Annual report

Period2021-10-01 → 2022-09-30
Filed2022-12-21
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 133
MetricValuePeriodScopeSource row
Revenue¥6.4bn2021-10-01 → 2022-09-30Cons.Net sales
Revenue¥5.0bn2020-10-01 → 2021-09-30Cons.Net sales
Revenue¥3.8bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Operating income¥878m2021-10-01 → 2022-09-30Cons.Operating income
Operating income¥508m2020-10-01 → 2021-09-30Cons.Operating income
Ordinary income¥872m2021-10-01 → 2022-09-30Cons.Ordinary income
Ordinary income¥506m2020-10-01 → 2021-09-30Cons.Ordinary income
Ordinary income¥223m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥872m2021-10-01 → 2022-09-30Cons.Income before income taxes
Profit before tax¥506m2020-10-01 → 2021-09-30Cons.Income before income taxes
Net income (owners)¥598m2021-10-01 → 2022-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥326m2020-10-01 → 2021-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥139m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥599m2021-10-01 → 2022-09-30Cons.Profit loss
Net income¥326m2020-10-01 → 2021-09-30Cons.Profit loss
Total assets¥3.0bnat 2022-09-30Cons.Assets
Total assets¥2.5bnat 2021-09-30Cons.Assets
Total assets¥1.9bnat 2020-09-30dCons.Total assets (5-year summary)
Total liabilities¥1.3bnat 2022-09-30Cons.Liabilities
Total liabilities¥1.2bnat 2021-09-30Cons.Liabilities
Net assets / equity¥1.8bnat 2022-09-30Cons.Net assets
Net assets / equity¥1.3bnat 2021-09-30Cons.Net assets
Net assets / equity¥953mat 2020-09-30dCons.Net assets
Cash and deposits¥1.8bnat 2022-09-30Cons.Cash and deposits
Cash and deposits¥1.5bnat 2021-09-30Cons.Cash and deposits
Cash & equivalents¥1.8bnat 2022-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2021-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2020-09-30dCons.Cash and cash equivalents
Operating cash flow¥620m2021-10-01 → 2022-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥519m2020-10-01 → 2021-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥367m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥144m2021-10-01 → 2022-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥114m2020-10-01 → 2021-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥63m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥188m2021-10-01 → 2022-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥2m2020-10-01 → 2021-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥37m2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥203.892021-10-01 → 2022-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥112.852020-10-01 → 2021-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥47.962019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥199.562021-10-01 → 2022-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥109.172020-10-01 → 2021-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥46.82019-10-01 → 2020-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥594.86at 2022-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥441.31at 2021-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥330.27at 2020-09-30dCons.Net assets per share (5-year summary)
Equity ratio57.6%at 2022-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio51.9%at 2021-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio50.3%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
ROE39.5%2021-10-01 → 2022-09-30Cons.Rate of return on equity (5-year summary)
ROE29.2%2020-10-01 → 2021-09-30Cons.Rate of return on equity (5-year summary)
ROE15.2%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
Employees268at 2022-09-30Cons.Number of employees
Employees229at 2021-09-30Cons.Number of employees
Employees176at 2020-09-30dCons.Number of employees
Revenue¥6.2bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥4.8bn2020-10-01 → 2021-09-30StandaloneNet sales
Revenue¥3.7bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.7bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2017-10-01 → 2018-09-30dStandaloneNet sales (5-year summary)
Operating income¥808m2021-10-01 → 2022-09-30StandaloneOperating income
Operating income¥504m2020-10-01 → 2021-09-30StandaloneOperating income
Ordinary income¥813m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥508m2020-10-01 → 2021-09-30StandaloneOrdinary income
Ordinary income¥264m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥95m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥150m2017-10-01 → 2018-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥813m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Profit before tax¥508m2020-10-01 → 2021-09-30StandaloneIncome before income taxes
Net income¥560m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income¥329m2020-10-01 → 2021-09-30StandaloneProfit loss
Net income¥173m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income¥56m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Net income¥110m2017-10-01 → 2018-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.9bnat 2022-09-30StandaloneAssets
Total assets¥2.4bnat 2021-09-30StandaloneAssets
Total assets¥1.8bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.3bnat 2018-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2022-09-30StandaloneLiabilities
Total liabilities¥1.1bnat 2021-09-30StandaloneLiabilities
Net assets / equity¥1.8bnat 2022-09-30StandaloneNet assets
Net assets / equity¥1.3bnat 2021-09-30StandaloneNet assets
Net assets / equity¥990mat 2020-09-30dStandaloneNet assets
Net assets / equity¥893mat 2019-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥834mat 2018-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2022-09-30StandaloneCash and deposits
Cash and deposits¥1.4bnat 2021-09-30StandaloneCash and deposits
Cash & equivalents¥769mat 2019-09-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.0bnat 2018-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥17m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥192m2017-10-01 → 2018-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥353m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥17m2017-10-01 → 2018-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥98m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥664m2017-10-01 → 2018-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥190.872021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥113.822020-10-01 → 2021-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.512019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥19.272018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.382017-10-01 → 2018-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥186.822021-10-01 → 2022-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥110.112020-10-01 → 2021-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥58.072019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥18.752018-10-01 → 2019-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥43.452017-10-01 → 2018-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥302021-10-01 → 2022-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥202020-10-01 → 2021-09-30StandaloneDividend paid per share (5-year summary)
Net assets per share¥592.45at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥454.16at 2021-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥342.8at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥305.75at 2019-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥287.07at 2018-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio61.0%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio54.4%at 2021-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio53.5%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.7%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio64.7%at 2018-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE36.5%2021-10-01 → 2022-09-30StandaloneRate of return on equity (5-year summary)
ROE28.5%2020-10-01 → 2021-09-30StandaloneRate of return on equity (5-year summary)
ROE18.4%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
ROE6.5%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
ROE25.3%2017-10-01 → 2018-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued3,000,400at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued2,955,600at 2021-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,461,100at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,461,000at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,453,000at 2018-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees198at 2022-09-30StandaloneNumber of employees
Employees172at 2021-09-30StandaloneNumber of employees
Employees134at 2020-09-30dStandaloneNumber of employees
Employees132at 2019-09-30dStandaloneNumber of employees
Employees75at 2018-09-30dStandaloneNumber 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 · 40
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment assetsat 2022-09-30¥1.6bn
Idle Real Estate Utilization Businessreportable segmentcapex2021-10-01 → 2022-09-30¥127m
Idle Real Estate Utilization Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥55m
Idle Real Estate Utilization Businessreportable segmentemployeesat 2022-09-30231 pure
Idle Real Estate Utilization Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥6.2bn
Idle Real Estate Utilization Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥6.2bn
Idle Real Estate Utilization Businessreportable segmentsegment assetsat 2022-09-30¥1.4bn
Idle Real Estate Utilization Businessreportable segmentsegment profit2021-10-01 → 2022-09-30¥866m
Visualization Businessreportable segmentcapex2021-10-01 → 2022-09-30¥3m
Visualization Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥5m
Visualization Businessreportable segmentemployeesat 2022-09-3036 pure
Visualization Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥185m
Visualization Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥185m
Visualization Businessreportable segmentsegment assetsat 2022-09-30¥88m
Visualization Businessreportable segmentsegment profit2021-10-01 → 2022-09-30¥13m
—segment totalcapex2021-10-01 → 2022-09-30¥130m
—segment totaldepreciation2021-10-01 → 2022-09-30¥60m
—segment totalrevenue2021-10-01 → 2022-09-30¥6.4bn
—segment totalrevenue external2021-10-01 → 2022-09-30¥6.4bn
—segment totalsegment assetsat 2022-09-30¥1.5bn
—segment totalsegment profit2021-10-01 → 2022-09-30¥878m
Reconciling Itemsreconcilingsegment assetsat 2021-09-30¥1.4bn
Idle Real Estate Utilization Businessreportable segmentcapex2020-10-01 → 2021-09-30¥84m
Idle Real Estate Utilization Businessreportable segmentdepreciation2020-10-01 → 2021-09-30¥37m
Idle Real Estate Utilization Businessreportable segmentrevenue2020-10-01 → 2021-09-30¥4.8bn
Idle Real Estate Utilization Businessreportable segmentrevenue external2020-10-01 → 2021-09-30¥4.8bn
Idle Real Estate Utilization Businessreportable segmentsegment assetsat 2021-09-30¥944m
Idle Real Estate Utilization Businessreportable segmentsegment profit2020-10-01 → 2021-09-30¥502m
Visualization Businessreportable segmentcapex2020-10-01 → 2021-09-30¥4m
Visualization Businessreportable segmentdepreciation2020-10-01 → 2021-09-30¥7m
Visualization Businessreportable segmentrevenue2020-10-01 → 2021-09-30¥132m
Visualization Businessreportable segmentrevenue external2020-10-01 → 2021-09-30¥132m
Visualization Businessreportable segmentsegment assetsat 2021-09-30¥83m
Visualization Businessreportable segmentsegment profit2020-10-01 → 2021-09-30¥6m
—segment totalcapex2020-10-01 → 2021-09-30¥88m
—segment totaldepreciation2020-10-01 → 2021-09-30¥44m
—segment totalrevenue2020-10-01 → 2021-09-30¥5.0bn
—segment totalrevenue external2020-10-01 → 2021-09-30¥5.0bn
—segment totalsegment assetsat 2021-09-30¥1.0bn
—segment totalsegment profit2020-10-01 → 2021-09-30¥508m

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

All source rows · 1,260
ItemContextValueUnit
Property plant and equipmentCurrentYearInstant120946000JPY
GoodwillPrior1YearInstant62966000JPY
GoodwillCurrentYearInstant55095000JPY
SoftwarePrior1YearInstant52834000JPY
SoftwareCurrentYearInstant55529000JPY
Other iaPrior1YearInstant51962000JPY
Other iaCurrentYearInstant113274000JPY
Intangible assetsPrior1YearInstant167763000JPY
Intangible assetsCurrentYearInstant223900000JPY
Guarantee deposits ioaPrior1YearInstant120154000JPY
Guarantee deposits ioaCurrentYearInstant161992000JPY
Deferred tax assetsPrior1YearInstant49267000JPY
Deferred tax assetsCurrentYearInstant74671000JPY
Other ioaPrior1YearInstant152377000JPY
Other ioaCurrentYearInstant171966000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-4790000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-8737000JPY
Investments and other assetsPrior1YearInstant317009000JPY
Investments and other assetsCurrentYearInstant399892000JPY
Noncurrent assetsPrior1YearInstant590747000JPY
Noncurrent assetsCurrentYearInstant744738000JPY
AssetsPrior1YearInstant2475359000JPY
AssetsCurrentYearInstant3036006000JPY
Accounts payable otherPrior1YearInstant74757000JPY
Accounts payable otherCurrentYearInstant91887000JPY
Income taxes payablePrior1YearInstant148702000JPY
Income taxes payableCurrentYearInstant218716000JPY
Accrued consumption taxesPrior1YearInstant65957000JPY
Accrued consumption taxesCurrentYearInstant75518000JPY
Unearned revenuePrior1YearInstant141282000JPY
Unearned revenueCurrentYearInstant204282000JPY
Contract liabilitiesPrior1YearInstant-JPY
Contract liabilitiesCurrentYearInstant89947000JPY
Provision for bonusesPrior1YearInstant33917000JPY
Provision for bonusesCurrentYearInstant50055000JPY
Current portion of long term loans payablePrior1YearInstant47632000JPY
Current portion of long term loans payableCurrentYearInstant45286000JPY
Other clPrior1YearInstant51736000JPY
Other clCurrentYearInstant66470000JPY
Current liabilitiesPrior1YearInstant563987000JPY
Current liabilitiesCurrentYearInstant842164000JPY
Long term loans payablePrior1YearInstant124852000JPY
Long term loans payableCurrentYearInstant79566000JPY
Guarantee deposits received2 nclPrior1YearInstant443221000JPY
Guarantee deposits received2 nclCurrentYearInstant289955000JPY
Net defined benefit liabilityPrior1YearInstant6300000JPY
Net defined benefit liabilityCurrentYearInstant7200000JPY
Asset retirement obligations nclPrior1YearInstant39841000JPY
Asset retirement obligations nclCurrentYearInstant48197000JPY
Other nclPrior1YearInstant2005000JPY

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 2021-09-30pass rounding
balance sheet identityconsolidated 2022-09-30pass
balance sheet identitynon_consolidated 2021-09-30pass
balance sheet identitynon_consolidated 2022-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-09-30pass
statement vs summary · net assetsconsolidated 2021-09-30pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2020-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net income attributable to parentconsolidated 2020-10-01/2021-09-30pass
statement vs summary · net income attributable to parentconsolidated 2021-10-01/2022-09-30pass
statement vs summary · operating cash flowconsolidated 2020-10-01/2021-09-30pass
statement vs summary · operating cash flowconsolidated 2021-10-01/2022-09-30pass
statement vs summary · revenueconsolidated 2020-10-01/2021-09-30pass
statement vs summary · revenueconsolidated 2021-10-01/2022-09-30pass
statement vs summary · revenuenon_consolidated 2020-10-01/2021-09-30pass
statement vs summary · revenuenon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · total assetsconsolidated 2021-09-30pass
statement vs summary · total assetsconsolidated 2022-09-30pass
statement vs summary · total assetsnon_consolidated 2021-09-30pass
statement vs summary · total assetsnon_consolidated 2022-09-30pass