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
Income taxes receivablePrior1YearInstant-JPY
Income taxes receivableCurrentYearInstant48772000JPY
Other caPrior1YearInstant9689000JPY
Other caCurrentYearInstant4953000JPY
Current assetsPrior1YearInstant3799840000JPY
Current assetsCurrentYearInstant3839295000JPY
BuildingsPrior1YearInstant68769000JPY
BuildingsCurrentYearInstant75179000JPY
Accumulated depreciation buildingsPrior1YearInstant-31972000JPY
Accumulated depreciation buildingsCurrentYearInstant-37019000JPY
Buildings netPrior1YearInstant36796000JPY
Buildings netCurrentYearInstant38160000JPY
Tools furniture and fixturesPrior1YearInstant77377000JPY
Tools furniture and fixturesCurrentYearInstant81552000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-67414000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-71834000JPY
Tools furniture and fixtures netPrior1YearInstant9963000JPY
Tools furniture and fixtures netCurrentYearInstant9717000JPY
Property plant and equipmentPrior1YearInstant46760000JPY
Property plant and equipmentCurrentYearInstant47877000JPY
Right of trademarkPrior1YearInstant1738000JPY
Right of trademarkCurrentYearInstant1493000JPY
GoodwillPrior1YearInstant476005000JPY
GoodwillCurrentYearInstant412538000JPY
Customer related assets iaPrior1YearInstant61666000JPY
Customer related assets iaCurrentYearInstant53444000JPY
Other iaPrior1YearInstant48000JPY
Other iaCurrentYearInstant-JPY
Intangible assetsPrior1YearInstant539458000JPY
Intangible assetsCurrentYearInstant467475000JPY
Investment securitiesPrior1YearInstant145561000JPY
Investment securitiesCurrentYearInstant202017000JPY
Lease and guarantee depositsPrior1YearInstant23299000JPY
Lease and guarantee depositsCurrentYearInstant22827000JPY
Deferred tax assetsPrior1YearInstant94629000JPY
Deferred tax assetsCurrentYearInstant74017000JPY
Other ioaPrior1YearInstant22000000JPY
Other ioaCurrentYearInstant22492000JPY
Investments and other assetsPrior1YearInstant285490000JPY
Investments and other assetsCurrentYearInstant321355000JPY
Noncurrent assetsPrior1YearInstant871709000JPY
Noncurrent assetsCurrentYearInstant836708000JPY
AssetsPrior1YearInstant4671549000JPY
AssetsCurrentYearInstant4676003000JPY
Accounts payable tradePrior1YearInstant71414000JPY
Accounts payable tradeCurrentYearInstant63192000JPY
Current portion of long term loans payablePrior1YearInstant106488000JPY
Current portion of long term loans payableCurrentYearInstant162412000JPY
Accounts payable otherPrior1YearInstant132915000JPY
Accounts payable otherCurrentYearInstant85434000JPY

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