Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-18
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 158
MetricValuePeriodScopeSource row
Revenue¥17.6bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥17.5bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥16.9bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥16.8bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Revenue¥18.0bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Operating income¥698m2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥873m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥766m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥928m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥1.0bn2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥990m2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.4bn2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥892m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥1.1bn2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥528m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥689m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥744m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥324m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥919m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥528m2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥689m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥14.3bnat 2025-09-30Cons.Assets
Total assets¥13.9bnat 2024-09-30Cons.Assets
Total assets¥13.4bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥13.1bnat 2022-09-30vCons.Total assets (5-year summary)
Total assets¥12.7bnat 2021-09-30dCons.Total assets (5-year summary)
Total liabilities¥4.8bnat 2025-09-30Cons.Liabilities
Total liabilities¥4.8bnat 2024-09-30Cons.Liabilities
Net assets / equity¥9.5bnat 2025-09-30Cons.Net assets
Net assets / equity¥9.1bnat 2024-09-30Cons.Net assets
Net assets / equity¥8.6bnat 2023-09-30vCons.Net assets
Net assets / equity¥8.0bnat 2022-09-30vCons.Net assets (5-year summary)
Net assets / equity¥7.7bnat 2021-09-30dCons.Net assets (5-year summary)
Cash and deposits¥6.1bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥6.4bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥5.3bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥6.4bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥5.2bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥4.8bnat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.8bnat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥505m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.5bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥416m2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.4bn2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.3bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow¥35m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow¥284m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥85m2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥352m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥297m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥278m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥253m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥195m2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥185m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥101.692024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥134.862023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥146.342022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥61.032021-10-01 → 2022-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥179.232020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥43.272024-10-01 → 2025-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥56.422023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥60.882022-10-01 → 2023-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥26.342021-10-01 → 2022-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥74.832020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,713.94at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,633.41at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,531.49at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥1,379.5at 2022-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥1,330.37at 2021-09-30dCons.Net assets per share (5-year summary)
Equity ratio66.5%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio65.5%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio64.1%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio60.8%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio60.6%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
ROE5.7%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE7.8%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE9.0%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE4.1%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
ROE12.6%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
Employees337at 2025-09-30Cons.Number of employees
Employees292at 2024-09-30Cons.Number of employees
Employees287at 2023-09-30vCons.Number of employees
Employees306at 2022-09-30vCons.Number of employees
Employees303at 2021-09-30dCons.Number of employees
Revenue¥13.6bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥13.6bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥13.7bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥14.0bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥15.0bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥430m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥423m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥719m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥626m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥857m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥657m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.0bn2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥845m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥790m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥627m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥577m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥736m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥136m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥712m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥12.9bnat 2025-09-30StandaloneAssets
Total assets¥12.5bnat 2024-09-30StandaloneAssets
Total assets¥12.3bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥11.9bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥11.8bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥4.0bnat 2025-09-30StandaloneLiabilities
Total liabilities¥4.0bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥9.0bnat 2025-09-30StandaloneNet assets
Net assets / equity¥8.5bnat 2024-09-30StandaloneNet assets
Net assets / equity¥8.1bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥7.4bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥7.4bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥3.8bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥4.9bnat 2024-09-30StandaloneCash and deposits
EPS (basic)¥121.692024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥112.292023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥144.782022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥23.882021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥138.182020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥51.42024-10-01 → 2025-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥47.252023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥60.242022-10-01 → 2023-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥11.12021-10-01 → 2022-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥57.992020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥192024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥192023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥172022-10-01 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥142021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥122020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,599.69at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,499.4at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,423.15at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,274.8at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,261.14at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio69.2%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.6%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio65.7%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.6%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.3%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE7.2%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE7.0%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE9.5%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE1.8%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE10.1%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued5,102,000at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,102,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,102,000at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,102,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,102,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees213at 2025-09-30StandaloneNumber of employees
Employees214at 2024-09-30StandaloneNumber of employees
Employees203at 2023-09-30vStandaloneNumber of employees
Employees226at 2022-09-30vStandaloneNumber of employees
Employees233at 2021-09-30dStandaloneNumber 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 · 32
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-10-01 → 2025-09-30¥87m
Reconciling Itemsreconcilingsegment profit2024-10-01 → 2025-09-30−¥817m
Construction Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥112m
Construction Businessreportable segmentemployeesat 2025-09-30268 pure
Construction Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥14.7bn
Construction Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥14.7bn
Construction Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥1.2bn
Disaster Prevention Securityreportable segmentdepreciation2024-10-01 → 2025-09-30¥2m
Disaster Prevention Securityreportable segmentemployeesat 2025-09-3033 pure
Disaster Prevention Securityreportable segmentrevenue2024-10-01 → 2025-09-30¥2.8bn
Disaster Prevention Securityreportable segmentrevenue external2024-10-01 → 2025-09-30¥2.8bn
Disaster Prevention Securityreportable segmentsegment profit2024-10-01 → 2025-09-30¥311m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-10-01 → 2025-09-30¥114m
Total Of Reportable Segments And Otherssegment totalrevenue2024-10-01 → 2025-09-30¥17.6bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-10-01 → 2025-09-30¥17.6bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-10-01 → 2025-09-30¥1.5bn
Reconciling Itemsreconcilingdepreciation2023-10-01 → 2024-09-30¥82m
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥746m
Construction Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥113m
Construction Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥15.2bn
Construction Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥15.2bn
Construction Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥1.4bn
Disaster Prevention Securityreportable segmentdepreciation2023-10-01 → 2024-09-30¥2m
Disaster Prevention Securityreportable segmentrevenue2023-10-01 → 2024-09-30¥2.3bn
Disaster Prevention Securityreportable segmentrevenue external2023-10-01 → 2024-09-30¥2.3bn
Disaster Prevention Securityreportable segmentsegment profit2023-10-01 → 2024-09-30¥170m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-10-01 → 2024-09-30¥115m
Total Of Reportable Segments And Otherssegment totalrevenue2023-10-01 → 2024-09-30¥17.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-10-01 → 2024-09-30¥17.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-10-01 → 2024-09-30¥1.6bn
Construction Businessreportable segmentemployeesat 2025-09-30144 pure
Disaster Prevention Securityreportable segmentemployeesat 2025-09-3033 pure

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

All source rows · 1,722
ItemContextValueUnit
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration340487000JPY
Loss of retirement of non current asset ope cfPrior1YearDuration18175000JPY
Loss of retirement of non current asset ope cfCurrentYearDuration-JPY
Other net ope cfPrior1YearDuration51337000JPY
Other net ope cfCurrentYearDuration-91017000JPY
Subtotal ope cfPrior1YearDuration1708774000JPY
Subtotal ope cfCurrentYearDuration996977000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration24838000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration26514000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-4253000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-4953000JPY
Income taxes paid ope cfPrior1YearDuration-259789000JPY
Income taxes paid ope cfCurrentYearDuration-513847000JPY
Net cash provided by used in operating activitiesPrior1YearDuration1469570000JPY
Net cash provided by used in operating activitiesCurrentYearDuration504691000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-167053000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-281292000JPY
Purchase of intangible assets inv cfPrior1YearDuration-JPY
Purchase of intangible assets inv cfCurrentYearDuration-3650000JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration1927000JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration400000JPY
Purchase of investment securities inv cfPrior1YearDuration-715000JPY
Purchase of investment securities inv cfCurrentYearDuration-1195000JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration201175000JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration136027000JPY
Payments of long term loans receivable inv cfPrior1YearDuration-JPY
Payments of long term loans receivable inv cfCurrentYearDuration-5255000JPY
Collection of long term loans receivable inv cfPrior1YearDuration-JPY
Collection of long term loans receivable inv cfCurrentYearDuration540000JPY
Payments into time deposits inv cfPrior1YearDuration-JPY
Payments into time deposits inv cfCurrentYearDuration-500000000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-633804000JPY
Purchase of investments in non consolidated subsidiary inv cfPrior1YearDuration-JPY
Purchase of investments in non consolidated subsidiary inv cfCurrentYearDuration-39394000JPY
Net cash provided by used in investment activitiesPrior1YearDuration35334000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-1327623000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-115200000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-115200000JPY
Repayments of lease obligations fin cfPrior1YearDuration-62437000JPY
Repayments of lease obligations fin cfCurrentYearDuration-67589000JPY
Purchase of treasury stock fin cfPrior1YearDuration-49000JPY
Purchase of treasury stock fin cfCurrentYearDuration-JPY
Cash dividends paid fin cfPrior1YearDuration-100226000JPY
Cash dividends paid fin cfCurrentYearDuration-113932000JPY
Net cash provided by used in financing activitiesPrior1YearDuration-277913000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-296722000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration1226991000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration-1119654000JPY
Cash and cash equivalentsPrior2YearInstant5203165000JPY

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 2024-09-30pass
balance sheet identityconsolidated 2025-09-30pass rounding
balance sheet identitynon_consolidated 2024-09-30pass
balance sheet identitynon_consolidated 2025-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsconsolidated 2024-09-30pass
statement vs summary · net assetsconsolidated 2025-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net assetsnon_consolidated 2025-09-30pass
statement vs summary · net income attributable to parentconsolidated 2023-10-01/2024-09-30pass
statement vs summary · net income attributable to parentconsolidated 2024-10-01/2025-09-30pass
statement vs summary · operating cash flowconsolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flowconsolidated 2024-10-01/2025-09-30pass
statement vs summary · revenueconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenueconsolidated 2024-10-01/2025-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2024-10-01/2025-09-30pass
statement vs summary · total assetsconsolidated 2024-09-30pass
statement vs summary · total assetsconsolidated 2025-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2025-09-30pass