Annual report

Period2022-10-01 → 2023-09-30
Filed2024-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks22 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥9.8bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥11.1bn2022-10-01 → 2023-09-30Cons.Operating revenue1
Revenue¥7.5bn2021-10-01 → 2022-09-30Cons.Net sales
Revenue¥8.6bn2021-10-01 → 2022-09-30Cons.Operating revenue1
Revenue¥7.8bn2020-10-01 → 2021-09-30dCons.Operating revenue1 (5-year summary)
Revenue¥6.8bn2019-10-01 → 2020-09-30dCons.Operating revenue1 (5-year summary)
Revenue¥8.6bn2018-10-01 → 2019-09-30dCons.Operating revenue1 (5-year summary)
Operating income¥74m2022-10-01 → 2023-09-30Cons.Operating income
Operating income¥501m2021-10-01 → 2022-09-30Cons.Operating income
Ordinary income¥129m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥842m2021-10-01 → 2022-09-30Cons.Ordinary income
Ordinary income¥501m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥242m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥386m2018-10-01 → 2019-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥110m2022-10-01 → 2023-09-30Cons.Income before income taxes
Profit before tax¥517m2021-10-01 → 2022-09-30Cons.Income before income taxes
Net income (owners)−¥352m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥501m2021-10-01 → 2022-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥200m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.6bn2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥247m2018-10-01 → 2019-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥322m2022-10-01 → 2023-09-30Cons.Profit loss
Net income¥504m2021-10-01 → 2022-09-30Cons.Profit loss
Total assets¥14.8bnat 2023-09-30Cons.Assets
Total assets¥9.6bnat 2022-09-30Cons.Assets
Total assets¥8.5bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥9.5bnat 2020-09-30dCons.Total assets (5-year summary)
Total assets¥7.6bnat 2019-09-30dCons.Total assets (5-year summary)
Total liabilities¥12.7bnat 2023-09-30Cons.Liabilities
Total liabilities¥7.4bnat 2022-09-30Cons.Liabilities
Net assets / equity¥2.0bnat 2023-09-30Cons.Net assets
Net assets / equity¥2.2bnat 2022-09-30Cons.Net assets
Net assets / equity¥1.8bnat 2021-09-30dCons.Net assets
Net assets / equity¥1.7bnat 2020-09-30dCons.Net assets (5-year summary)
Net assets / equity¥2.6bnat 2019-09-30dCons.Net assets (5-year summary)
Cash and deposits¥2.2bnat 2023-09-30Cons.Cash and deposits
Cash and deposits¥1.6bnat 2022-09-30Cons.Cash and deposits
Cash & equivalents¥2.1bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2022-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2021-09-30dCons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥929mat 2019-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥712m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥16m2021-10-01 → 2022-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥554m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥898m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥2.6bn2018-10-01 → 2019-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥567m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥338m2021-10-01 → 2022-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥232m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥194m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥206m2018-10-01 → 2019-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥2.0bn2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥201m2021-10-01 → 2022-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.5bn2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥3.1bn2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥2.6bn2018-10-01 → 2019-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-28.382022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥40.762021-10-01 → 2022-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥16.572020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-148.982019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥25.252018-10-01 → 2019-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥40.652021-10-01 → 2022-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥15.92020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥23.232018-10-01 → 2019-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥159.51at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥179.43at 2022-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥144.57at 2021-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥128.12at 2020-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥247.54at 2019-09-30dCons.Net assets per share (5-year summary)
Equity ratio13.6%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio22.9%at 2022-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio20.9%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio15.7%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio33.8%at 2019-09-30dCons.Equity to asset ratio (5-year summary)
ROE25.2%2021-10-01 → 2022-09-30Cons.Rate of return on equity (5-year summary)
ROE12.3%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
ROE14.1%2018-10-01 → 2019-09-30dCons.Rate of return on equity (5-year summary)
Employees811at 2023-09-30Cons.Number of employees
Employees604at 2022-09-30Cons.Number of employees
Employees575at 2021-09-30dCons.Number of employees
Employees509at 2020-09-30dCons.Number of employees
Employees360at 2019-09-30dCons.Number of employees
Revenue¥931m2022-10-01 → 2023-09-30StandaloneOperating revenue1
Revenue¥1.4bn2021-10-01 → 2022-09-30StandaloneOperating revenue1
Revenue¥2.7bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥748m2020-10-01 → 2021-09-30dStandaloneOperating revenue1 (5-year summary)
Revenue¥4.4bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥3.7bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Operating income¥214m2022-10-01 → 2023-09-30StandaloneOperating income
Operating income¥774m2021-10-01 → 2022-09-30StandaloneOperating income
Ordinary income¥286m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥644m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥146m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥101m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥12m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥43m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Profit before tax¥144m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Net income−¥223m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income¥222m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income¥77m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income−¥1.6bn2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income¥12m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Total assets¥4.3bnat 2023-09-30StandaloneAssets
Total assets¥3.8bnat 2022-09-30StandaloneAssets
Total assets¥4.5bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥6.6bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥6.2bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥3.2bnat 2023-09-30StandaloneLiabilities
Total liabilities¥2.6bnat 2022-09-30StandaloneLiabilities
Net assets / equity¥1.1bnat 2023-09-30StandaloneNet assets
Net assets / equity¥1.2bnat 2022-09-30StandaloneNet assets
Net assets / equity¥929mat 2021-09-30dStandaloneNet assets
Net assets / equity¥1.3bnat 2020-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥2.4bnat 2019-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥386mat 2023-09-30StandaloneCash and deposits
Cash and deposits¥44mat 2022-09-30StandaloneCash and deposits
EPS (basic)¥-17.992022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.082021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.42020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-145.252019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.212018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥18.032021-10-01 → 2022-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥6.132020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥1.112018-10-01 → 2019-09-30dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥85.91at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥93.45at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥74.96at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥112.59at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥227.3at 2019-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio25.4%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio30.6%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio20.3%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio19.8%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio38.3%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE21.5%2021-10-01 → 2022-09-30StandaloneRate of return on equity (5-year summary)
ROE7.0%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE0.7%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued12,562,000at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued12,293,600at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued12,249,600at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,620,100at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued10,410,500at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees24at 2023-09-30StandaloneNumber of employees
Employees22at 2022-09-30StandaloneNumber of employees
Employees18at 2021-09-30dStandaloneNumber of employees
Employees115at 2020-09-30dStandaloneNumber of employees
Employees83at 2019-09-30dStandaloneNumber 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 · 47
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-10-01 → 2023-09-30¥41m
Reconciling Itemsreconcilingdepreciation2022-10-01 → 2023-09-30¥26m
Reconciling Itemsreconcilingsegment assetsat 2023-09-30¥1.6bn
Reconciling Itemsreconcilingsegment profit2022-10-01 → 2023-09-30−¥727m
Overseas Business Finance And HRreportable segmentcapex2022-10-01 → 2023-09-30¥66m
Overseas Business Finance And HRreportable segmentdepreciation2022-10-01 → 2023-09-30¥58m
Overseas Business Finance And HRreportable segmentemployeesat 2023-09-30499 pure
Overseas Business Finance And HRreportable segmentrevenue2022-10-01 → 2023-09-30¥1.5bn
Overseas Business Finance And HRreportable segmentrevenue external2022-10-01 → 2023-09-30¥1.5bn
Overseas Business Finance And HRreportable segmentsegment assetsat 2023-09-30¥8.8bn
Overseas Business Finance And HRreportable segmentsegment profit2022-10-01 → 2023-09-30−¥240m
Re Business Reuse And Recyclereportable segmentcapex2022-10-01 → 2023-09-30¥328m
Re Business Reuse And Recyclereportable segmentdepreciation2022-10-01 → 2023-09-30¥156m
Re Business Reuse And Recyclereportable segmentemployeesat 2023-09-30288 pure
Re Business Reuse And Recyclereportable segmentrevenue2022-10-01 → 2023-09-30¥9.5bn
Re Business Reuse And Recyclereportable segmentrevenue external2022-10-01 → 2023-09-30¥9.5bn
Re Business Reuse And Recyclereportable segmentsegment assetsat 2023-09-30¥4.4bn
Re Business Reuse And Recyclereportable segmentsegment profit2022-10-01 → 2023-09-30¥1.0bn
—segment totalcapex2022-10-01 → 2023-09-30¥394m
—segment totaldepreciation2022-10-01 → 2023-09-30¥214m
—segment totalemployeesat 2023-09-30787 pure
—segment totalrevenue2022-10-01 → 2023-09-30¥11.1bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥11.1bn
—segment totalsegment assetsat 2023-09-30¥13.2bn
—segment totalsegment profit2022-10-01 → 2023-09-30¥800m
Reconciling Itemsreconcilingcapex2021-10-01 → 2022-09-30¥6m
Reconciling Itemsreconcilingdepreciation2021-10-01 → 2022-09-30¥20m
Reconciling Itemsreconcilingsegment assetsat 2022-09-30¥617m
Reconciling Itemsreconcilingsegment profit2021-10-01 → 2022-09-30−¥672m
Overseas Business Finance And HRreportable segmentcapex2021-10-01 → 2022-09-30¥19m
Overseas Business Finance And HRreportable segmentdepreciation2021-10-01 → 2022-09-30¥63m
Overseas Business Finance And HRreportable segmentrevenue2021-10-01 → 2022-09-30¥1.2bn
Overseas Business Finance And HRreportable segmentrevenue external2021-10-01 → 2022-09-30¥1.2bn
Overseas Business Finance And HRreportable segmentsegment assetsat 2022-09-30¥7.4bn
Overseas Business Finance And HRreportable segmentsegment profit2021-10-01 → 2022-09-30−¥69m
Re Business Reuse And Recyclereportable segmentcapex2021-10-01 → 2022-09-30¥187m
Re Business Reuse And Recyclereportable segmentdepreciation2021-10-01 → 2022-09-30¥78m
Re Business Reuse And Recyclereportable segmentrevenue2021-10-01 → 2022-09-30¥7.4bn
Re Business Reuse And Recyclereportable segmentrevenue external2021-10-01 → 2022-09-30¥7.4bn
Re Business Reuse And Recyclereportable segmentsegment assetsat 2022-09-30¥1.6bn
Re Business Reuse And Recyclereportable segmentsegment profit2021-10-01 → 2022-09-30¥1.2bn
—segment totalcapex2021-10-01 → 2022-09-30¥206m
—segment totaldepreciation2021-10-01 → 2022-09-30¥141m
—segment totalrevenue2021-10-01 → 2022-09-30¥8.6bn
—segment totalrevenue external2021-10-01 → 2022-09-30¥8.6bn
—segment totalsegment assetsat 2022-09-30¥9.0bn
—segment totalsegment profit2021-10-01 → 2022-09-30¥1.2bn

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

All source rows · 1,443
ItemContextValueUnit
Technology assets iaCurrentYearInstant138857000JPY
SoftwarePrior1YearInstant168047000JPY
SoftwareCurrentYearInstant303926000JPY
Other iaPrior1YearInstant68797000JPY
Other iaCurrentYearInstant92039000JPY
Intangible assetsPrior1YearInstant254557000JPY
Intangible assetsCurrentYearInstant1065930000JPY
Long term time depositsPrior1YearInstant287338000JPY
Long term time depositsCurrentYearInstant743238000JPY
Investment securitiesPrior1YearInstant15373000JPY
Investment securitiesCurrentYearInstant19153000JPY
Deferred tax assetsPrior1YearInstant309520000JPY
Deferred tax assetsCurrentYearInstant296031000JPY
Other ioaPrior1YearInstant244324000JPY
Other ioaCurrentYearInstant616497000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-177410000JPY
Investments and other assetsPrior1YearInstant856557000JPY
Investments and other assetsCurrentYearInstant1497511000JPY
Noncurrent assetsPrior1YearInstant1449250000JPY
Noncurrent assetsCurrentYearInstant3935835000JPY
Deferred assetsPrior1YearInstant8516000JPY
Deferred assetsCurrentYearInstant6625000JPY
AssetsPrior1YearInstant9624492000JPY
AssetsCurrentYearInstant14785200000JPY
Accounts payable tradePrior1YearInstant42239000JPY
Accounts payable tradeCurrentYearInstant57677000JPY
Short term loans payablePrior1YearInstant597284000JPY
Short term loans payableCurrentYearInstant1752000000JPY
Current portion of long term loans payablePrior1YearInstant2230963000JPY
Current portion of long term loans payableCurrentYearInstant2271689000JPY
Accounts payable otherPrior1YearInstant309205000JPY
Accounts payable otherCurrentYearInstant505398000JPY
Accrued expensesPrior1YearInstant293182000JPY
Accrued expensesCurrentYearInstant442265000JPY
Lease obligations clPrior1YearInstant43241000JPY
Lease obligations clCurrentYearInstant83492000JPY
Income taxes payablePrior1YearInstant179725000JPY
Income taxes payableCurrentYearInstant44915000JPY
Provision for bonusesPrior1YearInstant48414000JPY
Provision for bonusesCurrentYearInstant60666000JPY
Provision for repairsPrior1YearInstant-JPY
Provision for repairsCurrentYearInstant7238000JPY
Other clPrior1YearInstant314736000JPY
Other clCurrentYearInstant547052000JPY
Current liabilitiesPrior1YearInstant4058992000JPY
Current liabilitiesCurrentYearInstant5772397000JPY
Bonds payablePrior1YearInstant70000000JPY
Bonds payableCurrentYearInstant79000000JPY
Long term loans payablePrior1YearInstant3184983000JPY

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 · 22 of 24 passed
balance sheet identityconsolidated 2022-09-30pass
balance sheet identityconsolidated 2023-09-30pass
balance sheet identitynon_consolidated 2022-09-30pass
balance sheet identitynon_consolidated 2023-09-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-09-30pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2021-10-01/2022-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2021-10-01/2022-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2021-10-01/2022-09-30mismatch
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30mismatch
statement vs summary · revenuenon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · total assetsconsolidated 2022-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2022-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass