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
Interest income ope cfPrior1YearDuration-17000JPY
Interest income ope cfCurrentYearDuration-26000JPY
Subsidy income ope cfPrior1YearDuration-2071000JPY
Subsidy income ope cfCurrentYearDuration-JPY
Rental income from buildings ope cfPrior1YearDuration-4004000JPY
Rental income from buildings ope cfCurrentYearDuration-10457000JPY
Interest expenses ope cfPrior1YearDuration5424000JPY
Interest expenses ope cfCurrentYearDuration4356000JPY
Stock issuance cost ope cfPrior1YearDuration7429000JPY
Stock issuance cost ope cfCurrentYearDuration3087000JPY
Issuance cost of subscription rights to sharea ope cfPrior1YearDuration7031000JPY
Issuance cost of subscription rights to sharea ope cfCurrentYearDuration608000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-48480000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-JPY
Decrease increase in trade receivables and contract assets ope cfPrior1YearDuration-JPY
Decrease increase in trade receivables and contract assets ope cfCurrentYearDuration6057000JPY
Decrease increase in inventories ope cfPrior1YearDuration-22718000JPY
Decrease increase in inventories ope cfCurrentYearDuration21722000JPY
Decrease increase in prepaid expenses ope cfPrior1YearDuration-5943000JPY
Decrease increase in prepaid expenses ope cfCurrentYearDuration4705000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration7332000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-1611000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration32332000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-11470000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration7888000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration-636000JPY
Increase decrease in advances received ope cfPrior1YearDuration35684000JPY
Increase decrease in advances received ope cfCurrentYearDuration-JPY
Increase decrease in unearned revenue ope cfPrior1YearDuration4885000JPY
Increase decrease in unearned revenue ope cfCurrentYearDuration-JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration-JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration-28556000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-9090000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration20620000JPY
Other net ope cfPrior1YearDuration67214000JPY
Other net ope cfCurrentYearDuration-3539000JPY
Subtotal ope cfPrior1YearDuration534658000JPY
Subtotal ope cfCurrentYearDuration476233000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration17000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration26000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-5448000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-4346000JPY
Proceeds from subsidy ope cfPrior1YearDuration1373000JPY
Proceeds from subsidy ope cfCurrentYearDuration-JPY
Proceeds from rental income from buildings ope cfPrior1YearDuration4004000JPY
Proceeds from rental income from buildings ope cfCurrentYearDuration10457000JPY
Income taxes paid ope cfPrior1YearDuration-51289000JPY
Income taxes paid ope cfCurrentYearDuration-71723000JPY
Net cash provided by used in operating activitiesPrior1YearDuration483316000JPY
Net cash provided by used in operating activitiesCurrentYearDuration410646000JPY

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