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
Ordinary income loss (5-year summary)Prior3YearDuration-30070000JPY
Ordinary income loss (5-year summary)Prior2YearDuration243161000JPY
Ordinary income loss (5-year summary)Prior1YearDuration664651000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration159216000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-54468000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration326678000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration589056000JPY
Comprehensive income (5-year summary)Prior4YearDuration159216000JPY
Comprehensive income (5-year summary)Prior3YearDuration-54468000JPY
Comprehensive income (5-year summary)Prior2YearDuration326678000JPY
Comprehensive income (5-year summary)Prior1YearDuration582135000JPY
Net assets (5-year summary)Prior4YearInstant1237004000JPY
Net assets (5-year summary)Prior3YearInstant1119911000JPY
Net assets (5-year summary)Prior2YearInstant1475548000JPY
Net assets (5-year summary)Prior1YearInstant3136523000JPY
Total assets (5-year summary)Prior4YearInstant2786048000JPY
Total assets (5-year summary)Prior3YearInstant3023801000JPY
Total assets (5-year summary)Prior2YearInstant3350010000JPY
Total assets (5-year summary)Prior1YearInstant8134700000JPY
Net assets per share (5-year summary)Prior4YearInstant543.26
Net assets per share (5-year summary)Prior3YearInstant500.87
Net assets per share (5-year summary)Prior2YearInstant641.81
Net assets per share (5-year summary)Prior1YearInstant1192.12
Basic earnings loss per share (5-year summary)Prior4YearDuration74.47
Basic earnings loss per share (5-year summary)Prior3YearDuration-24.24
Basic earnings loss per share (5-year summary)Prior2YearDuration145.73
Basic earnings loss per share (5-year summary)Prior1YearDuration249.41
Diluted earnings per share (5-year summary)Prior4YearDuration69.64
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration137.41
Diluted earnings per share (5-year summary)Prior1YearDuration231.52
Equity to asset ratio (5-year summary)Prior4YearInstant0.444
Equity to asset ratio (5-year summary)Prior3YearInstant0.370
Equity to asset ratio (5-year summary)Prior2YearInstant0.432
Equity to asset ratio (5-year summary)Prior1YearInstant0.376
Rate of return on equity (5-year summary)Prior4YearDuration0.156
Rate of return on equity (5-year summary)Prior3YearDuration-0.046
Rate of return on equity (5-year summary)Prior2YearDuration0.254
Rate of return on equity (5-year summary)Prior1YearDuration0.261
Price earnings ratio (5-year summary)Prior4YearDuration25.7
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration28.2
Price earnings ratio (5-year summary)Prior1YearDuration15.5
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration297648000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-284395000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration385976000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration1516698000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration79041000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration69898000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-245884000JPY

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