Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥2.6bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥2.7bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥2.6bn2022-10-01 → 2023-09-30dCons.Net sales (5-year summary)
Revenue¥2.3bn2021-10-01 → 2022-09-30dCons.Net sales (5-year summary)
Operating income¥315m2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥317m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥328m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥319m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥214m2022-10-01 → 2023-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥138m2021-10-01 → 2022-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥328m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥319m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥229m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥214m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥149m2022-10-01 → 2023-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥90m2021-10-01 → 2022-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥229m2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥214m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥1.7bnat 2025-09-30Cons.Assets
Total assets¥1.6bnat 2024-09-30Cons.Assets
Total assets¥1.1bnat 2023-09-30dCons.Total assets (5-year summary)
Total assets¥837mat 2022-09-30dCons.Total assets (5-year summary)
Total liabilities¥455mat 2025-09-30Cons.Liabilities
Total liabilities¥556mat 2024-09-30Cons.Liabilities
Net assets / equity¥1.3bnat 2025-09-30Cons.Net assets
Net assets / equity¥1.1bnat 2024-09-30Cons.Net assets
Net assets / equity¥561mat 2023-09-30dCons.Net assets
Net assets / equity¥432mat 2022-09-30dCons.Net assets (5-year summary)
Cash and deposits¥1.3bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥1.3bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥687mat 2023-09-30dCons.Cash and cash equivalents
Cash & equivalents¥419mat 2022-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥143m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥259m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥262m2022-10-01 → 2023-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥36m2021-10-01 → 2022-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥204,0002024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥585,0002023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥7m2022-10-01 → 2023-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥26m2021-10-01 → 2022-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥81m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥324m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥14m2022-10-01 → 2023-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥38m2021-10-01 → 2022-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥205.932024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥243.922023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥170.72022-10-01 → 2023-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥102.682021-10-01 → 2022-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥202.142024-10-01 → 2025-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥237.352023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥1,139.62at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥979.29at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥641.95at 2023-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥494.1at 2022-09-30dCons.Net assets per share (5-year summary)
Equity ratio73.6%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio66.2%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio50.7%at 2023-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio51.6%at 2022-09-30dCons.Equity to asset ratio (5-year summary)
ROE19.4%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE25.9%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE30.1%2022-10-01 → 2023-09-30dCons.Rate of return on equity (5-year summary)
ROE22.6%2021-10-01 → 2022-09-30dCons.Rate of return on equity (5-year summary)
Employees69at 2025-09-30Cons.Number of employees
Employees65at 2024-09-30Cons.Number of employees
Employees63at 2023-09-30dCons.Number of employees
Employees61at 2022-09-30dCons.Number of employees
Revenue¥2.6bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥2.7bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥2.6bn2022-10-01 → 2023-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.3bn2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥314m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥316m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥328m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥318m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥213m2022-10-01 → 2023-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥137m2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥153m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥328m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥318m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥229m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥213m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥149m2022-10-01 → 2023-09-30dStandaloneNet income loss (5-year summary)
Net income¥89m2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
Net income¥106m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥1.7bnat 2025-09-30StandaloneAssets
Total assets¥1.6bnat 2024-09-30StandaloneAssets
Total assets¥1.1bnat 2023-09-30dStandaloneTotal assets (5-year summary)
Total assets¥826mat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥752mat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥455mat 2025-09-30StandaloneLiabilities
Total liabilities¥551mat 2024-09-30StandaloneLiabilities
Net assets / equity¥1.3bnat 2025-09-30StandaloneNet assets
Net assets / equity¥1.1bnat 2024-09-30StandaloneNet assets
Net assets / equity¥559mat 2023-09-30dStandaloneNet assets
Net assets / equity¥430mat 2022-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥361mat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.3bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥1.2bnat 2024-09-30StandaloneCash and deposits
EPS (basic)¥205.512024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥243.342023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥170.112022-10-01 → 2023-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥102.052021-10-01 → 2022-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2,434.512020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥201.732024-10-01 → 2025-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥236.792023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥45.62024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥45.62023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥4572022-10-01 → 2023-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥4572021-10-01 → 2022-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥4572020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,137.27at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥977.36at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥640.08at 2023-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥492.82at 2022-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥8,272.46at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio73.6%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.4%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio51.0%at 2023-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio52.1%at 2022-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio48.1%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE19.4%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE25.9%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE30.0%2022-10-01 → 2023-09-30dStandaloneRate of return on equity (5-year summary)
ROE22.5%2021-10-01 → 2022-09-30dStandaloneRate of return on equity (5-year summary)
ROE33.4%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued1,177,800at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,177,800at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued46,890at 2023-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued46,890at 2022-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued46,890at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees69at 2025-09-30StandaloneNumber of employees
Employees65at 2024-09-30StandaloneNumber of employees
Employees63at 2023-09-30dStandaloneNumber of employees
Employees61at 2022-09-30dStandaloneNumber of employees
Employees56at 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 · 36
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-10-01 → 2025-09-30−¥131m
Reconciling Itemsreconcilingrevenue intersegment2024-10-01 → 2025-09-30−¥131m
Catalog And Internet Salesreportable segmentdepreciation2024-10-01 → 2025-09-30¥134,000
Catalog And Internet Salesreportable segmentemployeesat 2025-09-307 pure
Catalog And Internet Salesreportable segmentrevenue2024-10-01 → 2025-09-30¥684m
Catalog And Internet Salesreportable segmentrevenue external2024-10-01 → 2025-09-30¥684m
Catalog And Internet Salesreportable segmentsegment profit2024-10-01 → 2025-09-30¥4m
Catalog And Internet Sales Supportreportable segmentdepreciation2024-10-01 → 2025-09-30¥4m
Catalog And Internet Sales Supportreportable segmentemployeesat 2025-09-3055 pure
Catalog And Internet Sales Supportreportable segmentrevenue2024-10-01 → 2025-09-30¥2.1bn
Catalog And Internet Sales Supportreportable segmentrevenue external2024-10-01 → 2025-09-30¥1.9bn
Catalog And Internet Sales Supportreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥131m
Catalog And Internet Sales Supportreportable segmentsegment profit2024-10-01 → 2025-09-30¥311m
—segment totaldepreciation2024-10-01 → 2025-09-30¥4m
—segment totalrevenue2024-10-01 → 2025-09-30¥2.8bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥2.6bn
—segment totalrevenue intersegment2024-10-01 → 2025-09-30¥131m
—segment totalsegment profit2024-10-01 → 2025-09-30¥315m
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥130m
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥130m
Catalog And Internet Salesreportable segmentdepreciation2023-10-01 → 2024-09-30¥57,000
Catalog And Internet Salesreportable segmentrevenue2023-10-01 → 2024-09-30¥685m
Catalog And Internet Salesreportable segmentrevenue external2023-10-01 → 2024-09-30¥685m
Catalog And Internet Salesreportable segmentsegment profit2023-10-01 → 2024-09-30¥11m
Catalog And Internet Sales Supportreportable segmentdepreciation2023-10-01 → 2024-09-30¥7m
Catalog And Internet Sales Supportreportable segmentrevenue2023-10-01 → 2024-09-30¥2.1bn
Catalog And Internet Sales Supportreportable segmentrevenue external2023-10-01 → 2024-09-30¥2.0bn
Catalog And Internet Sales Supportreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥130m
Catalog And Internet Sales Supportreportable segmentsegment profit2023-10-01 → 2024-09-30¥306m
—segment totaldepreciation2023-10-01 → 2024-09-30¥7m
—segment totalrevenue2023-10-01 → 2024-09-30¥2.8bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥2.7bn
—segment totalrevenue intersegment2023-10-01 → 2024-09-30¥130m
—segment totalsegment profit2023-10-01 → 2024-09-30¥317m
Catalog And Internet Salesreportable segmentemployeesat 2025-09-307 pure
Catalog And Internet Sales Supportreportable segmentemployeesat 2025-09-3055 pure

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

All source rows · 1,169
ItemContextValueUnit
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration13874000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration-8904000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-23807000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-3291000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration-11313000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration831000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration2592000JPY
Subsidy income2 ope cfPrior1YearDuration-12531000JPY
Subsidy income2 ope cfCurrentYearDuration-11123000JPY
Decrease increase in other assets ope cfPrior1YearDuration-784000JPY
Decrease increase in other assets ope cfCurrentYearDuration3413000JPY
Increase decrease in other liabilities ope cfPrior1YearDuration8757000JPY
Increase decrease in other liabilities ope cfCurrentYearDuration-13589000JPY
Subtotal ope cfPrior1YearDuration324899000JPY
Subtotal ope cfCurrentYearDuration267616000JPY
Interest income received ope cfPrior1YearDuration65000JPY
Interest income received ope cfCurrentYearDuration2513000JPY
Proceeds from subsidy income2 ope cfPrior1YearDuration12531000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration11123000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-665000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-1238000JPY
Income taxes paid refund ope cfPrior1YearDuration-78217000JPY
Income taxes paid refund ope cfCurrentYearDuration-136667000JPY
Net cash provided by used in operating activitiesPrior1YearDuration258613000JPY
Net cash provided by used in operating activitiesCurrentYearDuration143346000JPY
Purchase of short term investment securities inv cfPrior1YearDuration-JPY
Purchase of short term investment securities inv cfCurrentYearDuration-600000000JPY
Proceeds from redemption of securities inv cfPrior1YearDuration-JPY
Proceeds from redemption of securities inv cfCurrentYearDuration600000000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-724000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-895000JPY
Proceeds from repayment of lease and guarantee deposits inv cfPrior1YearDuration139000JPY
Proceeds from repayment of lease and guarantee deposits inv cfCurrentYearDuration1100000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-585000JPY
Net cash provided by used in investment activitiesCurrentYearDuration204000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration100000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration-JPY
Repayment of long term loans payable fin cfPrior1YearDuration-80657000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-29988000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration335616000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration-JPY
Payments of listing expenses fin cfPrior1YearDuration-11269000JPY
Payments of listing expenses fin cfCurrentYearDuration-JPY
Cash dividends paid fin cfPrior1YearDuration-19957000JPY
Cash dividends paid fin cfCurrentYearDuration-50658000JPY
Net cash provided by used in financing activitiesPrior1YearDuration323732000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-80646000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration581760000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration62905000JPY
Cash and cash equivalentsPrior2YearInstant686870000JPY

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
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