Annual report

Period2023-10-01 → 2024-09-30
Filed2024-12-18
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥8.0bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥7.0bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥6.3bn2021-10-01 → 2022-09-30dCons.Net sales (5-year summary)
Revenue¥5.5bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Revenue¥5.8bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Operating income¥2.3bn2023-10-01 → 2024-09-30Cons.Operating income
Operating income¥2.1bn2022-10-01 → 2023-09-30Cons.Operating income
Ordinary income¥2.3bn2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥2.1bn2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥1.7bn2021-10-01 → 2022-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥960m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.2bn2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.3bn2023-10-01 → 2024-09-30Cons.Income before income taxes
Profit before tax¥2.1bn2022-10-01 → 2023-09-30Cons.Income before income taxes
Net income (owners)¥1.5bn2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.4bn2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.1bn2021-10-01 → 2022-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥543m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥668m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.5bn2023-10-01 → 2024-09-30Cons.Profit loss
Net income¥1.5bn2022-10-01 → 2023-09-30Cons.Profit loss
Total assets¥8.7bnat 2024-09-30Cons.Assets
Total assets¥8.2bnat 2023-09-30Cons.Assets
Total assets¥8.2bnat 2022-09-30dCons.Total assets (5-year summary)
Total assets¥7.4bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥8.1bnat 2020-09-30dCons.Total assets (5-year summary)
Total liabilities¥1.8bnat 2024-09-30Cons.Liabilities
Total liabilities¥2.4bnat 2023-09-30Cons.Liabilities
Net assets / equity¥6.9bnat 2024-09-30Cons.Net assets
Net assets / equity¥5.8bnat 2023-09-30Cons.Net assets
Net assets / equity¥4.6bnat 2022-09-30dCons.Net assets
Net assets / equity¥3.6bnat 2021-09-30dCons.Net assets (5-year summary)
Net assets / equity¥3.5bnat 2020-09-30dCons.Net assets (5-year summary)
Cash and deposits¥4.9bnat 2024-09-30Cons.Cash and deposits
Cash and deposits¥4.6bnat 2023-09-30Cons.Cash and deposits
Cash & equivalents¥4.9bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥4.6bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥5.1bnat 2022-09-30dCons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥5.6bnat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.7bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥719m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.5bn2021-10-01 → 2022-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥865m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥816m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥167m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥28m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥76m2021-10-01 → 2022-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥488m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥79m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.2bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.1bn2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.2bn2021-10-01 → 2022-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.3bn2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥3.2bn2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥46.392023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥45.012022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥33.532021-10-01 → 2022-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥16.642020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥20.242019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥16.632020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥20.222019-10-01 → 2020-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥208.81at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥175.32at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥137.34at 2022-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥108.68at 2021-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥104.6at 2020-09-30dCons.Net assets per share (5-year summary)
Equity ratio77.1%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio68.9%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio54.1%at 2022-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio47.8%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio42.1%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
ROE24.2%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE28.8%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE27.2%2021-10-01 → 2022-09-30dCons.Rate of return on equity (5-year summary)
ROE15.6%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
ROE19.9%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
Employees320at 2024-09-30Cons.Number of employees
Employees292at 2023-09-30Cons.Number of employees
Employees263at 2022-09-30dCons.Number of employees
Employees258at 2021-09-30dCons.Number of employees
Employees253at 2020-09-30dCons.Number of employees
Revenue¥6.8bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥6.1bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥5.3bn2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥4.8bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥5.0bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Operating income¥2.0bn2023-10-01 → 2024-09-30StandaloneOperating income
Operating income¥2.0bn2022-10-01 → 2023-09-30StandaloneOperating income
Ordinary income¥2.0bn2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥2.1bn2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥1.7bn2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.1bn2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.3bn2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.0bn2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Profit before tax¥2.1bn2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Net income¥1.4bn2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥1.6bn2022-10-01 → 2023-09-30StandaloneProfit loss
Net income¥958m2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
Net income¥446m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥532m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Total assets¥7.4bnat 2024-09-30StandaloneAssets
Total assets¥7.2bnat 2023-09-30StandaloneAssets
Total assets¥6.9bnat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥6.7bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥7.5bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2024-09-30StandaloneLiabilities
Total liabilities¥2.3bnat 2023-09-30StandaloneLiabilities
Net assets / equity¥5.9bnat 2024-09-30StandaloneNet assets
Net assets / equity¥4.9bnat 2023-09-30StandaloneNet assets
Net assets / equity¥3.5bnat 2022-09-30dStandaloneNet assets
Net assets / equity¥3.0bnat 2021-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥3.0bnat 2020-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥3.5bnat 2024-09-30StandaloneCash and deposits
Cash and deposits¥3.6bnat 2023-09-30StandaloneCash and deposits
EPS (basic)¥43.112023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.272022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.672021-10-01 → 2022-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.672020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.132019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥13.672020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥16.122019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥192023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥132022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-10-01 → 2022-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥62019-10-01 → 2020-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥181.79at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥151.09at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥109.02at 2022-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥91.49at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥91.3at 2020-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio79.1%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.7%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.5%at 2022-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio44.4%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio39.7%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE25.9%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE37.9%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE29.6%2021-10-01 → 2022-09-30dStandaloneRate of return on equity (5-year summary)
ROE15.0%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE17.8%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued33,635,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued33,635,000at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued33,635,000at 2022-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued33,635,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued33,617,500at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees270at 2024-09-30StandaloneNumber of employees
Employees243at 2023-09-30StandaloneNumber of employees
Employees223at 2022-09-30dStandaloneNumber of employees
Employees210at 2021-09-30dStandaloneNumber of employees
Employees207at 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 · 42
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-10-01 → 2024-09-30−¥3m
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥193m
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥193m
Saa S Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥24m
Saa S Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥488m
Saa S Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥315m
Saa S Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥172m
Saa S Businessreportable segmentsegment profit2023-10-01 → 2024-09-30−¥151m
Solution Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥122m
Solution Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥7.7bn
Solution Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥7.7bn
Solution Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥20m
Solution Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥2.5bn
—segment totaldepreciation2023-10-01 → 2024-09-30¥146m
—segment totalemployeesat 2024-09-30300 pure
—segment totalrevenue2023-10-01 → 2024-09-30¥8.2bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥8.0bn
—segment totalrevenue intersegment2023-10-01 → 2024-09-30¥193m
—segment totalsegment profit2023-10-01 → 2024-09-30¥2.3bn
Total Of Reportable Segments And Otherssegment totaldepreciation2023-10-01 → 2024-09-30¥146m
Total Of Reportable Segments And Otherssegment totalrevenue2023-10-01 → 2024-09-30¥8.2bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-10-01 → 2024-09-30¥8.0bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-10-01 → 2024-09-30¥193m
Total Of Reportable Segments And Otherssegment totalsegment profit2023-10-01 → 2024-09-30¥2.3bn
Reconciling Itemsreconcilingrevenue2022-10-01 → 2023-09-30−¥187m
Reconciling Itemsreconcilingrevenue intersegment2022-10-01 → 2023-09-30−¥187m
Saa S Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥20m
Saa S Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥333m
Saa S Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥190m
Saa S Businessreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥144m
Saa S Businessreportable segmentsegment profit2022-10-01 → 2023-09-30−¥135m
Solution Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥117m
Solution Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥6.9bn
Solution Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥6.8bn
Solution Businessreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥44m
Solution Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥2.2bn
—segment totaldepreciation2022-10-01 → 2023-09-30¥136m
—segment totalrevenue2022-10-01 → 2023-09-30¥7.2bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥7.0bn
—segment totalrevenue intersegment2022-10-01 → 2023-09-30¥187m
—segment totalsegment profit2022-10-01 → 2023-09-30¥2.1bn
—segment totalemployeesat 2024-09-30250 pure

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

All source rows · 1,366
ItemContextValueUnit
Net assets (5-year summary)Prior1YearInstant5825092000JPY
Net assets (5-year summary)CurrentYearInstant6943107000JPY
Total assets (5-year summary)Prior4YearInstant8143235000JPY
Total assets (5-year summary)Prior3YearInstant7396148000JPY
Total assets (5-year summary)Prior2YearInstant8161977000JPY
Total assets (5-year summary)Prior1YearInstant8182573000JPY
Total assets (5-year summary)CurrentYearInstant8729668000JPY
Net assets per share (5-year summary)Prior4YearInstant104.60
Net assets per share (5-year summary)Prior3YearInstant108.68
Net assets per share (5-year summary)Prior2YearInstant137.34
Net assets per share (5-year summary)Prior1YearInstant175.32
Net assets per share (5-year summary)CurrentYearInstant208.81
Basic earnings loss per share (5-year summary)Prior4YearDuration20.24
Basic earnings loss per share (5-year summary)Prior3YearDuration16.64
Basic earnings loss per share (5-year summary)Prior2YearDuration33.53
Basic earnings loss per share (5-year summary)Prior1YearDuration45.01
Basic earnings loss per share (5-year summary)CurrentYearDuration46.39
Diluted earnings per share (5-year summary)Prior4YearDuration20.22
Diluted earnings per share (5-year summary)Prior3YearDuration16.63
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.421
Equity to asset ratio (5-year summary)Prior3YearInstant0.478
Equity to asset ratio (5-year summary)Prior2YearInstant0.541
Equity to asset ratio (5-year summary)Prior1YearInstant0.689
Equity to asset ratio (5-year summary)CurrentYearInstant0.771
Rate of return on equity (5-year summary)Prior4YearDuration0.199
Rate of return on equity (5-year summary)Prior3YearDuration0.156
Rate of return on equity (5-year summary)Prior2YearDuration0.272
Rate of return on equity (5-year summary)Prior1YearDuration0.288
Rate of return on equity (5-year summary)CurrentYearDuration0.242
Price earnings ratio (5-year summary)Prior4YearDuration55.83
Price earnings ratio (5-year summary)Prior3YearDuration47.54
Price earnings ratio (5-year summary)Prior2YearDuration31.37
Price earnings ratio (5-year summary)Prior1YearDuration26.02
Price earnings ratio (5-year summary)CurrentYearDuration34.43
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration816112000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration864574000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration1488034000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration719450000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration1656074000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-79429000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-487548000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-76204000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-27991000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-167222000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration3162310000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-1310491000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-1170973000JPY

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 rounding
balance sheet identitynon_consolidated 2024-09-30pass
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