Annual report

Period2022-09-01 → 2023-08-31
Filed2023-11-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 132
MetricValuePeriodScopeSource row
Revenue¥10.1bn2022-09-01 → 2023-08-31Cons.Net sales
Revenue¥6.9bn2021-09-01 → 2022-08-31Cons.Net sales
Revenue¥4.3bn2020-09-01 → 2021-08-31dCons.Net sales (5-year summary)
Operating income¥320m2022-09-01 → 2023-08-31Cons.Operating income
Operating income¥196m2021-09-01 → 2022-08-31Cons.Operating income
Ordinary income¥313m2022-09-01 → 2023-08-31Cons.Ordinary income
Ordinary income¥200m2021-09-01 → 2022-08-31Cons.Ordinary income
Ordinary income¥132m2020-09-01 → 2021-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥259m2022-09-01 → 2023-08-31Cons.Income before income taxes
Profit before tax¥213m2021-09-01 → 2022-08-31Cons.Income before income taxes
Net income (owners)¥170m2022-09-01 → 2023-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥135m2021-09-01 → 2022-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥76m2020-09-01 → 2021-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥170m2022-09-01 → 2023-08-31Cons.Profit loss
Net income¥135m2021-09-01 → 2022-08-31Cons.Profit loss
Total assets¥4.1bnat 2023-08-31Cons.Assets
Total assets¥2.5bnat 2022-08-31Cons.Assets
Total assets¥1.3bnat 2021-08-31dCons.Total assets (5-year summary)
Total liabilities¥3.2bnat 2023-08-31Cons.Liabilities
Total liabilities¥1.8bnat 2022-08-31Cons.Liabilities
Net assets / equity¥897mat 2023-08-31Cons.Net assets
Net assets / equity¥737mat 2022-08-31Cons.Net assets
Net assets / equity¥582mat 2021-08-31dCons.Net assets
Cash and deposits¥1.3bnat 2023-08-31Cons.Cash and deposits
Cash and deposits¥875mat 2022-08-31Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2023-08-31Cons.Cash and cash equivalents
Cash & equivalents¥875mat 2022-08-31Cons.Cash and cash equivalents
Cash & equivalents¥482mat 2021-08-31dCons.Cash and cash equivalents
Operating cash flow¥173m2022-09-01 → 2023-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥216m2021-09-01 → 2022-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥54m2020-09-01 → 2021-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥653m2022-09-01 → 2023-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥259m2021-09-01 → 2022-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥81m2020-09-01 → 2021-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥895m2022-09-01 → 2023-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥437m2021-09-01 → 2022-08-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥77m2020-09-01 → 2021-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥8.112022-09-01 → 2023-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥6.462021-09-01 → 2022-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.662020-09-01 → 2021-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥7.322022-09-01 → 2023-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥5.92021-09-01 → 2022-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥3.342020-09-01 → 2021-08-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥42.52at 2023-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥34.99at 2022-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥27.86at 2021-08-31dCons.Net assets per share (5-year summary)
Equity ratio21.8%at 2023-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio29.2%at 2022-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio43.7%at 2021-08-31dCons.Equity to asset ratio (5-year summary)
ROE21.0%2022-09-01 → 2023-08-31Cons.Rate of return on equity (5-year summary)
ROE20.5%2021-09-01 → 2022-08-31Cons.Rate of return on equity (5-year summary)
ROE13.2%2020-09-01 → 2021-08-31dCons.Rate of return on equity (5-year summary)
Employees368at 2023-08-31Cons.Number of employees
Employees168at 2022-08-31Cons.Number of employees
Employees163at 2021-08-31dCons.Number of employees
Revenue¥7.1bn2022-09-01 → 2023-08-31StandaloneNet sales
Revenue¥6.6bn2021-09-01 → 2022-08-31StandaloneNet sales
Revenue¥4.3bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Revenue¥3.1bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Revenue¥2.8bn2018-09-01 → 2019-08-31dStandaloneNet sales (5-year summary)
Operating income¥272m2022-09-01 → 2023-08-31StandaloneOperating income
Operating income¥208m2021-09-01 → 2022-08-31StandaloneOperating income
Ordinary income¥282m2022-09-01 → 2023-08-31StandaloneOrdinary income
Ordinary income¥224m2021-09-01 → 2022-08-31StandaloneOrdinary income
Ordinary income¥161m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥117m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥143m2018-09-01 → 2019-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥230m2022-09-01 → 2023-08-31StandaloneIncome before income taxes
Profit before tax¥214m2021-09-01 → 2022-08-31StandaloneIncome before income taxes
Net income¥183m2022-09-01 → 2023-08-31StandaloneProfit loss
Net income¥145m2021-09-01 → 2022-08-31StandaloneProfit loss
Net income¥105m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
Net income¥80m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Net income¥110m2018-09-01 → 2019-08-31dStandaloneNet income loss (5-year summary)
Total assets¥2.8bnat 2023-08-31StandaloneAssets
Total assets¥2.3bnat 2022-08-31StandaloneAssets
Total assets¥1.4bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total assets¥899mat 2019-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2023-08-31StandaloneLiabilities
Total liabilities¥1.5bnat 2022-08-31StandaloneLiabilities
Net assets / equity¥419mat 2023-08-31StandaloneNet assets
Net assets / equity¥776mat 2022-08-31StandaloneNet assets
Net assets / equity¥611mat 2021-08-31dStandaloneNet assets
Net assets / equity¥503mat 2020-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥288mat 2019-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥402mat 2023-08-31StandaloneCash and deposits
Cash and deposits¥610mat 2022-08-31StandaloneCash and deposits
Cash & equivalents¥585mat 2020-08-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥470mat 2019-08-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥72m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥84m2018-09-01 → 2019-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥20m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥22m2018-09-01 → 2019-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥207m2019-09-01 → 2020-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥4m2018-09-01 → 2019-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥8.732022-09-01 → 2023-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.962021-09-01 → 2022-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.062020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.082019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.632018-09-01 → 2019-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥7.882022-09-01 → 2023-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥6.352021-09-01 → 2022-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥4.612020-09-01 → 2021-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥3.642019-09-01 → 2020-08-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥12022-09-01 → 2023-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥12021-09-01 → 2022-08-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥19.76at 2023-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥36.86at 2022-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥29.26at 2021-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥24.18at 2020-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥14.61at 2019-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio15.1%at 2023-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.5%at 2022-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio44.7%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio44.0%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio31.7%at 2019-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE30.9%2022-09-01 → 2023-08-31StandaloneRate of return on equity (5-year summary)
ROE21.0%2021-09-01 → 2022-08-31StandaloneRate of return on equity (5-year summary)
ROE18.9%2020-09-01 → 2021-08-31dStandaloneRate of return on equity (5-year summary)
ROE19.1%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
ROE44.1%2018-09-01 → 2019-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued20,986,080at 2023-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,469,440at 2022-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,192,040at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,173,400at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued121,835at 2019-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees211at 2023-08-31StandaloneNumber of employees
Employees156at 2022-08-31StandaloneNumber of employees
Employees160at 2021-08-31dStandaloneNumber of employees
Employees165at 2020-08-31dStandaloneNumber of employees
Employees129at 2019-08-31dStandaloneNumber 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 · 45
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2022-09-01 → 2023-08-31¥13,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2022-09-01 → 2023-08-31¥468m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2022-09-01 → 2023-08-31¥44m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue intersegment2022-09-01 → 2023-08-31¥424m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2022-09-01 → 2023-08-31−¥45m
Otherother segmentsemployeesat 2023-08-318 pure
Engineerplatformservicereportable segmentdepreciation2022-09-01 → 2023-08-31¥2m
Engineerplatformservicereportable segmentemployeesat 2023-08-31296 pure
Engineerplatformservicereportable segmentrevenue2022-09-01 → 2023-08-31¥9.3bn
Engineerplatformservicereportable segmentrevenue external2022-09-01 → 2023-08-31¥9.3bn
Engineerplatformservicereportable segmentsegment profit2022-09-01 → 2023-08-31¥736m
Marketingplatformservicereportable segmentemployeesat 2023-08-3114 pure
Marketingplatformservicereportable segmentrevenue2022-09-01 → 2023-08-31¥677m
Marketingplatformservicereportable segmentrevenue external2022-09-01 → 2023-08-31¥677m
Marketingplatformservicereportable segmentsegment profit2022-09-01 → 2023-08-31¥157m
—segment totaldepreciation2022-09-01 → 2023-08-31¥2m
—segment totalrevenue2022-09-01 → 2023-08-31¥10.0bn
—segment totalrevenue external2022-09-01 → 2023-08-31¥10.0bn
—segment totalsegment profit2022-09-01 → 2023-08-31¥893m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-09-01 → 2023-08-31¥2m
Total Of Reportable Segments And Otherssegment totalrevenue2022-09-01 → 2023-08-31¥10.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-09-01 → 2023-08-31¥10.1bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-09-01 → 2023-08-31¥424m
Total Of Reportable Segments And Otherssegment totalsegment profit2022-09-01 → 2023-08-31¥848m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2021-09-01 → 2022-08-31¥21m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2021-09-01 → 2022-08-31¥21m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2021-09-01 → 2022-08-31−¥32m
Engineerplatformservicereportable segmentdepreciation2021-09-01 → 2022-08-31¥2m
Engineerplatformservicereportable segmentrevenue2021-09-01 → 2022-08-31¥6.1bn
Engineerplatformservicereportable segmentrevenue external2021-09-01 → 2022-08-31¥6.1bn
Engineerplatformservicereportable segmentsegment profit2021-09-01 → 2022-08-31¥698m
Marketingplatformservicereportable segmentrevenue2021-09-01 → 2022-08-31¥780m
Marketingplatformservicereportable segmentrevenue external2021-09-01 → 2022-08-31¥780m
Marketingplatformservicereportable segmentsegment profit2021-09-01 → 2022-08-31¥161m
—segment totaldepreciation2021-09-01 → 2022-08-31¥2m
—segment totalrevenue2021-09-01 → 2022-08-31¥6.8bn
—segment totalrevenue external2021-09-01 → 2022-08-31¥6.8bn
—segment totalsegment profit2021-09-01 → 2022-08-31¥859m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-09-01 → 2022-08-31¥2m
Total Of Reportable Segments And Otherssegment totalrevenue2021-09-01 → 2022-08-31¥6.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-09-01 → 2022-08-31¥6.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-09-01 → 2022-08-31¥827m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2023-08-313 pure
Engineerplatformservicereportable segmentemployeesat 2023-08-31145 pure
Marketingplatformservicereportable segmentemployeesat 2023-08-3113 pure

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

All source rows · 1,315
ItemContextValueUnit
Income before income taxesCurrentYearDuration259422000JPY
Amortization of goodwill ope cfPrior1YearDuration23750000JPY
Amortization of goodwill ope cfCurrentYearDuration57387000JPY
Loss gain on transfer of business ope cfPrior1YearDuration-2900000JPY
Loss gain on transfer of business ope cfCurrentYearDuration-JPY
Loss gain on sales of investment securities ope cfPrior1YearDuration-20369000JPY
Loss gain on sales of investment securities ope cfCurrentYearDuration-JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration-7490000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-3341000JPY
Interest income ope cfPrior1YearDuration-7000JPY
Interest income ope cfCurrentYearDuration-8000JPY
Interest expenses ope cfPrior1YearDuration4184000JPY
Interest expenses ope cfCurrentYearDuration6387000JPY
Amortization of stock issuance cost ope cfPrior1YearDuration2532000JPY
Amortization of stock issuance cost ope cfCurrentYearDuration2321000JPY
Subsidy income2 ope cfPrior1YearDuration-2737000JPY
Subsidy income2 ope cfCurrentYearDuration-370000JPY
Gain on reversal of repayment of lease deposits ope cfPrior1YearDuration-5771000JPY
Gain on reversal of repayment of lease deposits ope cfCurrentYearDuration-JPY
Loss gain on valuation of investment securities ope cfPrior1YearDuration9999000JPY
Loss gain on valuation of investment securities ope cfCurrentYearDuration46052000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-287998000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-254132000JPY
Decrease increase in inventories ope cfPrior1YearDuration-14270000JPY
Decrease increase in inventories ope cfCurrentYearDuration1672000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration244300000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration169100000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration42969000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-161000JPY
Other net ope cfPrior1YearDuration74807000JPY
Other net ope cfCurrentYearDuration3396000JPY
Subtotal ope cfPrior1YearDuration274417000JPY
Subtotal ope cfCurrentYearDuration287725000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration7000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration8000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-6617000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-6650000JPY
Income taxes paid ope cfPrior1YearDuration-54958000JPY
Income taxes paid ope cfCurrentYearDuration-108854000JPY
Proceeds from subsidy income2 ope cfPrior1YearDuration2737000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration370000JPY
Net cash provided by used in operating activitiesPrior1YearDuration215586000JPY
Net cash provided by used in operating activitiesCurrentYearDuration172599000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-120545000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-519408000JPY
Purchase of investment securities inv cfPrior1YearDuration-76888000JPY
Purchase of investment securities inv cfCurrentYearDuration-JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration20369000JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration-JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-60712000JPY

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 2022-08-31pass rounding
balance sheet identityconsolidated 2023-08-31pass
balance sheet identitynon_consolidated 2022-08-31pass
balance sheet identitynon_consolidated 2023-08-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-08-31pass
statement vs summary · net assetsconsolidated 2022-08-31pass
statement vs summary · net assetsconsolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2021-08-31pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net income attributable to parentconsolidated 2021-09-01/2022-08-31pass
statement vs summary · net income attributable to parentconsolidated 2022-09-01/2023-08-31pass
statement vs summary · operating cash flowconsolidated 2021-09-01/2022-08-31pass
statement vs summary · operating cash flowconsolidated 2022-09-01/2023-08-31pass
statement vs summary · revenueconsolidated 2021-09-01/2022-08-31pass
statement vs summary · revenueconsolidated 2022-09-01/2023-08-31pass
statement vs summary · revenuenon_consolidated 2021-09-01/2022-08-31pass
statement vs summary · revenuenon_consolidated 2022-09-01/2023-08-31pass
statement vs summary · total assetsconsolidated 2022-08-31pass
statement vs summary · total assetsconsolidated 2023-08-31pass
statement vs summary · total assetsnon_consolidated 2022-08-31pass
statement vs summary · total assetsnon_consolidated 2023-08-31pass