary)
ROE-2.1%2021-09-01 → 2022-08-31dStandaloneRate of return on equity (5-year summary)
ROE2.6%2020-09-01 → 2021-08-31dStandaloneRate of return on equity (5-year summary)
ROE5.0%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued15,202,100at 2024-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued15,173,900at 2023-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued15,171,800at 2022-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued15,161,300at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued15,116,300at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees65at 2024-08-31StandaloneNumber of employees
Employees65at 2023-08-31StandaloneNumber of employees
Employees63at 2022-08-31dStandaloneNumber of employees
Employees61at 2021-08-31dStandaloneNumber of employees
Employees75at 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 · 49
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-09-01 → 2024-08-31−¥20m
Reconciling Itemsreconcilingrevenue intersegment2023-09-01 → 2024-08-31−¥20m
Reconciling Itemsreconcilingsegment profit2023-09-01 → 2024-08-31−¥51m
DX Solutionreportable segmentdepreciation2023-09-01 → 2024-08-31¥5m
DX Solutionreportable segmentemployeesat 2024-08-31113 pure
DX Solutionreportable segmentrevenue2023-09-01 → 2024-08-31¥858m
DX Solutionreportable segmentrevenue external2023-09-01 → 2024-08-31¥839m
DX Solutionreportable segmentrevenue intersegment2023-09-01 → 2024-08-31¥20m
DX Solutionreportable segmentsegment profit2023-09-01 → 2024-08-31−¥83m
Human Resources Solutionsreportable segmentdepreciation2023-09-01 → 2024-08-31¥433,000
Human Resources Solutionsreportable segmentemployeesat 2024-08-314 pure
Human Resources Solutionsreportable segmentrevenue2023-09-01 → 2024-08-31¥69m
Human Resources Solutionsreportable segmentrevenue external2023-09-01 → 2024-08-31¥69m
Human Resources Solutionsreportable segmentrevenue intersegment2023-09-01 → 2024-08-31¥600,000
Human Resources Solutionsreportable segmentsegment profit2023-09-01 → 2024-08-31¥5m
Internet Mediareportable segmentdepreciation2023-09-01 → 2024-08-31¥37m
Internet Mediareportable segmentemployeesat 2024-08-3144 pure
Internet Mediareportable segmentrevenue2023-09-01 → 2024-08-31¥1.4bn
Internet Mediareportable segmentrevenue external2023-09-01 → 2024-08-31¥1.4bn
Internet Mediareportable segmentsegment profit2023-09-01 → 2024-08-31−¥77m
—segment totaldepreciation2023-09-01 → 2024-08-31¥42m
—segment totalrevenue2023-09-01 → 2024-08-31¥2.3bn
—segment totalrevenue external2023-09-01 → 2024-08-31¥2.3bn
—segment totalrevenue intersegment2023-09-01 → 2024-08-31¥20m
—segment totalsegment profit2023-09-01 → 2024-08-31−¥156m
Reconciling Itemsreconcilingrevenue2022-09-01 → 2023-08-31−¥42m
Reconciling Itemsreconcilingrevenue intersegment2022-09-01 → 2023-08-31−¥42m
Reconciling Itemsreconcilingsegment profit2022-09-01 → 2023-08-31−¥52m
DX Solutionreportable segmentdepreciation2022-09-01 → 2023-08-31¥2m
DX Solutionreportable segmentrevenue2022-09-01 → 2023-08-31¥731m
DX Solutionreportable segmentrevenue external2022-09-01 → 2023-08-31¥690m
DX Solutionreportable segmentrevenue intersegment2022-09-01 → 2023-08-31¥41m
DX Solutionreportable segmentsegment profit2022-09-01 → 2023-08-31−¥89m
Human Resources Solutionsreportable segmentdepreciation2022-09-01 → 2023-08-31¥114,000
Human Resources Solutionsreportable segmentrevenue2022-09-01 → 2023-08-31¥81m
Human Resources Solutionsreportable segmentrevenue external2022-09-01 → 2023-08-31¥80m
Human Resources Solutionsreportable segmentrevenue intersegment2022-09-01 → 2023-08-31¥1m
Human Resources Solutionsreportable segmentsegment profit2022-09-01 → 2023-08-31¥6m
Internet Mediareportable segmentdepreciation2022-09-01 → 2023-08-31¥10m
Internet Mediareportable segmentrevenue2022-09-01 → 2023-08-31¥1.7bn
Internet Mediareportable segmentrevenue external2022-09-01 → 2023-08-31¥1.7bn
Internet Mediareportable segmentsegment profit2022-09-01 → 2023-08-31¥161m
—segment totaldepreciation2022-09-01 → 2023-08-31¥11m
—segment totalrevenue2022-09-01 → 2023-08-31¥2.5bn
—segment totalrevenue external2022-09-01 → 2023-08-31¥2.4bn
—segment totalrevenue intersegment2022-09-01 → 2023-08-31¥42m
—segment totalsegment profit2022-09-01 → 2023-08-31¥77m
DX Solutionreportable segmentemployeesat 2024-08-318 pure
Internet Mediareportable segmentemployeesat 2024-08-3141 pure

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

All source rows · 1,418
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese) 監査法人Bloom
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)片  岡   久  依
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)大  橋   嵩  弘
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)収益認識-少額多数の取引
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1MemberText · Plus
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)監査法人Bloom
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)片  岡   久  依
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)大  橋   嵩  弘
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)収益認識-少額多数の取引
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration1924103000JPY
Net sales (5-year summary)Prior3YearDuration1835887000JPY
Net sales (5-year summary)Prior2YearDuration2250991000JPY
Net sales (5-year summary)Prior1YearDuration2428748000JPY
Net sales (5-year summary)CurrentYearDuration2264846000JPY
Ordinary income loss (5-year summary)Prior4YearDuration212963000JPY
Ordinary income loss (5-year summary)Prior3YearDuration169550000JPY
Ordinary income loss (5-year summary)Prior2YearDuration134889000JPY
Ordinary income loss (5-year summary)Prior1YearDuration56438000JPY
Ordinary income loss (5-year summary)CurrentYearDuration-188352000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration152603000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration87635000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-89822000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-27777000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration-310591000JPY
Comprehensive income (5-year summary)Prior4YearDuration151797000JPY
Comprehensive income (5-year summary)Prior3YearDuration100119000JPY
Comprehensive income (5-year summary)Prior2YearDuration-39846000JPY
Comprehensive income (5-year summary)Prior1YearDuration12892000JPY
Comprehensive income (5-year summary)CurrentYearDuration-284720000JPY
Net assets (5-year summary)Prior4YearInstant3105795000JPY
Net assets (5-year summary)Prior3YearInstant3144384000JPY
Net assets (5-year summary)Prior2YearInstant3098748000JPY
Net assets (5-year summary)Prior1YearInstant3111661000JPY
Net assets (5-year summary)CurrentYearInstant2857198000JPY
Total assets (5-year summary)Prior4YearInstant3382240000JPY
Total assets (5-year summary)Prior3YearInstant3607683000JPY

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 rounding
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