Annual report

Period2023-09-01 → 2024-08-31
Filed2024-11-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 153
MetricValuePeriodScopeSource row
Revenue¥3.9bn2023-09-01 → 2024-08-31Cons.Net sales
Revenue¥3.9bn2022-09-01 → 2023-08-31Cons.Net sales
Revenue¥3.7bn2021-09-01 → 2022-08-31dCons.Net sales (5-year summary)
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)
Operating income¥35m2023-09-01 → 2024-08-31Cons.Operating income
Operating income¥299m2022-09-01 → 2023-08-31Cons.Operating income
Ordinary income¥47m2023-09-01 → 2024-08-31Cons.Ordinary income
Ordinary income¥299m2022-09-01 → 2023-08-31Cons.Ordinary income
Ordinary income¥395m2021-09-01 → 2022-08-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥47m2023-09-01 → 2024-08-31Cons.Income before income taxes
Profit before tax¥345m2022-09-01 → 2023-08-31Cons.Income before income taxes
Net income (owners)¥12m2023-09-01 → 2024-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥216m2022-09-01 → 2023-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥73m2021-09-01 → 2022-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥12m2023-09-01 → 2024-08-31Cons.Profit loss
Net income¥216m2022-09-01 → 2023-08-31Cons.Profit loss
Total assets¥4.7bnat 2024-08-31Cons.Assets
Total assets¥4.7bnat 2023-08-31Cons.Assets
Total assets¥4.2bnat 2022-08-31dCons.Total assets (5-year summary)
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 liabilities¥804mat 2024-08-31Cons.Liabilities
Total liabilities¥728mat 2023-08-31Cons.Liabilities
Net assets / equity¥3.9bnat 2024-08-31Cons.Net assets
Net assets / equity¥3.9bnat 2023-08-31Cons.Net assets
Net assets / equity¥3.2bnat 2022-08-31dCons.Net assets
Net assets / equity¥2.6bnat 2021-08-31dCons.Net assets (5-year summary)
Net assets / equity¥938mat 2020-08-31dCons.Net assets (5-year summary)
Cash and deposits¥3.3bnat 2024-08-31Cons.Cash and deposits
Cash and deposits¥3.3bnat 2023-08-31Cons.Cash and deposits
Cash & equivalents¥3.3bnat 2024-08-31Cons.Cash and cash equivalents
Cash & equivalents¥3.3bnat 2023-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2022-08-31dCons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2021-08-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥940mat 2020-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥57m2023-09-01 → 2024-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥79m2022-09-01 → 2023-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥411m2021-09-01 → 2022-08-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥58m2023-09-01 → 2024-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥97m2022-09-01 → 2023-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥674m2021-09-01 → 2022-08-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥117m2023-09-01 → 2024-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥374m2022-09-01 → 2023-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥390m2021-09-01 → 2022-08-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥1.272023-09-01 → 2024-08-31Cons.Basic earnings loss per share (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 → 2022-08-31dCons.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 (diluted)¥1.262023-09-01 → 2024-08-31Cons.Diluted earnings 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 → 2022-08-31dCons.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¥425.75at 2024-08-31Cons.Net assets 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 2022-08-31dCons.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)
Equity ratio82.3%at 2024-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio84.1%at 2023-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio76.8%at 2022-08-31dCons.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)
ROE0.3%2023-09-01 → 2024-08-31Cons.Rate of return on equity (5-year summary)
ROE6.1%2022-09-01 → 2023-08-31Cons.Rate of return on equity (5-year summary)
ROE2.5%2021-09-01 → 2022-08-31dCons.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)
Employees264at 2024-08-31Cons.Number of employees
Employees236at 2023-08-31Cons.Number of employees
Employees249at 2022-08-31dCons.Number of employees
Employees195at 2021-08-31dCons.Number of employees
Employees170at 2020-08-31dCons.Number of employees
Revenue¥3.4bn2023-09-01 → 2024-08-31StandaloneNet sales
Revenue¥3.3bn2022-09-01 → 2023-08-31StandaloneNet sales
Revenue¥3.1bn2021-09-01 → 2022-08-31dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2020-09-01 → 2021-08-31dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Operating income¥73m2023-09-01 → 2024-08-31StandaloneOperating income
Operating income¥339m2022-09-01 → 2023-08-31StandaloneOperating income
Ordinary income¥77m2023-09-01 → 2024-08-31StandaloneOrdinary income
Ordinary income¥352m2022-09-01 → 2023-08-31StandaloneOrdinary income
Ordinary income¥470m2021-09-01 → 2022-08-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥77m2023-09-01 → 2024-08-31StandaloneIncome before income taxes
Profit before tax¥403m2022-09-01 → 2023-08-31StandaloneIncome before income taxes
Net income¥47m2023-09-01 → 2024-08-31StandaloneProfit loss
Net income¥274m2022-09-01 → 2023-08-31StandaloneProfit loss
Net income¥130m2021-09-01 → 2022-08-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥4.7bnat 2024-08-31StandaloneAssets
Total assets¥4.6bnat 2023-08-31StandaloneAssets
Total assets¥3.9bnat 2022-08-31dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2021-08-31dStandaloneTotal assets (5-year summary)
Total assets¥1.4bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥719mat 2024-08-31StandaloneLiabilities
Total liabilities¥597mat 2023-08-31StandaloneLiabilities
Net assets / equity¥4.0bnat 2024-08-31StandaloneNet assets
Net assets / equity¥4.0bnat 2023-08-31StandaloneNet assets
Net assets / equity¥3.2bnat 2022-08-31dStandaloneNet assets
Net assets / equity¥2.5bnat 2021-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥959mat 2020-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.2bnat 2024-08-31StandaloneCash and deposits
Cash and deposits¥3.1bnat 2023-08-31StandaloneCash and deposits
EPS (basic)¥5.182023-09-01 → 2024-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.692022-09-01 → 2023-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.032021-09-01 → 2022-08-31dStandaloneBasic 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 (diluted)¥5.142023-09-01 → 2024-08-31StandaloneDiluted earnings 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 → 2022-08-31dStandaloneDiluted 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¥439.31at 2024-08-31StandaloneNet assets 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 2022-08-31dStandaloneNet 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)
Equity ratio84.3%at 2024-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.8%at 2023-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio81.9%at 2022-08-31dStandaloneEquity 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)
ROE1.2%2023-09-01 → 2024-08-31StandaloneRate of return on equity (5-year summary)
ROE7.6%2022-09-01 → 2023-08-31StandaloneRate of return on equity (5-year summary)
ROE4.5%2021-09-01 → 2022-08-31dStandaloneRate 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)
Shares issued9,218,180at 2024-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,150,380at 2023-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,347,680at 2022-08-31dStandaloneTotal 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)
Employees227at 2024-08-31StandaloneNumber of employees
Employees192at 2023-08-31StandaloneNumber of employees
Employees198at 2022-08-31dStandaloneNumber of employees
Employees174at 2021-08-31dStandaloneNumber of employees
Employees143at 2020-08-31dStandaloneNumber 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
Design Partner Businessreportable segmentcapex2023-09-01 → 2024-08-31¥7m
Design Partner Businessreportable segmentdepreciation2023-09-01 → 2024-08-31¥19m
Design Partner Businessreportable segmentemployeesat 2024-08-31197 pure
Design Partner Businessreportable segmentrevenue2023-09-01 → 2024-08-31¥3.6bn
Design Partner Businessreportable segmentrevenue external2023-09-01 → 2024-08-31¥3.6bn
Design Partner Businessreportable segmentsegment profit2023-09-01 → 2024-08-31¥128m
Design Platform Businessreportable segmentdepreciation2023-09-01 → 2024-08-31¥1m
Design Platform Businessreportable segmentemployeesat 2024-08-3130 pure
Design Platform Businessreportable segmentrevenue2023-09-01 → 2024-08-31¥347m
Design Platform Businessreportable segmentrevenue external2023-09-01 → 2024-08-31¥347m
Design Platform Businessreportable segmentsegment profit2023-09-01 → 2024-08-31−¥94m
—segment totalcapex2023-09-01 → 2024-08-31¥7m
—segment totaldepreciation2023-09-01 → 2024-08-31¥20m
—segment totalemployeesat 2024-08-31264 pure
—segment totalrevenue2023-09-01 → 2024-08-31¥3.9bn
—segment totalrevenue external2023-09-01 → 2024-08-31¥3.9bn
—segment totalsegment profit2023-09-01 → 2024-08-31¥35m
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 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 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 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
Design Partner Businessreportable segmentemployeesat 2024-08-31161 pure
Design Platform Businessreportable segmentemployeesat 2024-08-3130 pure
—segment totalemployeesat 2024-08-31227 pure

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

All source rows · 1,388
ItemContextValueUnit
Other net ope cfCurrentYearDuration4710000JPY
Subtotal ope cfPrior1YearDuration256323000JPY
Subtotal ope cfCurrentYearDuration71560000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration27000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration266000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-1322000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-1659000JPY
Income taxes paid ope cfPrior1YearDuration-176361000JPY
Income taxes paid ope cfCurrentYearDuration-139941000JPY
Income taxes refund ope cfPrior1YearDuration-JPY
Income taxes refund ope cfCurrentYearDuration12652000JPY
Net cash provided by used in operating activitiesPrior1YearDuration78666000JPY
Net cash provided by used in operating activitiesCurrentYearDuration-57122000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-2113000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-13067000JPY
Purchase of investment securities inv cfPrior1YearDuration-84000000JPY
Purchase of investment securities inv cfCurrentYearDuration-50000000JPY
Proceeds from distribution of investment in partnerships inv cfPrior1YearDuration-JPY
Proceeds from distribution of investment in partnerships inv cfCurrentYearDuration5007000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-427000JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration2546000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration-JPY
Payments of loans receivable to employees inv cfPrior1YearDuration-14000000JPY
Payments of loans receivable to employees inv cfCurrentYearDuration-JPY
Other net inv cfPrior1YearDuration366000JPY
Other net inv cfCurrentYearDuration-JPY
Net cash provided by used in investment activitiesPrior1YearDuration-97200000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-58487000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration-JPY
Proceeds from long term loans payable fin cfCurrentYearDuration350000000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-125816000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-141470000JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfPrior1YearDuration12839000JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfCurrentYearDuration9279000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration491879000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration-JPY
Purchase of treasury stock fin cfPrior1YearDuration-JPY
Purchase of treasury stock fin cfCurrentYearDuration-100907000JPY
Repayments of lease obligations fin cfPrior1YearDuration-4989000JPY
Repayments of lease obligations fin cfCurrentYearDuration-JPY
Net cash provided by used in financing activitiesPrior1YearDuration373913000JPY
Net cash provided by used in financing activitiesCurrentYearDuration116901000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration7945000JPY
Effect of exchange rate change on cash and cash equivalentsCurrentYearDuration66000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration363325000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration1358000JPY
Cash and cash equivalentsPrior2YearInstant2910461000JPY
Cash and cash equivalentsPrior1YearInstant3273786000JPY
Cash and cash equivalentsPrior1YearInstant3273786000JPY

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 2023-08-31pass
balance sheet identityconsolidated 2024-08-31pass rounding
balance sheet identitynon_consolidated 2023-08-31pass
balance sheet identitynon_consolidated 2024-08-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-08-31pass
statement vs summary · net assetsconsolidated 2023-08-31pass
statement vs summary · net assetsconsolidated 2024-08-31pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · net assetsnon_consolidated 2023-08-31pass
statement vs summary · net assetsnon_consolidated 2024-08-31pass
statement vs summary · net income attributable to parentconsolidated 2022-09-01/2023-08-31pass
statement vs summary · net income attributable to parentconsolidated 2023-09-01/2024-08-31pass
statement vs summary · operating cash flowconsolidated 2022-09-01/2023-08-31pass
statement vs summary · operating cash flowconsolidated 2023-09-01/2024-08-31pass
statement vs summary · revenueconsolidated 2022-09-01/2023-08-31pass
statement vs summary · revenueconsolidated 2023-09-01/2024-08-31pass
statement vs summary · revenuenon_consolidated 2022-09-01/2023-08-31pass
statement vs summary · revenuenon_consolidated 2023-09-01/2024-08-31pass
statement vs summary · total assetsconsolidated 2023-08-31pass
statement vs summary · total assetsconsolidated 2024-08-31pass
statement vs summary · total assetsnon_consolidated 2023-08-31pass
statement vs summary · total assetsnon_consolidated 2024-08-31pass