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
Goodwill accumulated impairment losses IFRSCurrentYearInstant-83916000JPY
Software accumulated amortization and impairment losses IFRSCurrentYearInstant-58181000JPY
Trademarks accumulated amortization and impairment losses IFRSCurrentYearInstant-3494000JPY
Customer related assets accumulated amortization and impairment losses IFRSCurrentYearInstant-301078000JPY
Other components of intangible assets accumulated amortization and impairment losses IFRSCurrentYearInstant-5350000JPY
Intangible assets accumulated amortization and impairment losses IFRSCurrentYearInstant-368104000JPY
Goodwill IFRSPrior1YearInstant1886544000JPY
Software IFRSPrior1YearInstant7129000JPY
Trademarks IFRSPrior1YearInstant3587000JPY
Customer related assets IFRSPrior1YearInstant728512000JPY
Other components of intangible assets IFRSPrior1YearInstant-JPY
Intangible assets IFRSPrior1YearInstant739228000JPY
Goodwill IFRSCurrentYearInstant2047409000JPY
Software IFRSCurrentYearInstant16611000JPY
Trademarks IFRSCurrentYearInstant2704000JPY
Customer related assets IFRSCurrentYearInstant718518000JPY
Other components of intangible assets IFRSCurrentYearInstant-JPY
Intangible assets IFRSCurrentYearInstant737832000JPY
Cost of purchased goods IFRSPrior1YearDuration4000259000JPY
Cost of purchased goods IFRSCurrentYearDuration4457329000JPY
Employee benefit expenses operating expenses IFRSPrior1YearDuration2165796000JPY
Employee benefit expenses operating expenses IFRSCurrentYearDuration2595845000JPY
Commission expenses operating expenses IFRSPrior1YearDuration2739027000JPY
Commission expenses operating expenses IFRSCurrentYearDuration4347906000JPY
Outsourcing and consignment expenses sga IFRSPrior1YearDuration752822000JPY
Outsourcing and consignment expenses sga IFRSCurrentYearDuration1395337000JPY
Depreciation operating expenses IFRSPrior1YearDuration234670000JPY
Depreciation operating expenses IFRSCurrentYearDuration376726000JPY
Other components of operating expenses IFRSPrior1YearDuration1008292000JPY
Other components of operating expenses IFRSCurrentYearDuration1295007000JPY
Cost of sales and selling general and administrative expenses IFRSPrior1YearDuration10900867000JPY
Cost of sales and selling general and administrative expenses IFRSCurrentYearDuration14468150000JPY
Miscellaneous income IFRSPrior1YearDuration47361000JPY
Miscellaneous income IFRSCurrentYearDuration50228000JPY
Gain on sublease other income IFRSPrior1YearDuration21274000JPY
Gain on sublease other income IFRSCurrentYearDuration50154000JPY
Investment real estate lease income IFRSPrior1YearDuration2505000JPY
Investment real estate lease income IFRSCurrentYearDuration10319000JPY
Government grant income IFRSPrior1YearDuration-JPY
Government grant income IFRSCurrentYearDuration7773000JPY
Other other income IFRSPrior1YearDuration2180000JPY
Other other income IFRSCurrentYearDuration1142000JPY
Other income IFRSPrior1YearDuration73319000JPY
Other income IFRSCurrentYearDuration119617000JPY
Investment real estate lease expense IFRSPrior1YearDuration1609000JPY
Investment real estate lease expense IFRSCurrentYearDuration6903000JPY
Loss on sale of fixed assets IFRSPrior1YearDuration-JPY
Loss on sale of fixed assets IFRSCurrentYearDuration3091000JPY
Other other expenses IFRSPrior1YearDuration1570000JPY
Other other expenses IFRSCurrentYearDuration2142000JPY

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