Annual report
259A.TEDINET S100V0XS
Period2023-10-01 → 2024-09-30
Filed2024-12-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 115
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥6.7bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Revenue | ¥6.2bn | 2022-10-01 → 2023-09-30 | Cons. | Net sales |
| Revenue | ¥5.8bn | 2021-10-01 → 2022-09-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥262m | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Operating income | ¥177m | 2022-10-01 → 2023-09-30 | Cons. | Operating income |
| Ordinary income | ¥234m | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥167m | 2022-10-01 → 2023-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥26m | 2021-10-01 → 2022-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥234m | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥136m | 2022-10-01 → 2023-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥166m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥80m | 2022-10-01 → 2023-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥34m | 2021-10-01 → 2022-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥166m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Net income | ¥80m | 2022-10-01 → 2023-09-30 | Cons. | Profit loss |
| Total assets | ¥4.4bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥4.3bn | at 2023-09-30 | Cons. | Assets |
| Total assets | ¥4.0bn | at 2022-09-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.4bn | at 2024-09-30 | Cons. | Liabilities |
| Total liabilities | ¥3.5bn | at 2023-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥1.0bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥866m | at 2023-09-30 | Cons. | Net assets |
| Net assets / equity | ¥787m | at 2022-09-30d | Cons. | Net assets |
| Cash and deposits | ¥1.0bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥979m | at 2023-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.0bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥979m | at 2023-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥636m | at 2022-09-30d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥351m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥37m | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥208m | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥73m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥42m | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥180m | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥237m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥352m | 2022-10-01 → 2023-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥331m | 2021-10-01 → 2022-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥176.13 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥85.09 | 2022-10-01 → 2023-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥35.9 | 2021-10-01 → 2022-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥1,082.15 | at 2024-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥917.63 | at 2023-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥834.24 | at 2022-09-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 23.2% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 20.0% | at 2023-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 19.8% | at 2022-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 17.6% | 2023-10-01 → 2024-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 9.7% | 2022-10-01 → 2023-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 4.5% | 2021-10-01 → 2022-09-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 547 | at 2024-09-30 | Cons. | Number of employees |
| Employees | 492 | at 2023-09-30 | Cons. | Number of employees |
| Employees | 507 | at 2022-09-30d | Cons. | Number of employees |
| Revenue | ¥6.3bn | 2023-10-01 → 2024-09-30 | Standalone | Net sales |
| Revenue | ¥5.9bn | 2022-10-01 → 2023-09-30 | Standalone | Net sales |
| Revenue | ¥5.5bn | 2021-10-01 → 2022-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥5.2bn | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.7bn | 2019-10-01 → 2020-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥263m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Operating income | ¥208m | 2022-10-01 → 2023-09-30 | Standalone | Operating income |
| Ordinary income | ¥262m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥211m | 2022-10-01 → 2023-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥37m | 2021-10-01 → 2022-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥71m | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥61m | 2019-10-01 → 2020-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥241m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥96m | 2022-10-01 → 2023-09-30 | Standalone | Income before income taxes |
| Net income | ¥178m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥44m | 2022-10-01 → 2023-09-30 | Standalone | Profit loss |
| Net income | ¥44m | 2021-10-01 → 2022-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥406m | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥22m | 2019-10-01 → 2020-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥4.2bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥4.2bn | at 2023-09-30 | Standalone | Assets |
| Total assets | ¥3.8bn | at 2022-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.9bn | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.3bn | at 2020-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥3.2bn | at 2024-09-30 | Standalone | Liabilities |
| Total liabilities | ¥3.3bn | at 2023-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥1.1bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥902m | at 2023-09-30 | Standalone | Net assets |
| Net assets / equity | ¥858m | at 2022-09-30d | Standalone | Net assets |
| Net assets / equity | ¥822m | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥416m | at 2020-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥869m | at 2024-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥827m | at 2023-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥188.24 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥46.45 | 2022-10-01 → 2023-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥47.06 | 2021-10-01 → 2022-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥86,070.33 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥4,669.62 | 2019-10-01 → 2020-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥1,144.1 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥955.86 | at 2023-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥909.41 | at 2022-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥174,299.46 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥88,229.14 | at 2020-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 25.4% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 21.7% | at 2023-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 22.4% | at 2022-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 21.0% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 9.8% | at 2020-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 17.9% | 2023-10-01 → 2024-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.0% | 2022-10-01 → 2023-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.3% | 2021-10-01 → 2022-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 65.6% | 2020-10-01 → 2021-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.4% | 2019-10-01 → 2020-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 943,200 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,716 | at 2023-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,716 | at 2022-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,716 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 4,716 | at 2020-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 496 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 449 | at 2023-09-30 | Standalone | Number of employees |
| Employees | 454 | at 2022-09-30d | Standalone | Number of employees |
| Employees | 482 | at 2021-09-30d | Standalone | Number of employees |
| Employees | 483 | at 2020-09-30d | Standalone | Number 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.
All source rows · 1,061
| Item | Context | Value | Unit |
|---|---|---|---|
| Equity to asset ratio (5-year summary) | Prior2YearInstant | 0.1976 | |
| Equity to asset ratio (5-year summary) | Prior1YearInstant | 0.1998 | |
| Equity to asset ratio (5-year summary) | CurrentYearInstant | 0.2318 | |
| Rate of return on equity (5-year summary) | Prior2YearDuration | 0.0445 | |
| Rate of return on equity (5-year summary) | Prior1YearDuration | 0.0971 | |
| Rate of return on equity (5-year summary) | CurrentYearDuration | 0.1762 | |
| Price earnings ratio (5-year summary) | Prior2YearDuration | － | |
| Price earnings ratio (5-year summary) | Prior1YearDuration | － | |
| Price earnings ratio (5-year summary) | CurrentYearDuration | － | |
| Net cash provided by used in operating activities (5-year summary) | Prior2YearDuration | 208488000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | Prior1YearDuration | 37274000 | JPY |
| Net cash provided by used in operating activities (5-year summary) | CurrentYearDuration | 351392000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior2YearDuration | -179777000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | Prior1YearDuration | -42285000 | JPY |
| Net cash provided by used in investing activities (5-year summary) | CurrentYearDuration | -73477000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior2YearDuration | -331419000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | Prior1YearDuration | 351580000 | JPY |
| Net cash provided by used in financing activities (5-year summary) | CurrentYearDuration | -236540000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior2YearInstant | 635605000 | JPY |
| Cash and cash equivalents (5-year summary) | Prior1YearInstant | 978538000 | JPY |
| Cash and cash equivalents (5-year summary) | CurrentYearInstant | 1015581000 | JPY |
| Number of employees | Prior2YearInstant | 507 | |
| Number of employees | Prior1YearInstant | 492 | |
| Number of employees | CurrentYearInstant | 547 | |
| Net sales (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 4733922000 | JPY |
| Net sales (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 5203141000 | JPY |
| Net sales (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 5461003000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 5861931000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 6334716000 | JPY |
| Ordinary income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 60941000 | JPY |
| Ordinary income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | -71060000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 37178000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 211074000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 261777000 | JPY |
| Net income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 22021000 | JPY |
| Net income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 405907000 | JPY |
| Net income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 44386000 | JPY |
| Net income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 43810000 | JPY |
| Net income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 177545000 | JPY |
| Capital stock (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 112400000 | JPY |
| Capital stock (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 30000000 | JPY |
| Capital stock (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 30000000 | JPY |
| Capital stock (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 30000000 | JPY |
| Capital stock (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 30000000 | JPY |
| Total number of issued shares (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 4716 | |
| Total number of issued shares (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 4716 | |
| Total number of issued shares (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 4716 | |
| Total number of issued shares (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 4716 | |
| Total number of issued shares (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 943200 | |
| Net assets (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 416088000 | JPY |
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 identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |