Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 135
MetricValuePeriodScopeSource row
Revenue¥9.4bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥8.8bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥10.6bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥5.0bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Revenue¥6.9bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Operating income¥212m2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥702m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income−¥8m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥664m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥1.5bn2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥51m2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥217m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥175m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥743m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)−¥240m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥291m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.1bn2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥804m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥977m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥240m2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥291m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥9.2bnat 2025-09-30Cons.Assets
Total assets¥14.2bnat 2024-09-30Cons.Assets
Total assets¥7.5bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥7.5bnat 2022-09-30vCons.Total assets (5-year summary)
Total assets¥5.3bnat 2021-09-30dCons.Total assets (5-year summary)
Total liabilities¥2.9bnat 2025-09-30Cons.Liabilities
Total liabilities¥7.6bnat 2024-09-30Cons.Liabilities
Net assets / equity¥6.4bnat 2025-09-30Cons.Net assets
Net assets / equity¥6.6bnat 2024-09-30Cons.Net assets
Net assets / equity¥6.4bnat 2023-09-30vCons.Net assets
Net assets / equity¥5.2bnat 2022-09-30vCons.Net assets (5-year summary)
Net assets / equity¥3.4bnat 2021-09-30dCons.Net assets (5-year summary)
Cash and deposits¥1.8bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥3.0bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.1bnat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥2.5bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥4.0bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.7bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥2.0bn2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥4.3bn2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.0bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥706m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥230m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.4bn2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥1.1bn2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥2.6bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥4.8bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥656m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥3.1bn2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥3.7bn2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-1.412024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.712023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥6.212022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.752021-10-01 → 2022-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-16.482020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥37.49at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥38.9at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥37.19at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥30.64at 2022-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥50.93at 2021-09-30dCons.Net assets per share (5-year summary)
Equity ratio69.0%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio46.5%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio83.8%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio68.9%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio63.5%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
ROE4.5%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE18.4%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
Employees28at 2025-09-30Cons.Number of employees
Employees29at 2024-09-30Cons.Number of employees
Employees21at 2023-09-30vCons.Number of employees
Employees27at 2022-09-30vCons.Number of employees
Employees35at 2021-09-30dCons.Number of employees
Revenue¥616m2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥481m2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥1.0bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥851m2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥5.0bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income−¥463m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income−¥581m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income−¥413m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income−¥452m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income−¥539m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.1bn2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥316m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥579m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax−¥362m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income−¥449m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income−¥127m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income−¥367m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income−¥1.1bn2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income−¥418m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥6.7bnat 2025-09-30StandaloneAssets
Total assets¥7.4bnat 2024-09-30StandaloneAssets
Total assets¥7.7bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥7.6bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥4.2bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥115mat 2025-09-30StandaloneLiabilities
Total liabilities¥429mat 2024-09-30StandaloneLiabilities
Net assets / equity¥6.6bnat 2025-09-30StandaloneNet assets
Net assets / equity¥7.0bnat 2024-09-30StandaloneNet assets
Net assets / equity¥7.2bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥7.4bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥3.7bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥91mat 2025-09-30StandaloneCash and deposits
Cash and deposits¥161mat 2024-09-30StandaloneCash and deposits
EPS (basic)¥-2.642024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.752023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.172022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.612021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.052020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥38.51at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥41.15at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥41.9at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥43.87at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥56.32at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio98.2%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.2%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio93.1%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio97.5%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio88.4%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Shares issued170,042,851at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued170,042,851at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued170,042,851at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued167,942,851at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued65,992,851at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees14at 2025-09-30StandaloneNumber of employees
Employees11at 2024-09-30StandaloneNumber of employees
Employees10at 2023-09-30vStandaloneNumber of employees
Employees11at 2022-09-30vStandaloneNumber of employees
Employees16at 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 · 58
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-10-01 → 2025-09-30¥650,000
Reconciling Itemsreconcilingdepreciation2024-10-01 → 2025-09-30¥22m
Reconciling Itemsreconcilingsegment assetsat 2025-09-30−¥951m
Reconciling Itemsreconcilingsegment profit2024-10-01 → 2025-09-30−¥568m
Clean Enagy Businessreportable segmentcapex2024-10-01 → 2025-09-30¥367m
Clean Enagy Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥18m
Clean Enagy Businessreportable segmentemployeesat 2025-09-302 pure
Clean Enagy Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥236m
Clean Enagy Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥236m
Clean Enagy Businessreportable segmentsegment assetsat 2025-09-30¥942m
Clean Enagy Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥71m
Health Carereportable segmentcapex2024-10-01 → 2025-09-30¥5m
Health Carereportable segmentdepreciation2024-10-01 → 2025-09-30¥897,000
Health Carereportable segmentemployeesat 2025-09-302 pure
Health Carereportable segmentrevenue2024-10-01 → 2025-09-30¥138m
Health Carereportable segmentrevenue external2024-10-01 → 2025-09-30¥138m
Health Carereportable segmentsegment assetsat 2025-09-30¥696m
Health Carereportable segmentsegment profit2024-10-01 → 2025-09-30−¥1m
Real Estatereportable segmentcapex2024-10-01 → 2025-09-30¥116m
Real Estatereportable segmentdepreciation2024-10-01 → 2025-09-30¥9m
Real Estatereportable segmentemployeesat 2025-09-3017 pure
Real Estatereportable segmentrevenue2024-10-01 → 2025-09-30¥9.0bn
Real Estatereportable segmentrevenue external2024-10-01 → 2025-09-30¥9.0bn
Real Estatereportable segmentsegment assetsat 2025-09-30¥8.5bn
Real Estatereportable segmentsegment profit2024-10-01 → 2025-09-30¥710m
—segment totalcapex2024-10-01 → 2025-09-30¥488m
—segment totaldepreciation2024-10-01 → 2025-09-30¥28m
—segment totalemployeesat 2025-09-3021 pure
—segment totalrevenue2024-10-01 → 2025-09-30¥9.4bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥9.4bn
—segment totalsegment assetsat 2025-09-30¥10.2bn
—segment totalsegment profit2024-10-01 → 2025-09-30¥780m
Reconciling Itemsreconcilingcapex2023-10-01 → 2024-09-30¥527m
Reconciling Itemsreconcilingdepreciation2023-10-01 → 2024-09-30¥9m
Reconciling Itemsreconcilingsegment assetsat 2024-09-30−¥470m
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥562m
Health Carereportable segmentcapex2023-10-01 → 2024-09-30¥251,000
Health Carereportable segmentdepreciation2023-10-01 → 2024-09-30¥231,000
Health Carereportable segmentrevenue2023-10-01 → 2024-09-30¥381m
Health Carereportable segmentrevenue external2023-10-01 → 2024-09-30¥381m
Health Carereportable segmentsegment assetsat 2024-09-30¥667m
Health Carereportable segmentsegment profit2023-10-01 → 2024-09-30−¥988,000
Real Estatereportable segmentcapex2023-10-01 → 2024-09-30¥331m
Real Estatereportable segmentdepreciation2023-10-01 → 2024-09-30¥12m
Real Estatereportable segmentrevenue2023-10-01 → 2024-09-30¥8.4bn
Real Estatereportable segmentrevenue external2023-10-01 → 2024-09-30¥8.4bn
Real Estatereportable segmentsegment assetsat 2024-09-30¥14.0bn
Real Estatereportable segmentsegment profit2023-10-01 → 2024-09-30¥1.3bn
—segment totalcapex2023-10-01 → 2024-09-30¥331m
—segment totaldepreciation2023-10-01 → 2024-09-30¥12m
—segment totalrevenue2023-10-01 → 2024-09-30¥8.8bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥8.8bn
—segment totalsegment assetsat 2024-09-30¥14.7bn
—segment totalsegment profit2023-10-01 → 2024-09-30¥1.3bn
Clean Enagy Businessreportable segmentemployeesat 2025-09-302 pure
Health Carereportable segmentemployeesat 2025-09-301 pure
Real Estatereportable segmentemployeesat 2025-09-304 pure
—segment totalemployeesat 2025-09-307 pure

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

All source rows · 1,359
ItemContextValueUnit
Net assets per share (5-year summary)CurrentYearInstant37.49
Basic earnings loss per share (5-year summary)Prior4YearDuration-16.48
Basic earnings loss per share (5-year summary)Prior3YearDuration-5.75
Basic earnings loss per share (5-year summary)Prior2YearDuration6.21
Basic earnings loss per share (5-year summary)Prior1YearDuration1.71
Basic earnings loss per share (5-year summary)CurrentYearDuration-1.41
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.635
Equity to asset ratio (5-year summary)Prior3YearInstant0.689
Equity to asset ratio (5-year summary)Prior2YearInstant0.838
Equity to asset ratio (5-year summary)Prior1YearInstant0.465
Equity to asset ratio (5-year summary)CurrentYearInstant0.690
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration0.184
Rate of return on equity (5-year summary)Prior1YearDuration0.045
Rate of return on equity (5-year summary)CurrentYearDuration-
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration8.2
Price earnings ratio (5-year summary)Prior1YearDuration23.4
Price earnings ratio (5-year summary)CurrentYearDuration-
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration4299596000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-2044362000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration1732794000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-3976454000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration2462605000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration1058768000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-1422949000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-230349000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-706444000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-1025873000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-3740801000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration3112427000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-655521000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration4771646000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-2649015000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant2085918000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant1739563000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant2586486000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant2676233000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant1463949000JPY
Number of employeesPrior4YearInstant35
Number of employeesPrior3YearInstant27
Number of employeesPrior2YearInstant21
Number of employeesPrior1YearInstant29

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
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