Annual report

Period2021-10-01 → 2022-09-30
Filed2022-12-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥3.3bn2021-10-01 → 2022-09-30Cons.Net sales
Revenue¥3.0bn2020-10-01 → 2021-09-30Cons.Net sales
Revenue¥2.6bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Revenue¥2.2bn2018-10-01 → 2019-09-30dCons.Net sales (5-year summary)
Revenue¥1.8bn2017-10-01 → 2018-09-30dCons.Net sales (5-year summary)
Operating income¥393m2021-10-01 → 2022-09-30Cons.Operating income
Operating income¥365m2020-10-01 → 2021-09-30Cons.Operating income
Ordinary income¥400m2021-10-01 → 2022-09-30Cons.Ordinary income
Ordinary income¥364m2020-10-01 → 2021-09-30Cons.Ordinary income
Ordinary income¥261m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥79m2018-10-01 → 2019-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income−¥115m2017-10-01 → 2018-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥389m2021-10-01 → 2022-09-30Cons.Income before income taxes
Profit before tax¥361m2020-10-01 → 2021-09-30Cons.Income before income taxes
Net income (owners)¥236m2021-10-01 → 2022-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥240m2020-10-01 → 2021-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥183m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥35m2018-10-01 → 2019-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥89m2017-10-01 → 2018-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥247m2021-10-01 → 2022-09-30Cons.Profit loss
Net income¥245m2020-10-01 → 2021-09-30Cons.Profit loss
Total assets¥3.1bnat 2022-09-30Cons.Assets
Total assets¥3.1bnat 2021-09-30Cons.Assets
Total assets¥2.8bnat 2020-09-30dCons.Total assets (5-year summary)
Total assets¥2.1bnat 2019-09-30dCons.Total assets (5-year summary)
Total assets¥2.2bnat 2018-09-30dCons.Total assets (5-year summary)
Total liabilities¥1.3bnat 2022-09-30Cons.Liabilities
Total liabilities¥1.5bnat 2021-09-30Cons.Liabilities
Net assets / equity¥1.8bnat 2022-09-30Cons.Net assets
Net assets / equity¥1.6bnat 2021-09-30Cons.Net assets
Net assets / equity¥1.3bnat 2020-09-30dCons.Net assets
Net assets / equity¥1.1bnat 2019-09-30dCons.Net assets (5-year summary)
Net assets / equity¥1.2bnat 2018-09-30dCons.Net assets (5-year summary)
Cash and deposits¥1.3bnat 2022-09-30Cons.Cash and deposits
Cash and deposits¥1.4bnat 2021-09-30Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2022-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2021-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2020-09-30dCons.Cash and cash equivalents
Cash & equivalents¥774mat 2019-09-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.2bnat 2018-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥434m2021-10-01 → 2022-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥573m2020-10-01 → 2021-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥521m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥208m2018-10-01 → 2019-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥15m2017-10-01 → 2018-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥259m2021-10-01 → 2022-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥280m2020-10-01 → 2021-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥510m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥526m2018-10-01 → 2019-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥213m2017-10-01 → 2018-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥316m2021-10-01 → 2022-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥24m2020-10-01 → 2021-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥335m2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥100m2018-10-01 → 2019-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥710m2017-10-01 → 2018-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥37.72021-10-01 → 2022-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.962020-10-01 → 2021-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥29.092019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.542018-10-01 → 2019-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-14.022017-10-01 → 2018-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥37.672021-10-01 → 2022-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥37.912020-10-01 → 2021-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥29.052019-10-01 → 2020-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥283.27at 2022-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥257.52at 2021-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥202.2at 2020-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥168.68at 2019-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥184.97at 2018-09-30dCons.Net assets per share (5-year summary)
Equity ratio57.1%at 2022-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio51.8%at 2021-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio46.4%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio51.4%at 2019-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio54.4%at 2018-09-30dCons.Equity to asset ratio (5-year summary)
ROE13.9%2021-10-01 → 2022-09-30Cons.Rate of return on equity (5-year summary)
ROE16.5%2020-10-01 → 2021-09-30Cons.Rate of return on equity (5-year summary)
ROE15.7%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
ROE-3.1%2018-10-01 → 2019-09-30dCons.Rate of return on equity (5-year summary)
ROE-7.4%2017-10-01 → 2018-09-30dCons.Rate of return on equity (5-year summary)
Employees221at 2022-09-30Cons.Number of employees
Employees184at 2021-09-30Cons.Number of employees
Employees167at 2020-09-30dCons.Number of employees
Employees149at 2019-09-30dCons.Number of employees
Employees141at 2018-09-30dCons.Number of employees
Revenue¥2.6bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥2.5bn2020-10-01 → 2021-09-30StandaloneNet sales
Revenue¥2.3bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2017-10-01 → 2018-09-30dStandaloneNet sales (5-year summary)
Operating income¥282m2021-10-01 → 2022-09-30StandaloneOperating income
Operating income¥254m2020-10-01 → 2021-09-30StandaloneOperating income
Ordinary income¥316m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥279m2020-10-01 → 2021-09-30StandaloneOrdinary income
Ordinary income¥166m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥20m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥110m2017-10-01 → 2018-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥305m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Profit before tax¥435m2020-10-01 → 2021-09-30StandaloneIncome before income taxes
Net income¥198m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income¥315m2020-10-01 → 2021-09-30StandaloneProfit loss
Net income¥114m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income−¥80m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Net income−¥101m2017-10-01 → 2018-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.6bnat 2022-09-30StandaloneAssets
Total assets¥2.8bnat 2021-09-30StandaloneAssets
Total assets¥2.5bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2018-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.0bnat 2022-09-30StandaloneLiabilities
Total liabilities¥1.3bnat 2021-09-30StandaloneLiabilities
Net assets / equity¥1.5bnat 2022-09-30StandaloneNet assets
Net assets / equity¥1.4bnat 2021-09-30StandaloneNet assets
Net assets / equity¥1.1bnat 2020-09-30dStandaloneNet assets
Net assets / equity¥984mat 2019-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.2bnat 2018-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥747mat 2022-09-30StandaloneCash and deposits
Cash and deposits¥1.1bnat 2021-09-30StandaloneCash and deposits
EPS (basic)¥31.682021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.842020-10-01 → 2021-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.062019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-12.72018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-15.922017-10-01 → 2018-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥31.662021-10-01 → 2022-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥49.772020-10-01 → 2021-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥18.032019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥72021-10-01 → 2022-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥5.22020-10-01 → 2021-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥42019-10-01 → 2020-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥245.76at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥229.29at 2021-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥179.08at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥156.38at 2019-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥182.88at 2018-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio60.0%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio51.8%at 2021-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio44.7%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio50.6%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.1%at 2018-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE13.3%2021-10-01 → 2022-09-30StandaloneRate of return on equity (5-year summary)
ROE24.4%2020-10-01 → 2021-09-30StandaloneRate of return on equity (5-year summary)
ROE10.8%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
ROE-7.5%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
ROE-8.4%2017-10-01 → 2018-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued6,372,415at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,372,415at 2021-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,372,415at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,372,415at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,352,515at 2018-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees136at 2022-09-30StandaloneNumber of employees
Employees124at 2021-09-30StandaloneNumber of employees
Employees119at 2020-09-30dStandaloneNumber of employees
Employees105at 2019-09-30dStandaloneNumber of employees
Employees107at 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2021-10-01 → 2022-09-30¥65m
Reconciling Itemsreconcilingrevenue2021-10-01 → 2022-09-30−¥5m
Reconciling Itemsreconcilingrevenue intersegment2021-10-01 → 2022-09-30−¥5m
Reconciling Itemsreconcilingsegment assetsat 2022-09-30−¥46m
Reconciling Itemsreconcilingsegment profit2021-10-01 → 2022-09-30¥5m
Commercial Distribution Platformreportable segmentcapex2021-10-01 → 2022-09-30¥17m
Commercial Distribution Platformreportable segmentdepreciation2021-10-01 → 2022-09-30¥4m
Commercial Distribution Platformreportable segmentemployeesat 2022-09-3028 pure
Commercial Distribution Platformreportable segmentrevenue2021-10-01 → 2022-09-30¥414m
Commercial Distribution Platformreportable segmentrevenue external2021-10-01 → 2022-09-30¥410m
Commercial Distribution Platformreportable segmentrevenue intersegment2021-10-01 → 2022-09-30¥4m
Commercial Distribution Platformreportable segmentsegment assetsat 2022-09-30¥424m
Commercial Distribution Platformreportable segmentsegment profit2021-10-01 → 2022-09-30¥108m
Marketing Platformreportable segmentcapex2021-10-01 → 2022-09-30¥290m
Marketing Platformreportable segmentdepreciation2021-10-01 → 2022-09-30¥173m
Marketing Platformreportable segmentemployeesat 2022-09-30165 pure
Marketing Platformreportable segmentrevenue2021-10-01 → 2022-09-30¥2.9bn
Marketing Platformreportable segmentrevenue external2021-10-01 → 2022-09-30¥2.9bn
Marketing Platformreportable segmentrevenue intersegment2021-10-01 → 2022-09-30¥1m
Marketing Platformreportable segmentsegment assetsat 2022-09-30¥2.7bn
Marketing Platformreportable segmentsegment profit2021-10-01 → 2022-09-30¥280m
—segment totalcapex2021-10-01 → 2022-09-30¥307m
—segment totaldepreciation2021-10-01 → 2022-09-30¥177m
—segment totalrevenue2021-10-01 → 2022-09-30¥3.3bn
—segment totalrevenue external2021-10-01 → 2022-09-30¥3.3bn
—segment totalrevenue intersegment2021-10-01 → 2022-09-30¥5m
—segment totalsegment assetsat 2022-09-30¥3.1bn
—segment totalsegment profit2021-10-01 → 2022-09-30¥388m
Commercial Distribution Platformreportable segmentcapex2020-10-01 → 2021-09-30¥820,000
Commercial Distribution Platformreportable segmentdepreciation2020-10-01 → 2021-09-30¥4m
Commercial Distribution Platformreportable segmentrevenue2020-10-01 → 2021-09-30¥358m
Commercial Distribution Platformreportable segmentrevenue external2020-10-01 → 2021-09-30¥358m
Commercial Distribution Platformreportable segmentsegment assetsat 2021-09-30¥249m
Commercial Distribution Platformreportable segmentsegment profit2020-10-01 → 2021-09-30¥119m
Marketing Platformreportable segmentcapex2020-10-01 → 2021-09-30¥325m
Marketing Platformreportable segmentdepreciation2020-10-01 → 2021-09-30¥185m
Marketing Platformreportable segmentrevenue2020-10-01 → 2021-09-30¥2.6bn
Marketing Platformreportable segmentrevenue external2020-10-01 → 2021-09-30¥2.6bn
Marketing Platformreportable segmentsegment assetsat 2021-09-30¥2.9bn
Marketing Platformreportable segmentsegment profit2020-10-01 → 2021-09-30¥247m
—segment totalcapex2020-10-01 → 2021-09-30¥326m
—segment totaldepreciation2020-10-01 → 2021-09-30¥189m
—segment totalrevenue2020-10-01 → 2021-09-30¥3.0bn
—segment totalrevenue external2020-10-01 → 2021-09-30¥3.0bn
—segment totalsegment assetsat 2021-09-30¥3.1bn
—segment totalsegment profit2020-10-01 → 2021-09-30¥365m
Commercial Distribution Platformreportable segmentemployeesat 2022-09-301 pure
Marketing Platformreportable segmentemployeesat 2022-09-30107 pure

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

All source rows · 1,279
ItemContextValueUnit
Software in progressCurrentYearInstant23471000JPY
Other iaPrior1YearInstant18984000JPY
Other iaCurrentYearInstant17275000JPY
Intangible assetsPrior1YearInstant899461000JPY
Intangible assetsCurrentYearInstant933298000JPY
Investment securitiesPrior1YearInstant39552000JPY
Investment securitiesCurrentYearInstant53404000JPY
Long term prepaid expensesPrior1YearInstant39674000JPY
Long term prepaid expensesCurrentYearInstant31887000JPY
Deferred tax assetsPrior1YearInstant125417000JPY
Deferred tax assetsCurrentYearInstant95029000JPY
Guarantee deposits ioaPrior1YearInstant130696000JPY
Guarantee deposits ioaCurrentYearInstant81381000JPY
Other ioaPrior1YearInstant2170000JPY
Other ioaCurrentYearInstant13262000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-1226000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-3476000JPY
Investments and other assetsPrior1YearInstant336284000JPY
Investments and other assetsCurrentYearInstant271489000JPY
Noncurrent assetsPrior1YearInstant1268114000JPY
Noncurrent assetsCurrentYearInstant1269616000JPY
AssetsPrior1YearInstant3139134000JPY
AssetsCurrentYearInstant3103664000JPY
Accounts payable tradePrior1YearInstant12816000JPY
Accounts payable tradeCurrentYearInstant14055000JPY
Short term loans payablePrior1YearInstant200000000JPY
Short term loans payableCurrentYearInstant250000000JPY
Current portion of long term loans payablePrior1YearInstant221256000JPY
Current portion of long term loans payableCurrentYearInstant239885000JPY
Accounts payable otherPrior1YearInstant233976000JPY
Accounts payable otherCurrentYearInstant205964000JPY
Income taxes payablePrior1YearInstant134570000JPY
Income taxes payableCurrentYearInstant34920000JPY
Deposits receivedPrior1YearInstant41830000JPY
Deposits receivedCurrentYearInstant40171000JPY
Contract liabilitiesPrior1YearInstant-JPY
Contract liabilitiesCurrentYearInstant60821000JPY
Provision for bonusesPrior1YearInstant41427000JPY
Provision for bonusesCurrentYearInstant37551000JPY
Asset retirement obligations clPrior1YearInstant24700000JPY
Asset retirement obligations clCurrentYearInstant-JPY
Other clPrior1YearInstant9302000JPY
Other clCurrentYearInstant-JPY
Current liabilitiesPrior1YearInstant919880000JPY
Current liabilitiesCurrentYearInstant883369000JPY
Long term loans payablePrior1YearInstant557179000JPY
Long term loans payableCurrentYearInstant394188000JPY
Provision for bonuses nclPrior1YearInstant1359000JPY
Provision for bonuses nclCurrentYearInstant-JPY
Asset retirement obligations nclPrior1YearInstant12700000JPY

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
balance sheet identityconsolidated 2022-09-30pass rounding
balance sheet identitynon_consolidated 2021-09-30pass
balance sheet identitynon_consolidated 2022-09-30pass
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