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
Comprehensive income (5-year summary)Prior4YearDuration216226000JPY
Comprehensive income (5-year summary)Prior3YearDuration329752000JPY
Comprehensive income (5-year summary)Prior2YearDuration73360000JPY
Comprehensive income (5-year summary)Prior1YearDuration215347000JPY
Comprehensive income (5-year summary)CurrentYearDuration11502000JPY
Net assets (5-year summary)Prior4YearInstant938493000JPY
Net assets (5-year summary)Prior3YearInstant2571263000JPY
Net assets (5-year summary)Prior2YearInstant3209349000JPY
Net assets (5-year summary)Prior1YearInstant3943626000JPY
Net assets (5-year summary)CurrentYearInstant3872380000JPY
Total assets (5-year summary)Prior4YearInstant1511281000JPY
Total assets (5-year summary)Prior3YearInstant3439635000JPY
Total assets (5-year summary)Prior2YearInstant4169942000JPY
Total assets (5-year summary)Prior1YearInstant4671549000JPY
Total assets (5-year summary)CurrentYearInstant4676003000JPY
Net assets per share (5-year summary)Prior4YearInstant129.05
Net assets per share (5-year summary)Prior3YearInstant324.47
Net assets per share (5-year summary)Prior2YearInstant383.52
Net assets per share (5-year summary)Prior1YearInstant429.49
Net assets per share (5-year summary)CurrentYearInstant425.75
Basic earnings loss per share (5-year summary)Prior4YearDuration31.14
Basic earnings loss per share (5-year summary)Prior3YearDuration43.34
Basic earnings loss per share (5-year summary)Prior2YearDuration8.92
Basic earnings loss per share (5-year summary)Prior1YearDuration24.97
Basic earnings loss per share (5-year summary)CurrentYearDuration1.27
Diluted earnings per share (5-year summary)Prior4YearDuration28.67
Diluted earnings per share (5-year summary)Prior3YearDuration40.34
Diluted earnings per share (5-year summary)Prior2YearDuration8.53
Diluted earnings per share (5-year summary)Prior1YearDuration24.54
Diluted earnings per share (5-year summary)CurrentYearDuration1.26
Equity to asset ratio (5-year summary)Prior4YearInstant0.621
Equity to asset ratio (5-year summary)Prior3YearInstant0.747
Equity to asset ratio (5-year summary)Prior2YearInstant0.768
Equity to asset ratio (5-year summary)Prior1YearInstant0.841
Equity to asset ratio (5-year summary)CurrentYearInstant0.823
Rate of return on equity (5-year summary)Prior4YearDuration0.308
Rate of return on equity (5-year summary)Prior3YearDuration0.187
Rate of return on equity (5-year summary)Prior2YearDuration0.025
Rate of return on equity (5-year summary)Prior1YearDuration0.061
Rate of return on equity (5-year summary)CurrentYearDuration0.003
Price earnings ratio (5-year summary)Prior4YearDuration74.1
Price earnings ratio (5-year summary)Prior3YearDuration67.2
Price earnings ratio (5-year summary)Prior2YearDuration97.5
Price earnings ratio (5-year summary)Prior1YearDuration36.1
Price earnings ratio (5-year summary)CurrentYearDuration318.9
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration145898000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration483316000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration410646000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration78666000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-57122000JPY

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