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
Total assets (5-year summary)Prior3YearInstant821642000JPY
Total assets (5-year summary)Prior2YearInstant1511281000JPY
Total assets (5-year summary)Prior1YearInstant3439635000JPY
Total assets (5-year summary)CurrentYearInstant4169942000JPY
Net assets per share (5-year summary)Prior4YearInstant59.88
Net assets per share (5-year summary)Prior3YearInstant67.51
Net assets per share (5-year summary)Prior2YearInstant129.05
Net assets per share (5-year summary)Prior1YearInstant324.47
Net assets per share (5-year summary)CurrentYearInstant383.52
Basic earnings loss per share (5-year summary)Prior4YearDuration-3.24
Basic earnings loss per share (5-year summary)Prior3YearDuration8.36
Basic earnings loss per share (5-year summary)Prior2YearDuration31.14
Basic earnings loss per share (5-year summary)Prior1YearDuration43.34
Basic earnings loss per share (5-year summary)CurrentYearDuration8.92
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration28.67
Diluted earnings per share (5-year summary)Prior1YearDuration40.34
Diluted earnings per share (5-year summary)CurrentYearDuration8.53
Equity to asset ratio (5-year summary)Prior4YearInstant0.530
Equity to asset ratio (5-year summary)Prior3YearInstant0.564
Equity to asset ratio (5-year summary)Prior2YearInstant0.621
Equity to asset ratio (5-year summary)Prior1YearInstant0.747
Equity to asset ratio (5-year summary)CurrentYearInstant0.768
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration0.131
Rate of return on equity (5-year summary)Prior2YearDuration0.308
Rate of return on equity (5-year summary)Prior1YearDuration0.187
Rate of return on equity (5-year summary)CurrentYearDuration0.025
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration74.1
Price earnings ratio (5-year summary)Prior1YearDuration67.2
Price earnings ratio (5-year summary)CurrentYearDuration97.5
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-29704000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration126880000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration145898000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration483316000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration410646000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-33032000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-20812000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-77618000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-64850000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-673685000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration13330000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-64388000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration359426000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration1418110000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration389549000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant473565000JPY

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