Annual report

Period2023-10-01 → 2024-09-30
Filed2024-12-20
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 157
MetricValuePeriodScopeSource row
Revenue¥10.5bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥8.3bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥6.4bn2021-10-01 → 2022-09-30dCons.Net sales (5-year summary)
Revenue¥5.0bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Revenue¥3.8bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Operating income¥1.8bn2023-10-01 → 2024-09-30Cons.Operating income
Operating income¥1.3bn2022-10-01 → 2023-09-30Cons.Operating income
Ordinary income¥1.8bn2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥1.3bn2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥872m2021-10-01 → 2022-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥506m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥223m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.8bn2023-10-01 → 2024-09-30Cons.Income before income taxes
Profit before tax¥1.3bn2022-10-01 → 2023-09-30Cons.Income before income taxes
Net income (owners)¥1.3bn2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥879m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥598m2021-10-01 → 2022-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥326m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥139m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.3bn2023-10-01 → 2024-09-30Cons.Profit loss
Net income¥880m2022-10-01 → 2023-09-30Cons.Profit loss
Total assets¥5.6bnat 2024-09-30Cons.Assets
Total assets¥4.0bnat 2023-09-30Cons.Assets
Total assets¥3.0bnat 2022-09-30dCons.Total assets (5-year summary)
Total assets¥2.5bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥1.9bnat 2020-09-30dCons.Total assets (5-year summary)
Total liabilities¥1.8bnat 2024-09-30Cons.Liabilities
Total liabilities¥1.4bnat 2023-09-30Cons.Liabilities
Net assets / equity¥3.7bnat 2024-09-30Cons.Net assets
Net assets / equity¥2.6bnat 2023-09-30Cons.Net assets
Net assets / equity¥1.8bnat 2022-09-30dCons.Net assets
Net assets / equity¥1.3bnat 2021-09-30dCons.Net assets (5-year summary)
Net assets / equity¥953mat 2020-09-30dCons.Net assets (5-year summary)
Cash and deposits¥3.1bnat 2024-09-30Cons.Cash and deposits
Cash and deposits¥2.1bnat 2023-09-30Cons.Cash and deposits
Cash & equivalents¥3.1bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2022-09-30dCons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.3bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥621m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥620m2021-10-01 → 2022-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥519m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥367m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥254m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥200m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥144m2021-10-01 → 2022-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥114m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥63m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥106m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥100m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥188m2021-10-01 → 2022-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥2m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥37m2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥218.152023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥149.222022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥101.942021-10-01 → 2022-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥56.432020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥23.982019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥215.082023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥146.82022-10-01 → 2023-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥99.782021-10-01 → 2022-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥54.592020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥23.42019-10-01 → 2020-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥630.88at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥432.82at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥297.43at 2022-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥220.66at 2021-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥165.13at 2020-09-30dCons.Net assets per share (5-year summary)
Equity ratio67.1%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio64.1%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio57.6%at 2022-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio51.9%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio50.3%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
ROE41.0%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE40.9%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE39.5%2021-10-01 → 2022-09-30dCons.Rate of return on equity (5-year summary)
ROE29.2%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
ROE15.2%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
Employees384at 2024-09-30Cons.Number of employees
Employees349at 2023-09-30Cons.Number of employees
Employees268at 2022-09-30dCons.Number of employees
Employees229at 2021-09-30dCons.Number of employees
Employees176at 2020-09-30dCons.Number of employees
Revenue¥10.1bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥7.9bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥6.2bn2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥4.8bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥3.7bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Operating income¥1.6bn2023-10-01 → 2024-09-30StandaloneOperating income
Operating income¥1.1bn2022-10-01 → 2023-09-30StandaloneOperating income
Ordinary income¥1.7bn2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥1.1bn2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥813m2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥508m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥264m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.7bn2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Profit before tax¥1.1bn2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Net income¥1.2bn2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥772m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income¥560m2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
Net income¥329m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥173m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Total assets¥5.1bnat 2024-09-30StandaloneAssets
Total assets¥3.6bnat 2023-09-30StandaloneAssets
Total assets¥2.9bnat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.6bnat 2024-09-30StandaloneLiabilities
Total liabilities¥1.1bnat 2023-09-30StandaloneLiabilities
Net assets / equity¥3.5bnat 2024-09-30StandaloneNet assets
Net assets / equity¥2.5bnat 2023-09-30StandaloneNet assets
Net assets / equity¥1.8bnat 2022-09-30dStandaloneNet assets
Net assets / equity¥1.3bnat 2021-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥990mat 2020-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥2.6bnat 2024-09-30StandaloneCash and deposits
Cash and deposits¥1.7bnat 2023-09-30StandaloneCash and deposits
EPS (basic)¥198.832023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥131.112022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥95.442021-10-01 → 2022-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥56.912020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.762019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥196.042023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥128.982022-10-01 → 2023-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥93.412021-10-01 → 2022-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥55.062020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥29.042019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥252023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥202022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥302021-10-01 → 2022-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥202020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥592.73at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥413.72at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥296.23at 2022-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥227.08at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥171.4at 2020-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio68.2%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.9%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio61.0%at 2022-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.4%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio53.5%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE39.5%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE36.9%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE36.5%2021-10-01 → 2022-09-30dStandaloneRate of return on equity (5-year summary)
ROE28.5%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE18.4%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued6,026,800at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,017,600at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,000,400at 2022-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,955,600at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,461,100at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees275at 2024-09-30StandaloneNumber of employees
Employees235at 2023-09-30StandaloneNumber of employees
Employees198at 2022-09-30dStandaloneNumber of employees
Employees172at 2021-09-30dStandaloneNumber of employees
Employees134at 2020-09-30dStandaloneNumber 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 · 31
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥11m
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥11m
Reconciling Itemsreconcilingsegment assetsat 2024-09-30¥2.6bn
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥5m
Visualization Businessreportable segmentcapex2023-10-01 → 2024-09-30¥11m
Visualization Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥5m
Visualization Businessreportable segmentemployeesat 2024-09-3047 pure
Visualization Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥214m
Visualization Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥214m
Visualization Businessreportable segmentsegment assetsat 2024-09-30¥92m
Visualization Businessreportable segmentsegment profit2023-10-01 → 2024-09-30−¥261,000
—segment totalcapex2023-10-01 → 2024-09-30¥246m
—segment totaldepreciation2023-10-01 → 2024-09-30¥133m
—segment totalrevenue2023-10-01 → 2024-09-30¥10.6bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥10.5bn
—segment totalrevenue intersegment2023-10-01 → 2024-09-30¥11m
—segment totalsegment assetsat 2024-09-30¥3.0bn
—segment totalsegment profit2023-10-01 → 2024-09-30¥1.8bn
Reconciling Itemsreconcilingsegment assetsat 2023-09-30¥1.7bn
Visualization Businessreportable segmentcapex2022-10-01 → 2023-09-30¥4m
Visualization Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥6m
Visualization Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥213m
Visualization Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥213m
Visualization Businessreportable segmentsegment assetsat 2023-09-30¥113m
Visualization Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥15m
—segment totalcapex2022-10-01 → 2023-09-30¥189m
—segment totaldepreciation2022-10-01 → 2023-09-30¥103m
—segment totalrevenue2022-10-01 → 2023-09-30¥8.3bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥8.3bn
—segment totalsegment assetsat 2023-09-30¥2.3bn
—segment totalsegment profit2022-10-01 → 2023-09-30¥1.3bn

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

All source rows · 1,222
ItemContextValueUnit
Performance based remuneration remuneration by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember-JPY
Non monetary remuneration remuneration by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember-JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember-
Total amount of remuneration etc remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember26500000JPY
Fixed remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember26500000JPY
Performance based remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember-JPY
Non monetary remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember-JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember5
Cash and depositsPrior1YearInstant2095936000JPY
Cash and depositsCurrentYearInstant3071529000JPY
Accounts receivable tradePrior1YearInstant106638000JPY
Accounts receivable tradeCurrentYearInstant147686000JPY
Work in processPrior1YearInstant1548000JPY
Work in processCurrentYearInstant2550000JPY
Real estate for salePrior1YearInstant288995000JPY
Real estate for saleCurrentYearInstant395560000JPY
Prepaid expensesPrior1YearInstant535586000JPY
Prepaid expensesCurrentYearInstant708577000JPY
Other caPrior1YearInstant38624000JPY
Other caCurrentYearInstant56224000JPY
Allowance for doubtful accounts caPrior1YearInstant-10205000JPY
Allowance for doubtful accounts caCurrentYearInstant-14115000JPY
Current assetsPrior1YearInstant3057123000JPY
Current assetsCurrentYearInstant4368014000JPY
Building equipment and structures net amountPrior1YearInstant95813000JPY
Building equipment and structures net amountCurrentYearInstant83735000JPY
Tools furniture and fixtures netPrior1YearInstant39047000JPY
Tools furniture and fixtures netCurrentYearInstant31905000JPY
Property plant and equipmentPrior1YearInstant134860000JPY
Property plant and equipmentCurrentYearInstant115640000JPY
GoodwillPrior1YearInstant47225000JPY
GoodwillCurrentYearInstant39354000JPY
SoftwarePrior1YearInstant133284000JPY
SoftwareCurrentYearInstant181765000JPY
Other iaPrior1YearInstant116456000JPY
Other iaCurrentYearInstant201420000JPY
Intangible assetsPrior1YearInstant296965000JPY
Intangible assetsCurrentYearInstant422539000JPY
Guarantee deposits ioaPrior1YearInstant200168000JPY
Guarantee deposits ioaCurrentYearInstant276507000JPY
Deferred tax assetsPrior1YearInstant117398000JPY
Deferred tax assetsCurrentYearInstant187571000JPY
Other ioaPrior1YearInstant190469000JPY
Other ioaCurrentYearInstant206344000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-13952000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-22573000JPY
Investments and other assetsPrior1YearInstant494083000JPY
Investments and other assetsCurrentYearInstant647849000JPY
Noncurrent assetsPrior1YearInstant925908000JPY
Noncurrent assetsCurrentYearInstant1186029000JPY

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 2023-09-30pass
balance sheet identityconsolidated 2024-09-30pass
balance sheet identitynon_consolidated 2023-09-30pass
balance sheet identitynon_consolidated 2024-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsconsolidated 2024-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsconsolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass