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
Allowance for doubtful accounts ioa by groupCurrentYearInstant-100000JPY
Investments and other assetsPrior1YearInstant235355000JPY
Investments and other assetsCurrentYearInstant324788000JPY
Noncurrent assetsPrior1YearInstant1799784000JPY
Noncurrent assetsCurrentYearInstant1725713000JPY
AssetsPrior1YearInstant14215027000JPY
AssetsCurrentYearInstant9237238000JPY
Accounts payable tradePrior1YearInstant1613127000JPY
Accounts payable tradeCurrentYearInstant569000JPY
Short term loans payablePrior1YearInstant3349371000JPY
Short term loans payableCurrentYearInstant51000000JPY
Current portion of long term loans payablePrior1YearInstant226598000JPY
Current portion of long term loans payableCurrentYearInstant1718445000JPY
Current portion of bondsPrior1YearInstant850000000JPY
Current portion of bondsCurrentYearInstant-JPY
Income taxes payablePrior1YearInstant269434000JPY
Income taxes payableCurrentYearInstant89465000JPY
Accrued consumption taxesPrior1YearInstant-JPY
Accrued consumption taxesCurrentYearInstant65073000JPY
Provision for bonusesPrior1YearInstant6023000JPY
Provision for bonusesCurrentYearInstant9007000JPY
Provision for shareholder benefit program clPrior1YearInstant18996000JPY
Provision for shareholder benefit program clCurrentYearInstant16229000JPY
Other clPrior1YearInstant447366000JPY
Other clCurrentYearInstant115129000JPY
Current liabilitiesPrior1YearInstant6780919000JPY
Current liabilitiesCurrentYearInstant2064918000JPY
Long term loans payablePrior1YearInstant723476000JPY
Long term loans payableCurrentYearInstant728895000JPY
Provision for directors retirement benefitsPrior1YearInstant21725000JPY
Provision for directors retirement benefitsCurrentYearInstant29625000JPY
Net defined benefit liabilityPrior1YearInstant331000JPY
Net defined benefit liabilityCurrentYearInstant830000JPY
Lease obligations nclPrior1YearInstant6385000JPY
Lease obligations nclCurrentYearInstant5819000JPY
Long term deposits receivedPrior1YearInstant35700000JPY
Long term deposits receivedCurrentYearInstant-JPY
Asset retirement obligations nclPrior1YearInstant29919000JPY
Asset retirement obligations nclCurrentYearInstant30183000JPY
Other nclPrior1YearInstant388000JPY
Other nclCurrentYearInstant45000JPY
Noncurrent liabilitiesPrior1YearInstant817926000JPY
Noncurrent liabilitiesCurrentYearInstant795397000JPY
LiabilitiesPrior1YearInstant7598845000JPY
LiabilitiesCurrentYearInstant2860316000JPY
Capital stockPrior1YearInstant6633604000JPY
Capital stockCurrentYearInstant6633604000JPY
Capital surplusPrior1YearInstant4652655000JPY
Capital surplusCurrentYearInstant4652655000JPY
Retained earningsPrior1YearInstant-4672351000JPY

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