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
GoodwillPrior1YearInstant287487000JPY
GoodwillCurrentYearInstant890771000JPY
Other iaPrior1YearInstant53092000JPY
Other iaCurrentYearInstant126887000JPY
Intangible assetsPrior1YearInstant340580000JPY
Intangible assetsCurrentYearInstant1017658000JPY
Investment securitiesPrior1YearInstant76888000JPY
Investment securitiesCurrentYearInstant41418000JPY
Lease and guarantee depositsPrior1YearInstant61958000JPY
Lease and guarantee depositsCurrentYearInstant117935000JPY
Deferred tax assetsPrior1YearInstant18878000JPY
Deferred tax assetsCurrentYearInstant22208000JPY
Other ioaPrior1YearInstant15448000JPY
Other ioaCurrentYearInstant12362000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-14764000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-11863000JPY
Investments and other assetsPrior1YearInstant158408000JPY
Investments and other assetsCurrentYearInstant182060000JPY
Noncurrent assetsPrior1YearInstant561693000JPY
Noncurrent assetsCurrentYearInstant1244983000JPY
Deferred assetsPrior1YearInstant2321000JPY
Deferred assetsCurrentYearInstant-JPY
AssetsPrior1YearInstant2511379000JPY
AssetsCurrentYearInstant4086088000JPY
Accounts payable tradePrior1YearInstant517039000JPY
Accounts payable tradeCurrentYearInstant711839000JPY
Short term loans payablePrior1YearInstant-JPY
Short term loans payableCurrentYearInstant200000000JPY
Current portion of long term loans payablePrior1YearInstant172457000JPY
Current portion of long term loans payableCurrentYearInstant397478000JPY
Accounts payable otherPrior1YearInstant221669000JPY
Accounts payable otherCurrentYearInstant368693000JPY
Income taxes payablePrior1YearInstant66790000JPY
Income taxes payableCurrentYearInstant43967000JPY
Provision for bonusesPrior1YearInstant-JPY
Provision for bonusesCurrentYearInstant35043000JPY
Other clPrior1YearInstant149642000JPY
Other clCurrentYearInstant197278000JPY
Current liabilitiesPrior1YearInstant1127598000JPY
Current liabilitiesCurrentYearInstant1954299000JPY
Long term loans payablePrior1YearInstant646864000JPY
Long term loans payableCurrentYearInstant1214976000JPY
Other nclPrior1YearInstant-JPY
Other nclCurrentYearInstant19738000JPY
Noncurrent liabilitiesPrior1YearInstant646864000JPY
Noncurrent liabilitiesCurrentYearInstant1234714000JPY
LiabilitiesPrior1YearInstant1774462000JPY
LiabilitiesCurrentYearInstant3189014000JPY
Capital stockPrior1YearInstant139589000JPY
Capital stockCurrentYearInstant144886000JPY

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