Annual report

Period2021-09-01 → 2022-08-31
Filed2022-11-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥4.4bn2021-09-01 → 2022-08-31Cons.Net sales
Revenue¥7.8bn2020-09-01 → 2021-08-31Cons.Net sales
Revenue¥7.9bn2019-09-01 → 2020-08-31dCons.Net sales (5-year summary)
Revenue¥6.9bn2018-09-01 → 2019-08-31dCons.Net sales (5-year summary)
Revenue¥6.4bn2017-09-01 → 2018-08-31dCons.Net sales (5-year summary)
Operating income¥620m2021-09-01 → 2022-08-31Cons.Operating income
Operating income¥1.2bn2020-09-01 → 2021-08-31Cons.Operating income
Ordinary income¥618m2021-09-01 → 2022-08-31Cons.Ordinary income
Ordinary income¥1.2bn2020-09-01 → 2021-08-31Cons.Ordinary income
Ordinary income¥885m2019-09-01 → 2020-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥659m2018-09-01 → 2019-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥458m2017-09-01 → 2018-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥535m2021-09-01 → 2022-08-31Cons.Income before income taxes
Profit before tax¥1.2bn2020-09-01 → 2021-08-31Cons.Income before income taxes
Net income (owners)¥379m2021-09-01 → 2022-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥779m2020-09-01 → 2021-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥749m2019-09-01 → 2020-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥681m2018-09-01 → 2019-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥411m2017-09-01 → 2018-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥379m2021-09-01 → 2022-08-31Cons.Profit loss
Net income¥779m2020-09-01 → 2021-08-31Cons.Profit loss
Total assets¥12.3bnat 2022-08-31Cons.Assets
Total assets¥10.0bnat 2021-08-31Cons.Assets
Total assets¥10.1bnat 2020-08-31dCons.Total assets (5-year summary)
Total assets¥7.9bnat 2019-08-31dCons.Total assets (5-year summary)
Total assets¥8.1bnat 2018-08-31dCons.Total assets (5-year summary)
Total liabilities¥5.2bnat 2022-08-31Cons.Liabilities
Total liabilities¥3.0bnat 2021-08-31Cons.Liabilities
Net assets / equity¥7.1bnat 2022-08-31Cons.Net assets
Net assets / equity¥7.0bnat 2021-08-31Cons.Net assets
Net assets / equity¥7.0bnat 2020-08-31dCons.Net assets
Net assets / equity¥6.4bnat 2019-08-31dCons.Net assets (5-year summary)
Net assets / equity¥5.8bnat 2018-08-31dCons.Net assets (5-year summary)
Cash and deposits¥3.1bnat 2022-08-31Cons.Cash and deposits
Cash and deposits¥3.3bnat 2021-08-31Cons.Cash and deposits
Cash & equivalents¥3.1bnat 2022-08-31Cons.Cash and cash equivalents
Cash & equivalents¥3.3bnat 2021-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2020-08-31dCons.Cash and cash equivalents
Cash & equivalents¥719mat 2019-08-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥900mat 2018-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥84m2021-09-01 → 2022-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.6bn2020-09-01 → 2021-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.6bn2019-09-01 → 2020-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥17m2018-09-01 → 2019-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥456m2017-09-01 → 2018-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥5m2021-09-01 → 2022-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥233m2020-09-01 → 2021-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥56m2019-09-01 → 2020-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥55m2018-09-01 → 2019-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥22m2017-09-01 → 2018-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥354m2021-09-01 → 2022-08-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥126m2020-09-01 → 2021-08-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥206m2019-09-01 → 2020-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥107m2018-09-01 → 2019-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥565m2017-09-01 → 2018-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥17.62021-09-01 → 2022-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥35.542020-09-01 → 2021-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥34.12019-09-01 → 2020-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥30.872018-09-01 → 2019-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥18.622017-09-01 → 2018-08-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥330.82at 2022-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥318.78at 2021-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥320.81at 2020-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥291.17at 2019-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥262.38at 2018-08-31dCons.Net assets per share (5-year summary)
Equity ratio57.8%at 2022-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio69.8%at 2021-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio69.7%at 2020-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio81.0%at 2019-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio71.8%at 2018-08-31dCons.Equity to asset ratio (5-year summary)
ROE5.4%2021-09-01 → 2022-08-31Cons.Rate of return on equity (5-year summary)
ROE11.7%2020-09-01 → 2021-08-31Cons.Rate of return on equity (5-year summary)
ROE11.1%2019-09-01 → 2020-08-31dCons.Rate of return on equity (5-year summary)
ROE11.2%2018-09-01 → 2019-08-31dCons.Rate of return on equity (5-year summary)
ROE7.4%2017-09-01 → 2018-08-31dCons.Rate of return on equity (5-year summary)
Employees163at 2022-08-31Cons.Number of employees
Employees155at 2021-08-31Cons.Number of employees
Employees155at 2020-08-31dCons.Number of employees
Employees159at 2019-08-31dCons.Number of employees
Employees156at 2018-08-31dCons.Number of employees
Revenue¥4.3bn2021-09-01 → 2022-08-31StandaloneNet sales
Revenue¥7.7bn2020-09-01 → 2021-08-31StandaloneNet sales
Revenue¥7.9bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Revenue¥6.8bn2018-09-01 → 2019-08-31dStandaloneNet sales (5-year summary)
Revenue¥6.4bn2017-09-01 → 2018-08-31dStandaloneNet sales (5-year summary)
Operating income¥627m2021-09-01 → 2022-08-31StandaloneOperating income
Operating income¥1.1bn2020-09-01 → 2021-08-31StandaloneOperating income
Ordinary income¥644m2021-09-01 → 2022-08-31StandaloneOrdinary income
Ordinary income¥1.1bn2020-09-01 → 2021-08-31StandaloneOrdinary income
Ordinary income¥805m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥596m2018-09-01 → 2019-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥435m2017-09-01 → 2018-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥561m2021-09-01 → 2022-08-31StandaloneIncome before income taxes
Profit before tax¥1.1bn2020-09-01 → 2021-08-31StandaloneIncome before income taxes
Net income¥397m2021-09-01 → 2022-08-31StandaloneProfit loss
Net income¥763m2020-09-01 → 2021-08-31StandaloneProfit loss
Net income¥685m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Net income¥629m2018-09-01 → 2019-08-31dStandaloneNet income loss (5-year summary)
Net income¥393m2017-09-01 → 2018-08-31dStandaloneNet income loss (5-year summary)
Total assets¥12.0bnat 2022-08-31StandaloneAssets
Total assets¥9.7bnat 2021-08-31StandaloneAssets
Total assets¥9.9bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total assets¥7.7bnat 2019-08-31dStandaloneTotal assets (5-year summary)
Total assets¥7.9bnat 2018-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.2bnat 2022-08-31StandaloneLiabilities
Total liabilities¥3.0bnat 2021-08-31StandaloneLiabilities
Net assets / equity¥6.8bnat 2022-08-31StandaloneNet assets
Net assets / equity¥6.7bnat 2021-08-31StandaloneNet assets
Net assets / equity¥6.8bnat 2020-08-31dStandaloneNet assets
Net assets / equity¥6.2bnat 2019-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥5.7bnat 2018-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.7bnat 2022-08-31StandaloneCash and deposits
Cash and deposits¥3.2bnat 2021-08-31StandaloneCash and deposits
EPS (basic)¥18.452021-09-01 → 2022-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥34.822020-09-01 → 2021-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.172019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥28.512018-09-01 → 2019-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥17.812017-09-01 → 2018-08-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥22021-09-01 → 2022-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥22020-09-01 → 2021-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥3.52019-09-01 → 2020-08-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥3.52018-09-01 → 2019-08-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥22017-09-01 → 2018-08-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥315.92at 2022-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥307.03at 2021-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥310.33at 2020-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥283.27at 2019-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥256.76at 2018-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio56.7%at 2022-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.2%at 2021-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.0%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.7%at 2019-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio71.5%at 2018-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.9%2021-09-01 → 2022-08-31StandaloneRate of return on equity (5-year summary)
ROE11.9%2020-09-01 → 2021-08-31StandaloneRate of return on equity (5-year summary)
ROE10.5%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
ROE10.6%2018-09-01 → 2019-08-31dStandaloneRate of return on equity (5-year summary)
ROE7.2%2017-09-01 → 2018-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued22,052,426at 2022-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued22,052,426at 2021-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued22,052,426at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued22,052,426at 2019-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued22,052,426at 2018-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees160at 2022-08-31StandaloneNumber of employees
Employees151at 2021-08-31StandaloneNumber of employees
Employees152at 2020-08-31dStandaloneNumber of employees
Employees156at 2019-08-31dStandaloneNumber of employees
Employees154at 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 · 32
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2021-09-01 → 2022-08-31¥45m
Reconciling Itemsreconcilingsegment profit2021-09-01 → 2022-08-31−¥573m
Enviromental Businessreportable segmentdepreciation2021-09-01 → 2022-08-31¥33m
Enviromental Businessreportable segmentemployeesat 2022-08-3116 pure
Enviromental Businessreportable segmentrevenue2021-09-01 → 2022-08-31¥289m
Enviromental Businessreportable segmentrevenue external2021-09-01 → 2022-08-31¥289m
Enviromental Businessreportable segmentsegment profit2021-09-01 → 2022-08-31−¥26m
Equipment Related Businessreportable segmentdepreciation2021-09-01 → 2022-08-31¥148m
Equipment Related Businessreportable segmentemployeesat 2022-08-31104 pure
Equipment Related Businessreportable segmentrevenue2021-09-01 → 2022-08-31¥4.1bn
Equipment Related Businessreportable segmentrevenue external2021-09-01 → 2022-08-31¥4.1bn
Equipment Related Businessreportable segmentsegment profit2021-09-01 → 2022-08-31¥1.2bn
Total Of Reportable Segments And Otherssegment totaldepreciation2021-09-01 → 2022-08-31¥181m
Total Of Reportable Segments And Otherssegment totalrevenue2021-09-01 → 2022-08-31¥4.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-09-01 → 2022-08-31¥4.4bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-09-01 → 2022-08-31¥1.2bn
Reconciling Itemsreconcilingdepreciation2020-09-01 → 2021-08-31¥33m
Reconciling Itemsreconcilingsegment profit2020-09-01 → 2021-08-31−¥589m
Enviromental Businessreportable segmentdepreciation2020-09-01 → 2021-08-31¥24m
Enviromental Businessreportable segmentrevenue2020-09-01 → 2021-08-31¥312m
Enviromental Businessreportable segmentrevenue external2020-09-01 → 2021-08-31¥312m
Enviromental Businessreportable segmentsegment profit2020-09-01 → 2021-08-31¥30m
Equipment Related Businessreportable segmentdepreciation2020-09-01 → 2021-08-31¥148m
Equipment Related Businessreportable segmentrevenue2020-09-01 → 2021-08-31¥7.5bn
Equipment Related Businessreportable segmentrevenue external2020-09-01 → 2021-08-31¥7.5bn
Equipment Related Businessreportable segmentsegment profit2020-09-01 → 2021-08-31¥1.7bn
Total Of Reportable Segments And Otherssegment totaldepreciation2020-09-01 → 2021-08-31¥171m
Total Of Reportable Segments And Otherssegment totalrevenue2020-09-01 → 2021-08-31¥7.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-09-01 → 2021-08-31¥7.8bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-09-01 → 2021-08-31¥1.8bn
Enviromental Businessreportable segmentemployeesat 2022-08-3116 pure
Equipment Related Businessreportable segmentemployeesat 2022-08-31101 pure

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

All source rows · 1,317
ItemContextValueUnit
Liabilities and net assetsPrior1YearInstant10004735000JPY
Liabilities and net assetsCurrentYearInstant12296755000JPY
Net salesPrior1YearDuration7823353000JPY
Net salesCurrentYearDuration4379235000JPY
Cost of salesPrior1YearDuration5684910000JPY
Cost of salesCurrentYearDuration2852236000JPY
Gross profitPrior1YearDuration2138443000JPY
Gross profitCurrentYearDuration1526998000JPY
Selling general and administrative expensesPrior1YearDuration966369000JPY
Selling general and administrative expensesCurrentYearDuration906607000JPY
Operating incomePrior1YearDuration1172073000JPY
Operating incomeCurrentYearDuration620390000JPY
Interest income noiPrior1YearDuration69000JPY
Interest income noiCurrentYearDuration148000JPY
Interest on refund noiPrior1YearDuration323000JPY
Interest on refund noiCurrentYearDuration289000JPY
Insurance premiums refunded cancellation noiPrior1YearDuration-JPY
Insurance premiums refunded cancellation noiCurrentYearDuration17054000JPY
Gain on sales of scraps2 noiPrior1YearDuration1808000JPY
Gain on sales of scraps2 noiCurrentYearDuration4177000JPY
Office work fee noiPrior1YearDuration440000JPY
Office work fee noiCurrentYearDuration-JPY
Other noiPrior1YearDuration721000JPY
Other noiCurrentYearDuration2753000JPY
Non operating incomePrior1YearDuration3363000JPY
Non operating incomeCurrentYearDuration24422000JPY
Foreign exchange losses noePrior1YearDuration3741000JPY
Foreign exchange losses noeCurrentYearDuration21857000JPY
Commission fee noePrior1YearDuration14190000JPY
Commission fee noeCurrentYearDuration4255000JPY
Loss on disposal of removal cost assets noePrior1YearDuration5600000JPY
Loss on disposal of removal cost assets noeCurrentYearDuration49000JPY
Other noePrior1YearDuration536000JPY
Other noeCurrentYearDuration1005000JPY
Non operating expensesPrior1YearDuration24068000JPY
Non operating expensesCurrentYearDuration27167000JPY
Ordinary incomePrior1YearDuration1151368000JPY
Ordinary incomeCurrentYearDuration617646000JPY
Impairment loss elPrior1YearDuration-JPY
Impairment loss elCurrentYearDuration82397000JPY
Extraordinary lossPrior1YearDuration-JPY
Extraordinary lossCurrentYearDuration82397000JPY
Income before income taxesPrior1YearDuration1151368000JPY
Income before income taxesCurrentYearDuration535249000JPY
Income taxes currentPrior1YearDuration133098000JPY
Income taxes currentCurrentYearDuration3752000JPY
Income taxes for prior periods income taxesPrior1YearDuration70216000JPY
Income taxes for prior periods income taxesCurrentYearDuration-JPY
Income taxes deferredPrior1YearDuration169338000JPY
Income taxes deferredCurrentYearDuration152233000JPY

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 rounding
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