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
Deposits receivedPrior1YearInstant_NonConsolidatedMember24529000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember34602000JPY
Other clPrior1YearInstant_NonConsolidatedMember-JPY
Other clCurrentYearInstant_NonConsolidatedMember145000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember1071726000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember1263966000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember458298000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember1069706000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember458298000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember1069706000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember1530024000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember2333672000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember139589000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember144886000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember139489000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember144786000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember139489000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember144786000JPY
Legal retained earningsPrior1YearInstant_NonConsolidatedMember-JPY
Legal retained earningsCurrentYearInstant_NonConsolidatedMember2093000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember492892000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember123004000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember492892000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember125097000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-69000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-189000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember771901000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember414581000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember4352000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember4857000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember776254000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember419439000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2306278000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember2753111000JPY
Net salesPrior1YearDuration_NonConsolidatedMember6574425000JPY
Net salesCurrentYearDuration_NonConsolidatedMember7104136000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember4633331000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember4914881000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember1941094000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember2189255000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1733303000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1917055000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember207790000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember272199000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember288000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember630000JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember2737000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember370000JPY
Business advisory fee noiPrior1YearDuration_NonConsolidatedMember10050000JPY
Business advisory fee noiCurrentYearDuration_NonConsolidatedMember6150000JPY

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