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
Total assets (5-year summary)Prior2YearInstant3439635000JPY
Total assets (5-year summary)Prior1YearInstant4169942000JPY
Total assets (5-year summary)CurrentYearInstant4671549000JPY
Net assets per share (5-year summary)Prior4YearInstant67.51
Net assets per share (5-year summary)Prior3YearInstant129.05
Net assets per share (5-year summary)Prior2YearInstant324.47
Net assets per share (5-year summary)Prior1YearInstant383.52
Net assets per share (5-year summary)CurrentYearInstant429.49
Basic earnings loss per share (5-year summary)Prior4YearDuration8.36
Basic earnings loss per share (5-year summary)Prior3YearDuration31.14
Basic earnings loss per share (5-year summary)Prior2YearDuration43.34
Basic earnings loss per share (5-year summary)Prior1YearDuration8.92
Basic earnings loss per share (5-year summary)CurrentYearDuration24.97
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration28.67
Diluted earnings per share (5-year summary)Prior2YearDuration40.34
Diluted earnings per share (5-year summary)Prior1YearDuration8.53
Diluted earnings per share (5-year summary)CurrentYearDuration24.54
Equity to asset ratio (5-year summary)Prior4YearInstant0.564
Equity to asset ratio (5-year summary)Prior3YearInstant0.621
Equity to asset ratio (5-year summary)Prior2YearInstant0.747
Equity to asset ratio (5-year summary)Prior1YearInstant0.768
Equity to asset ratio (5-year summary)CurrentYearInstant0.841
Rate of return on equity (5-year summary)Prior4YearDuration0.131
Rate of return on equity (5-year summary)Prior3YearDuration0.308
Rate of return on equity (5-year summary)Prior2YearDuration0.187
Rate of return on equity (5-year summary)Prior1YearDuration0.025
Rate of return on equity (5-year summary)CurrentYearDuration0.061
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration74.1
Price earnings ratio (5-year summary)Prior2YearDuration67.2
Price earnings ratio (5-year summary)Prior1YearDuration97.5
Price earnings ratio (5-year summary)CurrentYearDuration36.1
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration126880000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration145898000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration483316000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration410646000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration78666000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-20812000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-77618000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-64850000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-673685000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-97200000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-64388000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration359426000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration1418110000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration389549000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration373913000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant508908000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant939913000JPY

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