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
Cost of purchased goods IFRSCurrentYearDuration4000259000JPY
Employee benefit expenses operating expenses IFRSPrior1YearDuration1660164000JPY
Employee benefit expenses operating expenses IFRSCurrentYearDuration2165796000JPY
Commission expenses operating expenses IFRSPrior1YearDuration2669161000JPY
Commission expenses operating expenses IFRSCurrentYearDuration2670929000JPY
Outsourcing and consignment expenses sga IFRSPrior1YearDuration510215000JPY
Outsourcing and consignment expenses sga IFRSCurrentYearDuration820920000JPY
Depreciation operating expenses IFRSPrior1YearDuration156151000JPY
Depreciation operating expenses IFRSCurrentYearDuration234670000JPY
Other components of operating expenses IFRSPrior1YearDuration674832000JPY
Other components of operating expenses IFRSCurrentYearDuration1008292000JPY
Cost of sales and selling general and administrative expenses IFRSPrior1YearDuration9134485000JPY
Cost of sales and selling general and administrative expenses IFRSCurrentYearDuration10900867000JPY
Gain on bad debts recovered other income IFRSPrior1YearDuration29788000JPY
Gain on bad debts recovered other income IFRSCurrentYearDuration-JPY
Miscellaneous income IFRSPrior1YearDuration6662000JPY
Miscellaneous income IFRSCurrentYearDuration47361000JPY
Gain on sublease other income IFRSPrior1YearDuration4547000JPY
Gain on sublease other income IFRSCurrentYearDuration21274000JPY
Investment real estate lease income IFRSPrior1YearDuration-JPY
Investment real estate lease income IFRSCurrentYearDuration2505000JPY
Other other income IFRSPrior1YearDuration1144000JPY
Other other income IFRSCurrentYearDuration2180000JPY
Other income IFRSPrior1YearDuration42141000JPY
Other income IFRSCurrentYearDuration73319000JPY
Investment real estate lease expense IFRSPrior1YearDuration-JPY
Investment real estate lease expense IFRSCurrentYearDuration1609000JPY
Other other expenses IFRSPrior1YearDuration-JPY
Other other expenses IFRSCurrentYearDuration1570000JPY
Other expenses IFRSPrior1YearDuration-JPY
Other expenses IFRSCurrentYearDuration3179000JPY
Financial assets measured at amortized cost interest income IFRSPrior1YearDuration227000JPY
Financial assets measured at amortized cost interest income IFRSCurrentYearDuration2761000JPY
Financial assets measured at fair value through profit or loss gain on investments in securities IFRSPrior1YearDuration-JPY
Financial assets measured at fair value through profit or loss gain on investments in securities IFRSCurrentYearDuration779000JPY
Financial assets measured at fair value through profit or loss IFRSPrior1YearDuration-JPY
Financial assets measured at fair value through profit or loss IFRSCurrentYearDuration967000JPY
Financial assets measured at fair value through profit or loss dividend income IFRSPrior1YearDuration-JPY
Financial assets measured at fair value through profit or loss dividend income IFRSCurrentYearDuration820000JPY
Financial assets measured at fair value through other comprehensive income dividend income IFRSPrior1YearDuration-JPY
Financial assets measured at fair value through other comprehensive income dividend income IFRSCurrentYearDuration0JPY
Other interest income IFRSPrior1YearDuration-JPY
Other interest income IFRSCurrentYearDuration-JPY
Interest income IFRSPrior1YearDuration227000JPY
Interest income IFRSCurrentYearDuration5327000JPY
Financial liabilities measured at amortized cost interest expenses IFRSPrior1YearDuration7141000JPY
Financial liabilities measured at amortized cost interest expenses IFRSCurrentYearDuration20397000JPY
Lease obligations interest expenses IFRSPrior1YearDuration441000JPY
Lease obligations interest expenses IFRSCurrentYearDuration14917000JPY
Interest expenses on assets retirement obligation IFRSPrior1YearDuration38000JPY

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