Annual report

Period2022-09-01 → 2023-08-31
Filed2023-11-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥3.9bn2022-09-01 → 2023-08-31Cons.Net sales
Revenue¥3.7bn2021-09-01 → 2022-08-31Cons.Net sales
Revenue¥2.7bn2020-09-01 → 2021-08-31dCons.Net sales (5-year summary)
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)
Operating income¥299m2022-09-01 → 2023-08-31Cons.Operating income
Operating income¥394m2021-09-01 → 2022-08-31Cons.Operating income
Ordinary income¥299m2022-09-01 → 2023-08-31Cons.Ordinary income
Ordinary income¥395m2021-09-01 → 2022-08-31Cons.Ordinary income
Ordinary income¥394m2020-09-01 → 2021-08-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥345m2022-09-01 → 2023-08-31Cons.Income before income taxes
Profit before tax¥149m2021-09-01 → 2022-08-31Cons.Income before income taxes
Net income (owners)¥216m2022-09-01 → 2023-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥73m2021-09-01 → 2022-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥328m2020-09-01 → 2021-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥216m2022-09-01 → 2023-08-31Cons.Profit loss
Net income¥73m2021-09-01 → 2022-08-31Cons.Profit loss
Total assets¥4.7bnat 2023-08-31Cons.Assets
Total assets¥4.2bnat 2022-08-31Cons.Assets
Total assets¥3.4bnat 2021-08-31dCons.Total assets (5-year summary)
Total assets¥1.5bnat 2020-08-31dCons.Total assets (5-year summary)
Total assets¥822mat 2019-08-31dCons.Total assets (5-year summary)
Total liabilities¥728mat 2023-08-31Cons.Liabilities
Total liabilities¥961mat 2022-08-31Cons.Liabilities
Net assets / equity¥3.9bnat 2023-08-31Cons.Net assets
Net assets / equity¥3.2bnat 2022-08-31Cons.Net assets
Net assets / equity¥2.6bnat 2021-08-31dCons.Net assets
Net assets / equity¥938mat 2020-08-31dCons.Net assets (5-year summary)
Net assets / equity¥463mat 2019-08-31dCons.Net assets (5-year summary)
Cash and deposits¥3.3bnat 2023-08-31Cons.Cash and deposits
Cash and deposits¥2.9bnat 2022-08-31Cons.Cash and deposits
Cash & equivalents¥3.3bnat 2023-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2022-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2021-08-31dCons.Cash and cash equivalents
Cash & equivalents¥940mat 2020-08-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥509mat 2019-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥79m2022-09-01 → 2023-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥411m2021-09-01 → 2022-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥483m2020-09-01 → 2021-08-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥97m2022-09-01 → 2023-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥674m2021-09-01 → 2022-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥65m2020-09-01 → 2021-08-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥374m2022-09-01 → 2023-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥390m2021-09-01 → 2022-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.4bn2020-09-01 → 2021-08-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥24.972022-09-01 → 2023-08-31Cons.Basic earnings loss per share (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 → 2021-08-31dCons.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 (diluted)¥24.542022-09-01 → 2023-08-31Cons.Diluted earnings 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 → 2021-08-31dCons.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¥429.49at 2023-08-31Cons.Net assets 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 2021-08-31dCons.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)
Equity ratio84.1%at 2023-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio76.8%at 2022-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio74.7%at 2021-08-31dCons.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)
ROE6.1%2022-09-01 → 2023-08-31Cons.Rate of return on equity (5-year summary)
ROE2.5%2021-09-01 → 2022-08-31Cons.Rate of return on equity (5-year summary)
ROE18.7%2020-09-01 → 2021-08-31dCons.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)
Employees236at 2023-08-31Cons.Number of employees
Employees249at 2022-08-31Cons.Number of employees
Employees195at 2021-08-31dCons.Number of employees
Employees170at 2020-08-31dCons.Number of employees
Employees136at 2019-08-31dCons.Number of employees
Revenue¥3.3bn2022-09-01 → 2023-08-31StandaloneNet sales
Revenue¥3.1bn2021-09-01 → 2022-08-31StandaloneNet sales
Revenue¥2.4bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Revenue¥1.4bn2018-09-01 → 2019-08-31dStandaloneNet sales (5-year summary)
Operating income¥339m2022-09-01 → 2023-08-31StandaloneOperating income
Operating income¥476m2021-09-01 → 2022-08-31StandaloneOperating income
Ordinary income¥352m2022-09-01 → 2023-08-31StandaloneOrdinary income
Ordinary income¥470m2021-09-01 → 2022-08-31StandaloneOrdinary income
Ordinary income¥347m2020-09-01 → 2021-08-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥403m2022-09-01 → 2023-08-31StandaloneIncome before income taxes
Profit before tax¥176m2021-09-01 → 2022-08-31StandaloneIncome before income taxes
Net income¥274m2022-09-01 → 2023-08-31StandaloneProfit loss
Net income¥130m2021-09-01 → 2022-08-31StandaloneProfit loss
Net income¥281m2020-09-01 → 2021-08-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥4.6bnat 2023-08-31StandaloneAssets
Total assets¥3.9bnat 2022-08-31StandaloneAssets
Total assets¥3.3bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total assets¥1.4bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total assets¥800mat 2019-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥597mat 2023-08-31StandaloneLiabilities
Total liabilities¥705mat 2022-08-31StandaloneLiabilities
Net assets / equity¥4.0bnat 2023-08-31StandaloneNet assets
Net assets / equity¥3.2bnat 2022-08-31StandaloneNet assets
Net assets / equity¥2.5bnat 2021-08-31dStandaloneNet assets
Net assets / equity¥959mat 2020-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥483mat 2019-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.1bnat 2023-08-31StandaloneCash and deposits
Cash and deposits¥2.6bnat 2022-08-31StandaloneCash and deposits
EPS (basic)¥31.692022-09-01 → 2023-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.032021-09-01 → 2022-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥37.12020-09-01 → 2021-08-31dStandaloneBasic 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 (diluted)¥31.142022-09-01 → 2023-08-31StandaloneDiluted earnings 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 → 2021-08-31dStandaloneDiluted 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¥439.03at 2023-08-31StandaloneNet assets 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 2021-08-31dStandaloneNet 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)
Equity ratio86.8%at 2023-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio81.9%at 2022-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio77.5%at 2021-08-31dStandaloneEquity 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)
ROE7.6%2022-09-01 → 2023-08-31StandaloneRate of return on equity (5-year summary)
ROE4.5%2021-09-01 → 2022-08-31StandaloneRate of return on equity (5-year summary)
ROE16.0%2020-09-01 → 2021-08-31dStandaloneRate 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 issued9,150,380at 2023-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,347,680at 2022-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,917,280at 2021-08-31dStandaloneTotal 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)
Employees192at 2023-08-31StandaloneNumber of employees
Employees198at 2022-08-31StandaloneNumber of employees
Employees174at 2021-08-31dStandaloneNumber of employees
Employees143at 2020-08-31dStandaloneNumber of employees
Employees113at 2019-08-31dStandaloneNumber 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 · 44
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2022-09-01 → 2023-08-31−¥366,000
Reconciling Itemsreconcilingrevenue intersegment2022-09-01 → 2023-08-31−¥366,000
Reconciling Itemsreconcilingsegment profit2022-09-01 → 2023-08-31−¥366,000
Design Partner Businessreportable segmentcapex2022-09-01 → 2023-08-31¥113,000
Design Partner Businessreportable segmentdepreciation2022-09-01 → 2023-08-31¥21m
Design Partner Businessreportable segmentemployeesat 2023-08-31174 pure
Design Partner Businessreportable segmentrevenue2022-09-01 → 2023-08-31¥3.6bn
Design Partner Businessreportable segmentrevenue external2022-09-01 → 2023-08-31¥3.6bn
Design Partner Businessreportable segmentsegment profit2022-09-01 → 2023-08-31¥395m
Design Platform Businessreportable segmentdepreciation2022-09-01 → 2023-08-31¥2m
Design Platform Businessreportable segmentemployeesat 2023-08-3129 pure
Design Platform Businessreportable segmentrevenue2022-09-01 → 2023-08-31¥323m
Design Platform Businessreportable segmentrevenue external2022-09-01 → 2023-08-31¥323m
Design Platform Businessreportable segmentrevenue intersegment2022-09-01 → 2023-08-31¥366,000
Design Platform Businessreportable segmentsegment profit2022-09-01 → 2023-08-31−¥96m
—segment totalcapex2022-09-01 → 2023-08-31¥113,000
—segment totaldepreciation2022-09-01 → 2023-08-31¥23m
—segment totalemployeesat 2023-08-31236 pure
—segment totalrevenue2022-09-01 → 2023-08-31¥3.9bn
—segment totalrevenue external2022-09-01 → 2023-08-31¥3.9bn
—segment totalrevenue intersegment2022-09-01 → 2023-08-31¥366,000
—segment totalsegment profit2022-09-01 → 2023-08-31¥299m
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¥45m
Design Partner Businessreportable segmentrevenue2021-09-01 → 2022-08-31¥3.4bn
Design Partner Businessreportable segmentrevenue external2021-09-01 → 2022-08-31¥3.4bn
Design Partner Businessreportable segmentsegment profit2021-09-01 → 2022-08-31¥540m
Design Platform Businessreportable segmentdepreciation2021-09-01 → 2022-08-31¥5m
Design Platform Businessreportable segmentrevenue2021-09-01 → 2022-08-31¥282m
Design Platform Businessreportable segmentrevenue external2021-09-01 → 2022-08-31¥282m
Design Platform Businessreportable segmentrevenue intersegment2021-09-01 → 2022-08-31¥33,000
Design Platform Businessreportable segmentsegment profit2021-09-01 → 2022-08-31−¥146m
—segment totalcapex2021-09-01 → 2022-08-31¥144,000
—segment totaldepreciation2021-09-01 → 2022-08-31¥50m
—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 segmentemployeesat 2023-08-31132 pure
Design Platform Businessreportable segmentemployeesat 2023-08-3129 pure
—segment totalemployeesat 2023-08-31192 pure

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

All source rows · 1,397
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)有限責任監査法人トーマツ
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)村  上     淳
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)菊  池  寛  康
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)株式会社スタジオディテイルズに係るのれん及び顧客関連資産の評価
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)有限責任監査法人トーマツ
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)村  上     淳
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)菊  池  寛  康
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)株式会社スタジオディテイルズに係る関係会社株式の評価
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference2 kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration1683269000JPY
Net sales (5-year summary)Prior3YearDuration2143511000JPY
Net sales (5-year summary)Prior2YearDuration2741275000JPY
Net sales (5-year summary)Prior1YearDuration3724512000JPY
Net sales (5-year summary)CurrentYearDuration3928524000JPY
Ordinary income loss (5-year summary)Prior4YearDuration83678000JPY
Ordinary income loss (5-year summary)Prior3YearDuration211950000JPY
Ordinary income loss (5-year summary)Prior2YearDuration393907000JPY
Ordinary income loss (5-year summary)Prior1YearDuration395424000JPY
Ordinary income loss (5-year summary)CurrentYearDuration299017000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration57389000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration215734000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration327653000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration72538000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration216039000JPY
Comprehensive income (5-year summary)Prior4YearDuration52372000JPY
Comprehensive income (5-year summary)Prior3YearDuration216226000JPY
Comprehensive income (5-year summary)Prior2YearDuration329752000JPY
Comprehensive income (5-year summary)Prior1YearDuration73360000JPY
Comprehensive income (5-year summary)CurrentYearDuration215347000JPY
Net assets (5-year summary)Prior4YearInstant463396000JPY
Net assets (5-year summary)Prior3YearInstant938493000JPY
Net assets (5-year summary)Prior2YearInstant2571263000JPY
Net assets (5-year summary)Prior1YearInstant3209349000JPY
Net assets (5-year summary)CurrentYearInstant3943626000JPY
Total assets (5-year summary)Prior4YearInstant821642000JPY
Total assets (5-year summary)Prior3YearInstant1511281000JPY

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 2022-08-31pass rounding
balance sheet identityconsolidated 2023-08-31pass
balance sheet identitynon_consolidated 2022-08-31pass rounding
balance sheet identitynon_consolidated 2023-08-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-08-31pass
statement vs summary · net assetsconsolidated 2022-08-31pass
statement vs summary · net assetsconsolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2021-08-31pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net income attributable to parentconsolidated 2021-09-01/2022-08-31pass
statement vs summary · net income attributable to parentconsolidated 2022-09-01/2023-08-31pass
statement vs summary · operating cash flowconsolidated 2021-09-01/2022-08-31pass
statement vs summary · operating cash flowconsolidated 2022-09-01/2023-08-31pass
statement vs summary · revenueconsolidated 2021-09-01/2022-08-31pass
statement vs summary · revenueconsolidated 2022-09-01/2023-08-31pass
statement vs summary · revenuenon_consolidated 2021-09-01/2022-08-31pass
statement vs summary · revenuenon_consolidated 2022-09-01/2023-08-31pass
statement vs summary · total assetsconsolidated 2022-08-31pass
statement vs summary · total assetsconsolidated 2023-08-31pass
statement vs summary · total assetsnon_consolidated 2022-08-31pass
statement vs summary · total assetsnon_consolidated 2023-08-31pass