Annual report

Period2023-09-01 → 2024-08-31
Filed2024-11-29
StandardIFRS
ConsolidatedYes
Data checks15 of 26 passed
Key figures · 179
MetricValuePeriodScopeSource row
Revenue¥11.8bn2023-09-01 → 2024-08-31Cons.Revenue IFRS
Revenue¥9.4bn2022-09-01 → 2023-08-31Cons.Revenue IFRS
Revenue¥9.4bn2022-09-01 → 2023-08-31Cons.Net sales (5-year summary)
Revenue¥6.5bn2021-09-01 → 2022-08-31dCons.Net sales (5-year summary)
Revenue¥8.3bn2020-09-01 → 2021-08-31dCons.Net sales (5-year summary)
Revenue¥7.2bn2019-09-01 → 2020-08-31dCons.Net sales (5-year summary)
Operating income¥941m2023-09-01 → 2024-08-31Cons.Operating profit loss IFRS
Operating income¥258m2022-09-01 → 2023-08-31Cons.Operating profit loss IFRS
Ordinary income¥665m2023-09-01 → 2024-08-31Cons.Ordinary income loss (5-year summary)
Ordinary income¥243m2022-09-01 → 2023-08-31Cons.Ordinary income loss (5-year summary)
Ordinary income−¥30m2021-09-01 → 2022-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥249m2020-09-01 → 2021-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥64m2019-09-01 → 2020-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥903m2023-09-01 → 2024-08-31Cons.Profit loss before tax IFRS
Profit before tax¥246m2022-09-01 → 2023-08-31Cons.Profit loss before tax IFRS
Net income (owners)¥825m2023-09-01 → 2024-08-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥589m2023-09-01 → 2024-08-31Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥317m2022-09-01 → 2023-08-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥327m2022-09-01 → 2023-08-31Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥54m2021-09-01 → 2022-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥159m2020-09-01 → 2021-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥19m2019-09-01 → 2020-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥825m2023-09-01 → 2024-08-31Cons.Profit loss IFRS
Net income¥319m2022-09-01 → 2023-08-31Cons.Profit loss IFRS
Total assets¥9.8bnat 2024-08-31Cons.Assets IFRS
Total assets¥8.1bnat 2024-08-31Cons.Total assets (5-year summary)
Total assets¥3.9bnat 2023-08-31Cons.Assets IFRS
Total assets¥3.4bnat 2023-08-31Cons.Total assets (5-year summary)
Total assets¥3.7bnat 2022-08-31dCons.Assets IFRS
Total assets¥3.0bnat 2022-08-31dCons.Total assets (5-year summary)
Total assets¥2.8bnat 2021-08-31dCons.Total assets (5-year summary)
Total assets¥2.1bnat 2020-08-31dCons.Total assets (5-year summary)
Total liabilities¥6.4bnat 2024-08-31Cons.Liabilities IFRS
Total liabilities¥2.5bnat 2023-08-31Cons.Liabilities IFRS
Total liabilities¥2.6bnat 2022-08-31dCons.Liabilities IFRS
Net assets / equity¥3.4bnat 2024-08-31Cons.Equity IFRS
Net assets / equity¥3.1bnat 2024-08-31Cons.Net assets (5-year summary)
Net assets / equity¥1.4bnat 2023-08-31Cons.Equity IFRS
Net assets / equity¥1.5bnat 2023-08-31Cons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2022-08-31dCons.Equity IFRS
Net assets / equity¥1.1bnat 2022-08-31dCons.Net assets (5-year summary)
Net assets / equity¥1.2bnat 2021-08-31dCons.Net assets (5-year summary)
Net assets / equity¥808mat 2020-08-31dCons.Net assets (5-year summary)
Equity (owners)¥3.4bnat 2024-08-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥1.4bnat 2023-08-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥1.1bnat 2022-08-31dCons.Equity attributable to owners of parent IFRS
Cash & equivalents¥2.5bnat 2024-08-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥1.3bnat 2023-08-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥1.3bnat 2023-08-31Cons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.2bnat 2022-08-31dCons.Cash and cash equivalents IFRS
Cash & equivalents¥1.1bnat 2022-08-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.2bnat 2021-08-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥638mat 2020-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.6bn2023-09-01 → 2024-08-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.5bn2023-09-01 → 2024-08-31Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥460m2022-09-01 → 2023-08-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥386m2022-09-01 → 2023-08-31Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥284m2021-09-01 → 2022-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥298m2020-09-01 → 2021-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥10m2019-09-01 → 2020-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥514m2023-09-01 → 2024-08-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥319m2022-09-01 → 2023-08-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥246m2022-09-01 → 2023-08-31Cons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥70m2021-09-01 → 2022-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥79m2020-09-01 → 2021-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥7m2019-09-01 → 2020-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥125m2023-09-01 → 2024-08-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥257m2023-09-01 → 2024-08-31Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥79m2022-09-01 → 2023-08-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥14m2022-09-01 → 2023-08-31Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥84m2021-09-01 → 2022-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥227m2020-09-01 → 2021-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥212m2019-09-01 → 2020-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥291.242023-09-01 → 2024-08-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥207.842023-09-01 → 2024-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥117.952022-09-01 → 2023-08-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥121.442022-09-01 → 2023-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-20.22021-09-01 → 2022-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥62.062020-09-01 → 2021-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.582019-09-01 → 2020-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥270.352023-09-01 → 2024-08-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥192.932023-09-01 → 2024-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥110.722022-09-01 → 2023-08-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥114.512022-09-01 → 2023-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥58.032020-09-01 → 2021-08-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥993.43at 2024-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,087.27at 2024-08-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥534.84at 2023-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥535.36at 2023-08-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥417.39at 2022-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥414.4at 2022-08-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥452.71at 2021-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥315.65at 2020-08-31dCons.Net assets per share (5-year summary)
Equity ratio37.6%at 2024-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio34.3%at 2024-08-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio43.2%at 2023-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio37.1%at 2023-08-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio37.0%at 2022-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio30.1%at 2022-08-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio44.4%at 2021-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio37.8%at 2020-08-31dCons.Equity to asset ratio (5-year summary)
ROE26.1%2023-09-01 → 2024-08-31Cons.Rate of return on equity (5-year summary)
ROE34.4%2023-09-01 → 2024-08-31Cons.Rate of return on equity IFRS (5-year summary)
ROE25.4%2022-09-01 → 2023-08-31Cons.Rate of return on equity (5-year summary)
ROE24.8%2022-09-01 → 2023-08-31Cons.Rate of return on equity IFRS (5-year summary)
ROE-4.6%2021-09-01 → 2022-08-31dCons.Rate of return on equity (5-year summary)
ROE15.6%2020-09-01 → 2021-08-31dCons.Rate of return on equity (5-year summary)
ROE2.4%2019-09-01 → 2020-08-31dCons.Rate of return on equity (5-year summary)
Employees329at 2024-08-31Cons.Number of employees
Employees199at 2023-08-31Cons.Number of employees
Employees225at 2022-08-31dCons.Number of employees
Employees229at 2021-08-31dCons.Number of employees
Employees219at 2020-08-31dCons.Number of employees
Revenue¥10.1bn2023-09-01 → 2024-08-31StandaloneNet sales
Revenue¥8.9bn2022-09-01 → 2023-08-31StandaloneNet sales
Revenue¥3.5bn2021-09-01 → 2022-08-31dStandaloneNet sales (5-year summary)
Revenue¥4.8bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Revenue¥4.2bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Operating income¥343m2023-09-01 → 2024-08-31StandaloneOperating income
Operating income¥81m2022-09-01 → 2023-08-31StandaloneOperating income
Ordinary income¥548m2023-09-01 → 2024-08-31StandaloneOrdinary income
Ordinary income¥202m2022-09-01 → 2023-08-31StandaloneOrdinary income
Ordinary income¥70m2021-09-01 → 2022-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥95m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥83m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥548m2023-09-01 → 2024-08-31StandaloneIncome before income taxes
Profit before tax¥49m2022-09-01 → 2023-08-31StandaloneIncome before income taxes
Net income¥523m2023-09-01 → 2024-08-31StandaloneProfit loss
Net income¥97m2022-09-01 → 2023-08-31StandaloneProfit loss
Net income¥44m2021-09-01 → 2022-08-31dStandaloneNet income loss (5-year summary)
Net income¥72m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
Net income−¥123m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Total assets¥6.1bnat 2024-08-31StandaloneAssets
Total assets¥3.0bnat 2023-08-31StandaloneAssets
Total assets¥2.5bnat 2022-08-31dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.3bnat 2024-08-31StandaloneLiabilities
Total liabilities¥1.8bnat 2023-08-31StandaloneLiabilities
Net assets / equity¥2.9bnat 2024-08-31StandaloneNet assets
Net assets / equity¥1.3bnat 2023-08-31StandaloneNet assets
Net assets / equity¥1.1bnat 2022-08-31dStandaloneNet assets
Net assets / equity¥1.2bnat 2021-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥814mat 2020-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2024-08-31StandaloneCash and deposits
Cash and deposits¥1.0bnat 2023-08-31StandaloneCash and deposits
EPS (basic)¥184.432023-09-01 → 2024-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥36.172022-09-01 → 2023-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.172021-09-01 → 2022-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥28.182020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-48.012019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥171.22023-09-01 → 2024-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥33.952022-09-01 → 2023-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥15.722021-09-01 → 2022-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥26.342020-09-01 → 2021-08-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥902.8at 2024-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥456.2at 2023-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥423.51at 2022-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥422.83at 2021-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥317.72at 2020-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio45.5%at 2024-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio40.6%at 2023-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio46.2%at 2022-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.9%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio44.7%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE26.0%2023-09-01 → 2024-08-31StandaloneRate of return on equity (5-year summary)
ROE8.2%2022-09-01 → 2023-08-31StandaloneRate of return on equity (5-year summary)
ROE3.8%2021-09-01 → 2022-08-31dStandaloneRate of return on equity (5-year summary)
ROE7.3%2020-09-01 → 2021-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued3,175,290at 2024-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,798,418at 2023-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,743,118at 2022-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,732,418at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,604,418at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees176at 2024-08-31StandaloneNumber of employees
Employees182at 2023-08-31StandaloneNumber of employees
Employees65at 2022-08-31dStandaloneNumber of employees
Employees93at 2021-08-31dStandaloneNumber of employees
Employees121at 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.

All source rows · 1,620
ItemContextValueUnit
Basic earnings loss per share IFRS (5-year summary)Prior2YearDuration-
Basic earnings loss per share IFRS (5-year summary)Prior1YearDuration117.95
Basic earnings loss per share IFRS (5-year summary)CurrentYearDuration291.24
Diluted earnings loss per share IFRS (5-year summary)Prior2YearDuration-
Diluted earnings loss per share IFRS (5-year summary)Prior1YearDuration110.72
Diluted earnings loss per share IFRS (5-year summary)CurrentYearDuration270.35
Ratio of owners equity to gross assets IFRS (5-year summary)Prior2YearInstant0.301
Ratio of owners equity to gross assets IFRS (5-year summary)Prior1YearInstant0.371
Ratio of owners equity to gross assets IFRS (5-year summary)CurrentYearInstant0.343
Rate of return on equity IFRS (5-year summary)Prior2YearDuration-
Rate of return on equity IFRS (5-year summary)Prior1YearDuration0.248
Rate of return on equity IFRS (5-year summary)CurrentYearDuration0.344
Price earnings ratio IFRS (5-year summary)Prior2YearDuration-
Price earnings ratio IFRS (5-year summary)Prior1YearDuration29.0
Price earnings ratio IFRS (5-year summary)CurrentYearDuration11.1
Cash flows from used in operating activities IFRS (5-year summary)Prior2YearDuration-JPY
Cash flows from used in operating activities IFRS (5-year summary)Prior1YearDuration460327000JPY
Cash flows from used in operating activities IFRS (5-year summary)CurrentYearDuration1649503000JPY
Cash flows from used in investing activities IFRS (5-year summary)Prior2YearDuration-JPY
Cash flows from used in investing activities IFRS (5-year summary)Prior1YearDuration-318530000JPY
Cash flows from used in investing activities IFRS (5-year summary)CurrentYearDuration-514484000JPY
Cash flows from used in financing activities IFRS (5-year summary)Prior2YearDuration-JPY
Cash flows from used in financing activities IFRS (5-year summary)Prior1YearDuration-78747000JPY
Cash flows from used in financing activities IFRS (5-year summary)CurrentYearDuration124659000JPY
Cash and cash equivalents IFRS (5-year summary)Prior2YearInstant1201605000JPY
Cash and cash equivalents IFRS (5-year summary)Prior1YearInstant1264656000JPY
Cash and cash equivalents IFRS (5-year summary)CurrentYearInstant2524334000JPY
Number of employeesPrior2YearInstant225
Number of employeesPrior1YearInstant199
Number of employeesCurrentYearInstant329
Average number of temporary workersPrior2YearInstant90
Average number of temporary workersPrior1YearInstant109
Average number of temporary workersCurrentYearInstant197
Net sales (5-year summary)Prior4YearDuration7220406000JPY
Net sales (5-year summary)Prior3YearDuration8318439000JPY
Net sales (5-year summary)Prior2YearDuration6544460000JPY
Net sales (5-year summary)Prior1YearDuration9426815000JPY
Net sales (5-year summary)CurrentYearDuration11771378000JPY
Ordinary income loss (5-year summary)Prior4YearDuration63902000JPY
Ordinary income loss (5-year summary)Prior3YearDuration249494000JPY
Ordinary income loss (5-year summary)Prior2YearDuration-30070000JPY
Ordinary income loss (5-year summary)Prior1YearDuration243161000JPY
Ordinary income loss (5-year summary)CurrentYearDuration664651000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration19410000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration159216000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-54468000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration326678000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration589056000JPY
Comprehensive income (5-year summary)Prior4YearDuration19410000JPY
Comprehensive income (5-year summary)Prior3YearDuration159216000JPY

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 · 15 of 26 passed
balance sheet identityconsolidated 2022-08-31pass rounding
balance sheet identityconsolidated 2023-08-31pass
balance sheet identityconsolidated 2024-08-31pass
balance sheet identitynon_consolidated 2023-08-31pass
balance sheet identitynon_consolidated 2024-08-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-08-31mismatch
statement vs summary · net assetsconsolidated 2023-08-31mismatch
statement vs summary · net assetsconsolidated 2024-08-31mismatch
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 2022-09-01/2023-08-31mismatch
statement vs summary · net income attributable to parentconsolidated 2023-09-01/2024-08-31mismatch
statement vs summary · operating cash flowconsolidated 2022-09-01/2023-08-31mismatch
statement vs summary · operating cash flowconsolidated 2023-09-01/2024-08-31mismatch
statement vs summary · revenueconsolidated 2022-09-01/2023-08-31mismatch
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 2022-08-31mismatch
statement vs summary · total assetsconsolidated 2023-08-31mismatch
statement vs summary · total assetsconsolidated 2024-08-31mismatch
statement vs summary · total assetsnon_consolidated 2023-08-31pass
statement vs summary · total assetsnon_consolidated 2024-08-31pass