Annual report

Period2021-09-01 → 2022-08-31
Filed2022-11-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥3.7bn2021-09-01 → 2022-08-31Cons.Net sales
Revenue¥2.7bn2020-09-01 → 2021-08-31Cons.Net sales
Revenue¥2.1bn2019-09-01 → 2020-08-31dCons.Net sales (5-year summary)
Revenue¥1.7bn2018-09-01 → 2019-08-31dCons.Net sales (5-year summary)
Revenue¥1.4bn2017-09-01 → 2018-08-31dCons.Net sales (5-year summary)
Operating income¥394m2021-09-01 → 2022-08-31Cons.Operating income
Operating income¥406m2020-09-01 → 2021-08-31Cons.Operating income
Ordinary income¥395m2021-09-01 → 2022-08-31Cons.Ordinary income
Ordinary income¥394m2020-09-01 → 2021-08-31Cons.Ordinary income
Ordinary income¥212m2019-09-01 → 2020-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥84m2018-09-01 → 2019-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥12m2017-09-01 → 2018-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥149m2021-09-01 → 2022-08-31Cons.Income before income taxes
Profit before tax¥394m2020-09-01 → 2021-08-31Cons.Income before income taxes
Net income (owners)¥73m2021-09-01 → 2022-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥328m2020-09-01 → 2021-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥216m2019-09-01 → 2020-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥57m2018-09-01 → 2019-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥22m2017-09-01 → 2018-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥73m2021-09-01 → 2022-08-31Cons.Profit loss
Net income¥328m2020-09-01 → 2021-08-31Cons.Profit loss
Total assets¥4.2bnat 2022-08-31Cons.Assets
Total assets¥3.4bnat 2021-08-31Cons.Assets
Total assets¥1.5bnat 2020-08-31dCons.Total assets (5-year summary)
Total assets¥822mat 2019-08-31dCons.Total assets (5-year summary)
Total assets¥775mat 2018-08-31dCons.Total assets (5-year summary)
Total liabilities¥961mat 2022-08-31Cons.Liabilities
Total liabilities¥868mat 2021-08-31Cons.Liabilities
Net assets / equity¥3.2bnat 2022-08-31Cons.Net assets
Net assets / equity¥2.6bnat 2021-08-31Cons.Net assets
Net assets / equity¥938mat 2020-08-31dCons.Net assets
Net assets / equity¥463mat 2019-08-31dCons.Net assets (5-year summary)
Net assets / equity¥411mat 2018-08-31dCons.Net assets (5-year summary)
Cash and deposits¥2.9bnat 2022-08-31Cons.Cash and deposits
Cash and deposits¥2.8bnat 2021-08-31Cons.Cash and deposits
Cash & equivalents¥2.9bnat 2022-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2021-08-31Cons.Cash and cash equivalents
Cash & equivalents¥940mat 2020-08-31dCons.Cash and cash equivalents
Cash & equivalents¥509mat 2019-08-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥474mat 2018-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥411m2021-09-01 → 2022-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥483m2020-09-01 → 2021-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥146m2019-09-01 → 2020-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥127m2018-09-01 → 2019-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥30m2017-09-01 → 2018-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥674m2021-09-01 → 2022-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥65m2020-09-01 → 2021-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥78m2019-09-01 → 2020-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥21m2018-09-01 → 2019-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥33m2017-09-01 → 2018-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥390m2021-09-01 → 2022-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.4bn2020-09-01 → 2021-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥359m2019-09-01 → 2020-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥64m2018-09-01 → 2019-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥13m2017-09-01 → 2018-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥8.922021-09-01 → 2022-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥43.342020-09-01 → 2021-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥31.142019-09-01 → 2020-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥8.362018-09-01 → 2019-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.242017-09-01 → 2018-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥8.532021-09-01 → 2022-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥40.342020-09-01 → 2021-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥28.672019-09-01 → 2020-08-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥383.52at 2022-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥324.47at 2021-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥129.05at 2020-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥67.51at 2019-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥59.88at 2018-08-31dCons.Net assets per share (5-year summary)
Equity ratio76.8%at 2022-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio74.7%at 2021-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio62.1%at 2020-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio56.4%at 2019-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio53.0%at 2018-08-31dCons.Equity to asset ratio (5-year summary)
ROE2.5%2021-09-01 → 2022-08-31Cons.Rate of return on equity (5-year summary)
ROE18.7%2020-09-01 → 2021-08-31Cons.Rate of return on equity (5-year summary)
ROE30.8%2019-09-01 → 2020-08-31dCons.Rate of return on equity (5-year summary)
ROE13.1%2018-09-01 → 2019-08-31dCons.Rate of return on equity (5-year summary)
Employees249at 2022-08-31Cons.Number of employees
Employees195at 2021-08-31Cons.Number of employees
Employees170at 2020-08-31dCons.Number of employees
Employees136at 2019-08-31dCons.Number of employees
Employees118at 2018-08-31dCons.Number of employees
Revenue¥3.1bn2021-09-01 → 2022-08-31StandaloneNet sales
Revenue¥2.4bn2020-09-01 → 2021-08-31StandaloneNet sales
Revenue¥1.9bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Revenue¥1.4bn2018-09-01 → 2019-08-31dStandaloneNet sales (5-year summary)
Revenue¥1.2bn2017-09-01 → 2018-08-31dStandaloneNet sales (5-year summary)
Operating income¥476m2021-09-01 → 2022-08-31StandaloneOperating income
Operating income¥362m2020-09-01 → 2021-08-31StandaloneOperating income
Ordinary income¥470m2021-09-01 → 2022-08-31StandaloneOrdinary income
Ordinary income¥347m2020-09-01 → 2021-08-31StandaloneOrdinary income
Ordinary income¥269m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥94m2018-09-01 → 2019-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥40m2017-09-01 → 2018-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥176m2021-09-01 → 2022-08-31StandaloneIncome before income taxes
Profit before tax¥347m2020-09-01 → 2021-08-31StandaloneIncome before income taxes
Net income¥130m2021-09-01 → 2022-08-31StandaloneProfit loss
Net income¥281m2020-09-01 → 2021-08-31StandaloneProfit loss
Net income¥217m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Net income¥69m2018-09-01 → 2019-08-31dStandaloneNet income loss (5-year summary)
Net income−¥51m2017-09-01 → 2018-08-31dStandaloneNet income loss (5-year summary)
Total assets¥3.9bnat 2022-08-31StandaloneAssets
Total assets¥3.3bnat 2021-08-31StandaloneAssets
Total assets¥1.4bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total assets¥800mat 2019-08-31dStandaloneTotal assets (5-year summary)
Total assets¥760mat 2018-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥705mat 2022-08-31StandaloneLiabilities
Total liabilities¥733mat 2021-08-31StandaloneLiabilities
Net assets / equity¥3.2bnat 2022-08-31StandaloneNet assets
Net assets / equity¥2.5bnat 2021-08-31StandaloneNet assets
Net assets / equity¥959mat 2020-08-31dStandaloneNet assets
Net assets / equity¥483mat 2019-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥415mat 2018-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.6bnat 2022-08-31StandaloneCash and deposits
Cash and deposits¥2.7bnat 2021-08-31StandaloneCash and deposits
EPS (basic)¥16.032021-09-01 → 2022-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥37.12020-09-01 → 2021-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.292019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥9.982018-09-01 → 2019-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.362017-09-01 → 2018-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥15.342021-09-01 → 2022-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥34.532020-09-01 → 2021-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥28.82019-09-01 → 2020-08-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥386.92at 2022-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥320.84at 2021-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥131.87at 2020-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥70.42at 2019-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥60.44at 2018-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio81.9%at 2022-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio77.5%at 2021-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.1%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.4%at 2019-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.6%at 2018-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE4.5%2021-09-01 → 2022-08-31StandaloneRate of return on equity (5-year summary)
ROE16.0%2020-09-01 → 2021-08-31StandaloneRate of return on equity (5-year summary)
ROE30.1%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
ROE15.3%2018-09-01 → 2019-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,347,680at 2022-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,917,280at 2021-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,272,160at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued100,000at 2019-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued100,000at 2018-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees198at 2022-08-31StandaloneNumber of employees
Employees174at 2021-08-31StandaloneNumber of employees
Employees143at 2020-08-31dStandaloneNumber of employees
Employees113at 2019-08-31dStandaloneNumber of employees
Employees101at 2018-08-31dStandaloneNumber 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.

Segments · 39
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2021-09-01 → 2022-08-31−¥33,000
Reconciling Itemsreconcilingrevenue intersegment2021-09-01 → 2022-08-31−¥33,000
Reconciling Itemsreconcilingsegment profit2021-09-01 → 2022-08-31−¥33,000
Design Partner Businessreportable segmentcapex2021-09-01 → 2022-08-31¥144,000
Design Partner Businessreportable segmentdepreciation2021-09-01 → 2022-08-31¥44m
Design Partner Businessreportable segmentemployeesat 2022-08-31182 pure
Design Partner Businessreportable segmentrevenue2021-09-01 → 2022-08-31¥2.6bn
Design Partner Businessreportable segmentrevenue external2021-09-01 → 2022-08-31¥2.6bn
Design Partner Businessreportable segmentsegment profit2021-09-01 → 2022-08-31¥288m
Design Platform Businessreportable segmentdepreciation2021-09-01 → 2022-08-31¥6m
Design Platform Businessreportable segmentemployeesat 2022-08-3134 pure
Design Platform Businessreportable segmentrevenue2021-09-01 → 2022-08-31¥1.1bn
Design Platform Businessreportable segmentrevenue external2021-09-01 → 2022-08-31¥1.1bn
Design Platform Businessreportable segmentrevenue intersegment2021-09-01 → 2022-08-31¥33,000
Design Platform Businessreportable segmentsegment profit2021-09-01 → 2022-08-31¥106m
—segment totalcapex2021-09-01 → 2022-08-31¥144,000
—segment totaldepreciation2021-09-01 → 2022-08-31¥50m
—segment totalemployeesat 2022-08-31249 pure
—segment totalrevenue2021-09-01 → 2022-08-31¥3.7bn
—segment totalrevenue external2021-09-01 → 2022-08-31¥3.7bn
—segment totalrevenue intersegment2021-09-01 → 2022-08-31¥33,000
—segment totalsegment profit2021-09-01 → 2022-08-31¥394m
Design Partner Businessreportable segmentdepreciation2020-09-01 → 2021-08-31¥43m
Design Partner Businessreportable segmentrevenue2020-09-01 → 2021-08-31¥2.0bn
Design Partner Businessreportable segmentrevenue external2020-09-01 → 2021-08-31¥2.0bn
Design Partner Businessreportable segmentsegment profit2020-09-01 → 2021-08-31¥365m
Design Platform Businessreportable segmentcapex2020-09-01 → 2021-08-31¥2m
Design Platform Businessreportable segmentdepreciation2020-09-01 → 2021-08-31¥10m
Design Platform Businessreportable segmentrevenue2020-09-01 → 2021-08-31¥745m
Design Platform Businessreportable segmentrevenue external2020-09-01 → 2021-08-31¥745m
Design Platform Businessreportable segmentsegment profit2020-09-01 → 2021-08-31¥41m
—segment totalcapex2020-09-01 → 2021-08-31¥2m
—segment totaldepreciation2020-09-01 → 2021-08-31¥53m
—segment totalrevenue2020-09-01 → 2021-08-31¥2.7bn
—segment totalrevenue external2020-09-01 → 2021-08-31¥2.7bn
—segment totalsegment profit2020-09-01 → 2021-08-31¥406m
Design Partner Businessreportable segmentemployeesat 2022-08-31141 pure
Design Platform Businessreportable segmentemployeesat 2022-08-3131 pure
—segment totalemployeesat 2022-08-31198 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,386
ItemContextValueUnit
Treasury stockPrior1YearInstant-55000JPY
Treasury stockCurrentYearInstant-110000JPY
Shareholders equityPrior1YearInstant2572031000JPY
Shareholders equityCurrentYearInstant3203588000JPY
Foreign currency translation adjustmentPrior1YearInstant-3229000JPY
Foreign currency translation adjustmentCurrentYearInstant-2407000JPY
Valuation and translation adjustmentsPrior1YearInstant-3229000JPY
Valuation and translation adjustmentsCurrentYearInstant-2407000JPY
Subscription rights to sharesPrior1YearInstant2461000JPY
Subscription rights to sharesCurrentYearInstant8168000JPY
Net assetsPrior1YearInstant2571263000JPY
Net assetsCurrentYearInstant3209349000JPY
Liabilities and net assetsPrior1YearInstant3439635000JPY
Liabilities and net assetsCurrentYearInstant4169942000JPY
Net salesPrior1YearDuration2741275000JPY
Net salesCurrentYearDuration3724512000JPY
Cost of salesPrior1YearDuration1011720000JPY
Cost of salesCurrentYearDuration1448417000JPY
Gross profitPrior1YearDuration1729555000JPY
Gross profitCurrentYearDuration2276095000JPY
Selling general and administrative expensesPrior1YearDuration1323344000JPY
Selling general and administrative expensesCurrentYearDuration1881940000JPY
Operating incomePrior1YearDuration406211000JPY
Operating incomeCurrentYearDuration394154000JPY
Interest income noiPrior1YearDuration17000JPY
Interest income noiCurrentYearDuration26000JPY
Foreign exchange gains noiPrior1YearDuration1458000JPY
Foreign exchange gains noiCurrentYearDuration197000JPY
Subsidy income noiPrior1YearDuration2071000JPY
Subsidy income noiCurrentYearDuration-JPY
House rent income noiPrior1YearDuration4004000JPY
House rent income noiCurrentYearDuration10457000JPY
Other noiPrior1YearDuration1950000JPY
Other noiCurrentYearDuration1529000JPY
Non operating incomePrior1YearDuration9502000JPY
Non operating incomeCurrentYearDuration12210000JPY
Interest expenses noePrior1YearDuration5424000JPY
Interest expenses noeCurrentYearDuration4356000JPY
Stock issuance cost noePrior1YearDuration7429000JPY
Stock issuance cost noeCurrentYearDuration3087000JPY
Share acquisition rights issuance costs noePrior1YearDuration7031000JPY
Share acquisition rights issuance costs noeCurrentYearDuration608000JPY
Equity in losses of affiliates noePrior1YearDuration-JPY
Equity in losses of affiliates noeCurrentYearDuration565000JPY
Other noePrior1YearDuration1921000JPY
Other noeCurrentYearDuration2323000JPY
Non operating expensesPrior1YearDuration21806000JPY
Non operating expensesCurrentYearDuration10940000JPY
Ordinary incomePrior1YearDuration393907000JPY
Ordinary incomeCurrentYearDuration395424000JPY

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 · 24 of 24 passed
balance sheet identityconsolidated 2021-08-31pass
balance sheet identityconsolidated 2022-08-31pass rounding
balance sheet identitynon_consolidated 2021-08-31pass rounding
balance sheet identitynon_consolidated 2022-08-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-08-31pass
statement vs summary · net assetsconsolidated 2021-08-31pass
statement vs summary · net assetsconsolidated 2022-08-31pass
statement vs summary · net assetsnon_consolidated 2020-08-31pass
statement vs summary · net assetsnon_consolidated 2021-08-31pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · net income attributable to parentconsolidated 2020-09-01/2021-08-31pass
statement vs summary · net income attributable to parentconsolidated 2021-09-01/2022-08-31pass
statement vs summary · operating cash flowconsolidated 2020-09-01/2021-08-31pass
statement vs summary · operating cash flowconsolidated 2021-09-01/2022-08-31pass
statement vs summary · revenueconsolidated 2020-09-01/2021-08-31pass
statement vs summary · revenueconsolidated 2021-09-01/2022-08-31pass
statement vs summary · revenuenon_consolidated 2020-09-01/2021-08-31pass
statement vs summary · revenuenon_consolidated 2021-09-01/2022-08-31pass
statement vs summary · total assetsconsolidated 2021-08-31pass
statement vs summary · total assetsconsolidated 2022-08-31pass
statement vs summary · total assetsnon_consolidated 2021-08-31pass
statement vs summary · total assetsnon_consolidated 2022-08-31pass