Annual report

Period2024-09-01 → 2025-08-31
Filed2025-11-28
StandardIFRS
ConsolidatedYes
Data checks18 of 23 passed
Key figures · 182
MetricValuePeriodScopeSource row
Revenue¥15.5bn2024-09-01 → 2025-08-31Cons.Revenue IFRS
Revenue¥11.8bn2023-09-01 → 2024-08-31Cons.Revenue IFRS
Revenue¥9.4bn2022-09-01 → 2023-08-31vCons.Net sales (5-year summary)
Revenue¥9.4bn2022-09-01 → 2023-08-31vCons.Revenue IFRS (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)
Operating income¥1.1bn2024-09-01 → 2025-08-31Cons.Operating profit loss IFRS
Operating income¥941m2023-09-01 → 2024-08-31Cons.Operating profit loss IFRS
Ordinary income¥665m2023-09-01 → 2024-08-31Cons.Ordinary income loss (5-year summary)
Ordinary income¥243m2022-09-01 → 2023-08-31vCons.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)
Profit before tax¥1.1bn2024-09-01 → 2025-08-31Cons.Profit loss before tax IFRS
Profit before tax¥903m2023-09-01 → 2024-08-31Cons.Profit loss before tax IFRS
Profit before tax¥246m2022-09-01 → 2023-08-31vCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥674m2024-09-01 → 2025-08-31Cons.Profit loss attributable to owners of parent 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)¥327m2022-09-01 → 2023-08-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥317m2022-09-01 → 2023-08-31vCons.Profit loss attributable to owners of parent IFRS (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¥674m2024-09-01 → 2025-08-31Cons.Profit loss IFRS
Net income¥825m2023-09-01 → 2024-08-31Cons.Profit loss IFRS
Total assets¥11.2bnat 2025-08-31Cons.Assets IFRS
Total assets¥9.8bnat 2024-08-31Cons.Assets IFRS
Total assets¥8.1bnat 2024-08-31Cons.Total assets (5-year summary)
Total assets¥3.4bnat 2023-08-31vCons.Total assets (5-year summary)
Total assets¥3.9bnat 2023-08-31vCons.Total assets IFRS (5-year summary)
Total assets¥3.0bnat 2022-08-31vCons.Total assets (5-year summary)
Total assets¥3.7bnat 2022-08-31vCons.Total assets IFRS (5-year summary)
Total assets¥2.8bnat 2021-08-31dCons.Total assets (5-year summary)
Total liabilities¥6.8bnat 2025-08-31Cons.Liabilities IFRS
Total liabilities¥6.4bnat 2024-08-31Cons.Liabilities IFRS
Net assets / equity¥4.4bnat 2025-08-31Cons.Equity 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 2023-08-31vCons.Equity IFRS
Net assets / equity¥1.5bnat 2023-08-31vCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2022-08-31vCons.Net assets (5-year summary)
Net assets / equity¥1.2bnat 2021-08-31dCons.Net assets (5-year summary)
Equity (owners)¥4.4bnat 2025-08-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥3.4bnat 2024-08-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥1.4bnat 2023-08-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥1.1bnat 2022-08-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥3.1bnat 2025-08-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥2.5bnat 2024-08-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥1.3bnat 2023-08-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥1.3bnat 2023-08-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2022-08-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.2bnat 2022-08-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥1.2bnat 2021-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.4bn2024-09-01 → 2025-08-31Cons.Net cash provided by used in operating activities IFRS
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¥386m2022-09-01 → 2023-08-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥460m2022-09-01 → 2023-08-31vCons.Cash flows from used in operating activities IFRS (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)
Investing cash flow¥234m2024-09-01 → 2025-08-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥514m2023-09-01 → 2024-08-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥246m2022-09-01 → 2023-08-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥319m2022-09-01 → 2023-08-31vCons.Cash flows from used in investing activities IFRS (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)
Financing cash flow−¥1.1bn2024-09-01 → 2025-08-31Cons.Net cash provided by used in financing activities IFRS
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¥14m2022-09-01 → 2023-08-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥79m2022-09-01 → 2023-08-31vCons.Cash flows from used in financing activities IFRS (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)
EPS (basic)¥252.162024-09-01 → 2025-08-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥349.492023-09-01 → 2024-08-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥249.412023-09-01 → 2024-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥145.732022-09-01 → 2023-08-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥141.542022-09-01 → 2023-08-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-24.242021-09-01 → 2022-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥74.472020-09-01 → 2021-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥241.512024-09-01 → 2025-08-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥324.422023-09-01 → 2024-08-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥231.522023-09-01 → 2024-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥137.412022-09-01 → 2023-08-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥132.862022-09-01 → 2023-08-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥69.642020-09-01 → 2021-08-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,616.43at 2025-08-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,192.12at 2024-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,304.72at 2024-08-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥641.81at 2023-08-31vCons.Net assets per share (5-year summary)
Net assets per share¥642.44at 2023-08-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥500.87at 2022-08-31vCons.Net assets per share (5-year summary)
Net assets per share¥497.28at 2022-08-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥543.26at 2021-08-31dCons.Net assets per share (5-year summary)
Equity ratio38.9%at 2025-08-31Cons.Ratio of owners equity to gross assets IFRS (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 2023-08-31vCons.Equity to asset ratio (5-year summary)
Equity ratio37.1%at 2023-08-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio37.0%at 2022-08-31vCons.Equity to asset ratio (5-year summary)
Equity ratio30.1%at 2022-08-31vCons.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)
ROE17.5%2024-09-01 → 2025-08-31Cons.Rate of return on equity IFRS (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 → 2023-08-31vCons.Rate of return on equity (5-year summary)
ROE24.8%2022-09-01 → 2023-08-31vCons.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)
Employees313at 2025-08-31Cons.Number of employees
Employees329at 2024-08-31Cons.Number of employees
Employees199at 2023-08-31vCons.Number of employees
Employees225at 2022-08-31vCons.Number of employees
Employees229at 2021-08-31dCons.Number of employees
Revenue¥11.3bn2024-09-01 → 2025-08-31StandaloneNet sales
Revenue¥10.1bn2023-09-01 → 2024-08-31StandaloneNet sales
Revenue¥8.9bn2022-09-01 → 2023-08-31vStandaloneNet sales (5-year summary)
Revenue¥3.5bn2021-09-01 → 2022-08-31dStandaloneNet sales (5-year summary)
Revenue¥4.8bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Operating income¥233m2024-09-01 → 2025-08-31StandaloneOperating income
Operating income¥343m2023-09-01 → 2024-08-31StandaloneOperating income
Ordinary income¥406m2024-09-01 → 2025-08-31StandaloneOrdinary income
Ordinary income¥548m2023-09-01 → 2024-08-31StandaloneOrdinary income
Ordinary income¥202m2022-09-01 → 2023-08-31vStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥411m2024-09-01 → 2025-08-31StandaloneIncome before income taxes
Profit before tax¥548m2023-09-01 → 2024-08-31StandaloneIncome before income taxes
Net income¥268m2024-09-01 → 2025-08-31StandaloneProfit loss
Net income¥523m2023-09-01 → 2024-08-31StandaloneProfit loss
Net income¥97m2022-09-01 → 2023-08-31vStandaloneNet income loss (5-year summary)
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)
Total assets¥6.6bnat 2025-08-31StandaloneAssets
Total assets¥6.1bnat 2024-08-31StandaloneAssets
Total assets¥3.0bnat 2023-08-31vStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2022-08-31vStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.1bnat 2025-08-31StandaloneLiabilities
Total liabilities¥3.3bnat 2024-08-31StandaloneLiabilities
Net assets / equity¥3.5bnat 2025-08-31StandaloneNet assets
Net assets / equity¥2.9bnat 2024-08-31StandaloneNet assets
Net assets / equity¥1.3bnat 2023-08-31vStandaloneNet assets
Net assets / equity¥1.1bnat 2022-08-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.2bnat 2021-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.2bnat 2025-08-31StandaloneCash and deposits
Cash and deposits¥1.5bnat 2024-08-31StandaloneCash and deposits
EPS (basic)¥100.32024-09-01 → 2025-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥221.322023-09-01 → 2024-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥43.42022-09-01 → 2023-08-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19.42021-09-01 → 2022-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥33.812020-09-01 → 2021-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥96.062024-09-01 → 2025-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥205.452023-09-01 → 2024-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥40.742022-09-01 → 2023-08-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥18.862021-09-01 → 2022-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥31.612020-09-01 → 2021-08-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥222024-09-01 → 2025-08-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥1,263.54at 2025-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,083.36at 2024-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥547.44at 2023-08-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥508.21at 2022-08-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥507.4at 2021-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio51.8%at 2025-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.5%at 2024-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio40.6%at 2023-08-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.2%at 2022-08-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.9%at 2021-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE8.7%2024-09-01 → 2025-08-31StandaloneRate of return on equity (5-year summary)
ROE26.0%2023-09-01 → 2024-08-31StandaloneRate of return on equity (5-year summary)
ROE8.2%2022-09-01 → 2023-08-31vStandaloneRate 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 issued2,762,891at 2025-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,175,290at 2024-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,798,418at 2023-08-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,743,118at 2022-08-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,732,418at 2021-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees181at 2025-08-31StandaloneNumber of employees
Employees176at 2024-08-31StandaloneNumber of employees
Employees182at 2023-08-31vStandaloneNumber of employees
Employees65at 2022-08-31vStandaloneNumber of employees
Employees93at 2021-08-31dStandaloneNumber 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 · 1,577
ItemContextValueUnit
Non current assets IFRSPrior1YearInstant4938331000JPY
Non current assets IFRSCurrentYearInstant5551960000JPY
Assets IFRSPrior1YearInstant9780951000JPY
Assets IFRSCurrentYearInstant11186814000JPY
Trade and other payables cl IFRSPrior1YearInstant1615334000JPY
Trade and other payables cl IFRSCurrentYearInstant1669564000JPY
Bonds and borrowings cl IFRSPrior1YearInstant994028000JPY
Bonds and borrowings cl IFRSCurrentYearInstant812043000JPY
Lease liabilities cl IFRSPrior1YearInstant178470000JPY
Lease liabilities cl IFRSCurrentYearInstant194016000JPY
Income taxes payable cl IFRSPrior1YearInstant73165000JPY
Income taxes payable cl IFRSCurrentYearInstant416680000JPY
Refund liabilities cl IFRSPrior1YearInstant209437000JPY
Refund liabilities cl IFRSCurrentYearInstant347258000JPY
Provisions cl IFRSPrior1YearInstant-JPY
Provisions cl IFRSCurrentYearInstant43791000JPY
Other current liabilities cl IFRSPrior1YearInstant516660000JPY
Other current liabilities cl IFRSCurrentYearInstant528131000JPY
Total current liabilities IFRSPrior1YearInstant3587094000JPY
Total current liabilities IFRSCurrentYearInstant4011483000JPY
Bonds and borrowings ncl IFRSPrior1YearInstant1409958000JPY
Bonds and borrowings ncl IFRSCurrentYearInstant1128381000JPY
Lease liabilities ncl IFRSPrior1YearInstant1268578000JPY
Lease liabilities ncl IFRSCurrentYearInstant1509299000JPY
Provisions ncl IFRSPrior1YearInstant41622000JPY
Provisions ncl IFRSCurrentYearInstant60958000JPY
Deferred tax liabilities IFRSPrior1YearInstant108361000JPY
Deferred tax liabilities IFRSCurrentYearInstant109019000JPY
Other non current liabilities ncl IFRSPrior1YearInstant15202000JPY
Other non current liabilities ncl IFRSCurrentYearInstant13301000JPY
Non current labilities IFRSPrior1YearInstant2843720000JPY
Non current labilities IFRSCurrentYearInstant2820958000JPY
Liabilities IFRSPrior1YearInstant6430814000JPY
Liabilities IFRSCurrentYearInstant6832441000JPY
Share capital IFRSPrior1YearInstant415982000JPY
Share capital IFRSCurrentYearInstant102603000JPY
Capital surplus IFRSPrior1YearInstant1447021000JPY
Capital surplus IFRSCurrentYearInstant2099177000JPY
Retained earnings IFRSPrior1YearInstant1673326000JPY
Retained earnings IFRSCurrentYearInstant2315316000JPY
Treasury shares IFRSPrior1YearInstant-248997000JPY
Treasury shares IFRSCurrentYearInstant-228718000JPY
Other components of equity IFRSPrior1YearInstant62803000JPY
Other components of equity IFRSCurrentYearInstant65996000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant3350136000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant4354373000JPY
Non controlling interests IFRSPrior1YearInstant1000JPY
Non controlling interests IFRSCurrentYearInstant1000JPY
Equity IFRSPrior1YearInstant3350137000JPY
Equity IFRSCurrentYearInstant4354374000JPY

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 · 18 of 23 passed
balance sheet identityconsolidated 2024-08-31pass
balance sheet identityconsolidated 2025-08-31pass rounding
balance sheet identitynon_consolidated 2024-08-31pass
balance sheet identitynon_consolidated 2025-08-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-08-31mismatch
statement vs summary · net assetsconsolidated 2024-08-31mismatch
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2024-08-31pass
statement vs summary · net assetsnon_consolidated 2025-08-31pass
statement vs summary · net income attributable to parentconsolidated 2023-09-01/2024-08-31mismatch
statement vs summary · net income attributable to parentconsolidated 2024-09-01/2025-08-31pass
statement vs summary · operating cash flowconsolidated 2023-09-01/2024-08-31mismatch
statement vs summary · operating cash flowconsolidated 2024-09-01/2025-08-31pass
statement vs summary · revenueconsolidated 2023-09-01/2024-08-31pass
statement vs summary · revenueconsolidated 2024-09-01/2025-08-31pass
statement vs summary · revenuenon_consolidated 2023-09-01/2024-08-31pass
statement vs summary · revenuenon_consolidated 2024-09-01/2025-08-31pass
statement vs summary · total assetsconsolidated 2024-08-31mismatch
statement vs summary · total assetsconsolidated 2025-08-31pass
statement vs summary · total assetsnon_consolidated 2024-08-31pass
statement vs summary · total assetsnon_consolidated 2025-08-31pass