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
Accounts payable otherCurrentYearInstant175538000JPY
Accrued expensesPrior1YearInstant56380000JPY
Accrued expensesCurrentYearInstant79351000JPY
Income taxes payablePrior1YearInstant11215000JPY
Income taxes payableCurrentYearInstant8028000JPY
Contract liabilitiesPrior1YearInstant13340000JPY
Contract liabilitiesCurrentYearInstant13445000JPY
Provision for directors bonusesPrior1YearInstant166000JPY
Provision for directors bonusesCurrentYearInstant157000JPY
Provision for bonusesPrior1YearInstant7164000JPY
Provision for bonusesCurrentYearInstant8890000JPY
Provision for point card certificates clPrior1YearInstant4294000JPY
Provision for point card certificates clCurrentYearInstant3507000JPY
Other clPrior1YearInstant31174000JPY
Other clCurrentYearInstant53806000JPY
Current liabilitiesPrior1YearInstant330482000JPY
Current liabilitiesCurrentYearInstant357282000JPY
Long term loans payablePrior1YearInstant186814000JPY
Long term loans payableCurrentYearInstant58386000JPY
Deferred tax liabilitiesPrior1YearInstant4254000JPY
Deferred tax liabilitiesCurrentYearInstant33214000JPY
Other nclPrior1YearInstant39493000JPY
Other nclCurrentYearInstant5504000JPY
Noncurrent liabilitiesPrior1YearInstant230561000JPY
Noncurrent liabilitiesCurrentYearInstant97104000JPY
LiabilitiesPrior1YearInstant561043000JPY
LiabilitiesCurrentYearInstant454386000JPY
Capital stockPrior1YearInstant648999000JPY
Capital stockCurrentYearInstant649422000JPY
Capital surplusPrior1YearInstant629981000JPY
Capital surplusCurrentYearInstant630404000JPY
Retained earningsPrior1YearInstant1834009000JPY
Retained earningsCurrentYearInstant1552828000JPY
Treasury stockPrior1YearInstant-100186000JPY
Treasury stockCurrentYearInstant-100186000JPY
Shareholders equityPrior1YearInstant3012803000JPY
Shareholders equityCurrentYearInstant2732468000JPY
Valuation difference on available for sale securitiesPrior1YearInstant36173000JPY
Valuation difference on available for sale securitiesCurrentYearInstant75241000JPY
Foreign currency translation adjustmentPrior1YearInstant62684000JPY
Foreign currency translation adjustmentCurrentYearInstant49487000JPY
Valuation and translation adjustmentsPrior1YearInstant98858000JPY
Valuation and translation adjustmentsCurrentYearInstant124729000JPY
Net assetsPrior1YearInstant3111661000JPY
Net assetsCurrentYearInstant2857198000JPY
Liabilities and net assetsPrior1YearInstant3672705000JPY
Liabilities and net assetsCurrentYearInstant3311585000JPY
Net salesPrior1YearDuration2428748000JPY
Net salesCurrentYearDuration2264846000JPY
Cost of salesPrior1YearDuration652768000JPY

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