Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-16
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥9.6bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥8.0bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥7.0bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥6.3bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Revenue¥5.5bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Operating income¥2.6bn2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥2.3bn2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥2.6bn2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥2.3bn2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥2.1bn2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.7bn2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥960m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.6bn2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥2.3bn2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥1.9bn2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.5bn2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.4bn2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2021-10-01 → 2022-09-30vCons.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¥2.0bn2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥1.5bn2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥9.9bnat 2025-09-30Cons.Assets
Total assets¥8.7bnat 2024-09-30Cons.Assets
Total assets¥8.2bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥8.2bnat 2022-09-30vCons.Total assets (5-year summary)
Total assets¥7.4bnat 2021-09-30dCons.Total assets (5-year summary)
Total liabilities¥1.3bnat 2025-09-30Cons.Liabilities
Total liabilities¥1.8bnat 2024-09-30Cons.Liabilities
Net assets / equity¥8.5bnat 2025-09-30Cons.Net assets
Net assets / equity¥6.9bnat 2024-09-30Cons.Net assets
Net assets / equity¥5.8bnat 2023-09-30vCons.Net assets
Net assets / equity¥4.6bnat 2022-09-30vCons.Net assets (5-year summary)
Net assets / equity¥3.6bnat 2021-09-30dCons.Net assets (5-year summary)
Cash and deposits¥5.2bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥4.9bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥5.2bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥4.9bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥4.6bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥5.1bnat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.7bnat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥2.0bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.7bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥719m2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.5bn2021-10-01 → 2022-09-30vCons.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)
Investing cash flow−¥632m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥167m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥28m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥76m2021-10-01 → 2022-09-30vCons.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)
Financing cash flow−¥1.0bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
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 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.2bn2021-10-01 → 2022-09-30vCons.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)
EPS (basic)¥60.342024-10-01 → 2025-09-30Cons.Basic earnings loss per share (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 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥33.532021-10-01 → 2022-09-30vCons.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 (diluted)¥16.632020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥255.71at 2025-09-30Cons.Net assets 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 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥137.34at 2022-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥108.68at 2021-09-30dCons.Net assets per share (5-year summary)
Equity ratio83.6%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio77.1%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio68.9%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio54.1%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio47.8%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
ROE26.0%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE24.2%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE28.8%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE27.2%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
ROE15.6%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
Employees334at 2025-09-30Cons.Number of employees
Employees320at 2024-09-30Cons.Number of employees
Employees292at 2023-09-30vCons.Number of employees
Employees263at 2022-09-30vCons.Number of employees
Employees258at 2021-09-30dCons.Number of employees
Revenue¥8.0bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥6.8bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥6.1bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥5.3bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥4.8bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥2.3bn2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥2.0bn2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥2.2bn2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥2.0bn2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥2.1bn2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.7bn2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.1bn2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.2bn2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥2.0bn2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥1.7bn2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥1.4bn2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥1.6bn2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥958m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥446m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥8.1bnat 2025-09-30StandaloneAssets
Total assets¥7.4bnat 2024-09-30StandaloneAssets
Total assets¥7.2bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥6.9bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥6.7bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2025-09-30StandaloneLiabilities
Total liabilities¥1.5bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥7.0bnat 2025-09-30StandaloneNet assets
Net assets / equity¥5.9bnat 2024-09-30StandaloneNet assets
Net assets / equity¥4.9bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥3.5bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥3.0bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥3.7bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥3.5bnat 2024-09-30StandaloneCash and deposits
EPS (basic)¥52.392024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥43.112023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.272022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.672021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.672020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥13.672020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥182024-10-01 → 2025-09-30StandaloneDividend paid 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 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥52020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥217.17at 2025-09-30StandaloneNet assets 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 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥109.02at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥91.49at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio86.5%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio79.1%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.7%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio50.5%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio44.4%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE26.3%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE25.9%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE37.9%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE29.6%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE15.0%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued33,635,000at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued33,635,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued33,635,000at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued33,635,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued33,635,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees279at 2025-09-30StandaloneNumber of employees
Employees270at 2024-09-30StandaloneNumber of employees
Employees243at 2023-09-30vStandaloneNumber of employees
Employees223at 2022-09-30vStandaloneNumber of employees
Employees210at 2021-09-30dStandaloneNumber 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 · 48
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-10-01 → 2025-09-30−¥234m
Reconciling Itemsreconcilingrevenue2024-10-01 → 2025-09-30−¥308m
Reconciling Itemsreconcilingrevenue intersegment2024-10-01 → 2025-09-30−¥308m
Saa S Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥40m
Saa S Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥733m
Saa S Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥446m
Saa S Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥287m
Saa S Businessreportable segmentsegment profit2024-10-01 → 2025-09-30−¥424m
Solution Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥127m
Solution Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥9.2bn
Solution Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥9.2bn
Solution Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥21m
Solution Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥3.2bn
—segment totaldepreciation2024-10-01 → 2025-09-30¥167m
—segment totalemployeesat 2025-09-30310 pure
—segment totalrevenue2024-10-01 → 2025-09-30¥9.9bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥9.6bn
—segment totalrevenue intersegment2024-10-01 → 2025-09-30¥308m
—segment totalsegment profit2024-10-01 → 2025-09-30¥2.8bn
Total Of Reportable Segments And Otherssegment totaldepreciation2024-10-01 → 2025-09-30¥167m
Total Of Reportable Segments And Otherssegment totalrevenue2024-10-01 → 2025-09-30¥9.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-10-01 → 2025-09-30¥9.6bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-10-01 → 2025-09-30¥308m
Total Of Reportable Segments And Otherssegment totalsegment profit2024-10-01 → 2025-09-30¥2.6bn
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 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
—segment totalemployeesat 2025-09-30255 pure

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

All source rows · 1,484
ItemContextValueUnit
Contract liabilitiesPrior1YearInstant78133000JPY
Contract liabilitiesCurrentYearInstant151187000JPY
Provision for bonusesPrior1YearInstant163963000JPY
Provision for bonusesCurrentYearInstant206793000JPY
Other clPrior1YearInstant354444000JPY
Other clCurrentYearInstant484693000JPY
Current liabilitiesPrior1YearInstant1754149000JPY
Current liabilitiesCurrentYearInstant1327426000JPY
Lease obligations nclPrior1YearInstant32411000JPY
Lease obligations nclCurrentYearInstant21749000JPY
Noncurrent liabilitiesPrior1YearInstant32411000JPY
Noncurrent liabilitiesCurrentYearInstant21749000JPY
LiabilitiesPrior1YearInstant1786561000JPY
LiabilitiesCurrentYearInstant1349176000JPY
Capital stockPrior1YearInstant554468000JPY
Capital stockCurrentYearInstant554468000JPY
Capital surplusPrior1YearInstant573237000JPY
Capital surplusCurrentYearInstant698396000JPY
Retained earningsPrior1YearInstant6739042000JPY
Retained earningsCurrentYearInstant8072300000JPY
Treasury stockPrior1YearInstant-1297594000JPY
Treasury stockCurrentYearInstant-1263671000JPY
Shareholders equityPrior1YearInstant6569153000JPY
Shareholders equityCurrentYearInstant8061494000JPY
Valuation difference on available for sale securitiesPrior1YearInstant26767000JPY
Valuation difference on available for sale securitiesCurrentYearInstant28838000JPY
Foreign currency translation adjustmentPrior1YearInstant131088000JPY
Foreign currency translation adjustmentCurrentYearInstant157195000JPY
Valuation and translation adjustmentsPrior1YearInstant157855000JPY
Valuation and translation adjustmentsCurrentYearInstant186034000JPY
Non controlling interestsPrior1YearInstant216098000JPY
Non controlling interestsCurrentYearInstant274530000JPY
Net assetsPrior1YearInstant6943107000JPY
Net assetsCurrentYearInstant8522059000JPY
Liabilities and net assetsPrior1YearInstant8729668000JPY
Liabilities and net assetsCurrentYearInstant9871235000JPY
Net salesPrior1YearDuration7995406000JPY
Net salesCurrentYearDuration9617686000JPY
Cost of salesPrior1YearDuration3817380000JPY
Cost of salesCurrentYearDuration4611389000JPY
Gross profitPrior1YearDuration4178026000JPY
Gross profitCurrentYearDuration5006296000JPY
Selling general and administrative expensesPrior1YearDuration1873930000JPY
Selling general and administrative expensesCurrentYearDuration2428093000JPY
Operating incomePrior1YearDuration2304095000JPY
Operating incomeCurrentYearDuration2578202000JPY
Interest income noiPrior1YearDuration220000JPY
Interest income noiCurrentYearDuration5432000JPY
Gain on forfeiture of unclaimed dividends noiPrior1YearDuration441000JPY
Gain on forfeiture of unclaimed dividends noiCurrentYearDuration262000JPY

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 2024-09-30pass
balance sheet identityconsolidated 2025-09-30pass
balance sheet identitynon_consolidated 2024-09-30pass
balance sheet identitynon_consolidated 2025-09-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsconsolidated 2024-09-30pass
statement vs summary · net assetsconsolidated 2025-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net assetsnon_consolidated 2025-09-30pass
statement vs summary · net income attributable to parentconsolidated 2023-10-01/2024-09-30pass
statement vs summary · net income attributable to parentconsolidated 2024-10-01/2025-09-30pass
statement vs summary · operating cash flowconsolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flowconsolidated 2024-10-01/2025-09-30pass
statement vs summary · revenueconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenueconsolidated 2024-10-01/2025-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2024-10-01/2025-09-30pass
statement vs summary · total assetsconsolidated 2024-09-30pass
statement vs summary · total assetsconsolidated 2025-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2025-09-30pass