Annual report

Period2023-10-01 → 2024-09-30
Filed2024-12-20
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 154
MetricValuePeriodScopeSource row
Revenue¥3.6bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥3.6bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥3.3bn2021-10-01 → 2022-09-30dCons.Net sales (5-year summary)
Revenue¥3.0bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Revenue¥2.6bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Operating income¥164m2023-10-01 → 2024-09-30Cons.Operating income
Operating income¥319m2022-10-01 → 2023-09-30Cons.Operating income
Ordinary income¥162m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥329m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥400m2021-10-01 → 2022-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥364m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥261m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥160m2023-10-01 → 2024-09-30Cons.Income before income taxes
Profit before tax¥320m2022-10-01 → 2023-09-30Cons.Income before income taxes
Net income (owners)¥69m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥197m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥236m2021-10-01 → 2022-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥240m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥183m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥72m2023-10-01 → 2024-09-30Cons.Profit loss
Net income¥207m2022-10-01 → 2023-09-30Cons.Profit loss
Total assets¥3.5bnat 2024-09-30Cons.Assets
Total assets¥3.2bnat 2023-09-30Cons.Assets
Total assets¥3.1bnat 2022-09-30dCons.Total assets (5-year summary)
Total assets¥3.1bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥2.8bnat 2020-09-30dCons.Total assets (5-year summary)
Total liabilities¥1.6bnat 2024-09-30Cons.Liabilities
Total liabilities¥1.2bnat 2023-09-30Cons.Liabilities
Net assets / equity¥1.9bnat 2024-09-30Cons.Net assets
Net assets / equity¥2.0bnat 2023-09-30Cons.Net assets
Net assets / equity¥1.8bnat 2022-09-30dCons.Net assets
Net assets / equity¥1.6bnat 2021-09-30dCons.Net assets (5-year summary)
Net assets / equity¥1.3bnat 2020-09-30dCons.Net assets (5-year summary)
Cash and deposits¥1.4bnat 2024-09-30Cons.Cash and deposits
Cash and deposits¥1.5bnat 2023-09-30Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2022-09-30dCons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 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¥386m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥565m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥434m2021-10-01 → 2022-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥573m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥521m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥489m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥157m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥259m2021-10-01 → 2022-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥280m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥510m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥54m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥293m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥316m2021-10-01 → 2022-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥24m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥335m2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥11.142023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥31.392022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.72021-10-01 → 2022-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.962020-10-01 → 2021-09-30dCons.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 (diluted)¥37.672021-10-01 → 2022-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥37.912020-10-01 → 2021-09-30dCons.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¥304.6at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥309.12at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥283.27at 2022-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥257.52at 2021-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥202.2at 2020-09-30dCons.Net assets per share (5-year summary)
Equity ratio53.3%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio61.4%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio57.1%at 2022-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio51.8%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio46.4%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
ROE3.6%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE10.6%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE13.9%2021-10-01 → 2022-09-30dCons.Rate of return on equity (5-year summary)
ROE16.5%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
ROE15.7%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
Employees371at 2024-09-30Cons.Number of employees
Employees236at 2023-09-30Cons.Number of employees
Employees221at 2022-09-30dCons.Number of employees
Employees184at 2021-09-30dCons.Number of employees
Employees167at 2020-09-30dCons.Number of employees
Revenue¥2.4bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥2.5bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥2.6bn2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.5bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.3bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Operating income¥148m2023-10-01 → 2024-09-30StandaloneOperating income
Operating income¥215m2022-10-01 → 2023-09-30StandaloneOperating income
Ordinary income¥194m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥232m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥316m2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥279m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥166m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥182m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Profit before tax¥220m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Net income¥105m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥144m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income¥198m2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
Net income¥315m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥114m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.7bnat 2024-09-30StandaloneAssets
Total assets¥2.5bnat 2023-09-30StandaloneAssets
Total assets¥2.6bnat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2024-09-30StandaloneLiabilities
Total liabilities¥852mat 2023-09-30StandaloneLiabilities
Net assets / equity¥1.6bnat 2024-09-30StandaloneNet assets
Net assets / equity¥1.7bnat 2023-09-30StandaloneNet assets
Net assets / equity¥1.5bnat 2022-09-30dStandaloneNet assets
Net assets / equity¥1.4bnat 2021-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2020-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥845mat 2024-09-30StandaloneCash and deposits
Cash and deposits¥973mat 2023-09-30StandaloneCash and deposits
EPS (basic)¥17.12023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.92022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.682021-10-01 → 2022-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.842020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.062019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥31.662021-10-01 → 2022-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥49.772020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥18.032019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥7.82023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥7.42022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥72021-10-01 → 2022-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥5.22020-10-01 → 2021-09-30dStandaloneDividend 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¥265.8at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥263.16at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥245.76at 2022-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥229.29at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥179.08at 2020-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio59.6%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.0%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.0%at 2022-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.8%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio44.7%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE6.4%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE9.0%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE13.3%2021-10-01 → 2022-09-30dStandaloneRate of return on equity (5-year summary)
ROE24.4%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE10.8%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued6,372,415at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,372,415at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,372,415at 2022-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,372,415at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,372,415at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees145at 2024-09-30StandaloneNumber of employees
Employees142at 2023-09-30StandaloneNumber of employees
Employees136at 2022-09-30dStandaloneNumber of employees
Employees124at 2021-09-30dStandaloneNumber of employees
Employees119at 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 · 52
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥4m
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥4m
Reconciling Itemsreconcilingsegment assetsat 2024-09-30−¥3m
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30¥6m
Commerce Support Businessreportable segmentcapex2023-10-01 → 2024-09-30¥402m
Commerce Support Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥17m
Commerce Support Businessreportable segmentemployeesat 2024-09-30162 pure
Commerce Support Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥778m
Commerce Support Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥778m
Commerce Support Businessreportable segmentsegment assetsat 2024-09-30¥1.1bn
Commerce Support Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥7m
Marketing DX Support Businessreportable segmentcapex2023-10-01 → 2024-09-30¥113m
Marketing DX Support Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥158m
Marketing DX Support Businessreportable segmentemployeesat 2024-09-30176 pure
Marketing DX Support Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥2.9bn
Marketing DX Support Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥2.9bn
Marketing DX Support Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥4m
Marketing DX Support Businessreportable segmentsegment assetsat 2024-09-30¥2.4bn
Marketing DX Support Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥151m
—segment totalcapex2023-10-01 → 2024-09-30¥515m
—segment totaldepreciation2023-10-01 → 2024-09-30¥175m
—segment totalrevenue2023-10-01 → 2024-09-30¥3.6bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥3.6bn
—segment totalrevenue intersegment2023-10-01 → 2024-09-30¥4m
—segment totalsegment assetsat 2024-09-30¥3.5bn
—segment totalsegment profit2023-10-01 → 2024-09-30¥158m
Reconciling Itemsreconcilingrevenue2022-10-01 → 2023-09-30−¥16m
Reconciling Itemsreconcilingrevenue intersegment2022-10-01 → 2023-09-30−¥16m
Reconciling Itemsreconcilingsegment assetsat 2023-09-30−¥32m
Reconciling Itemsreconcilingsegment profit2022-10-01 → 2023-09-30−¥3m
Commerce Support Businessreportable segmentcapex2022-10-01 → 2023-09-30¥28m
Commerce Support Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥9m
Commerce Support Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥709m
Commerce Support Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥703m
Commerce Support Businessreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥6m
Commerce Support Businessreportable segmentsegment assetsat 2023-09-30¥505m
Commerce Support Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥67m
Marketing DX Support Businessreportable segmentcapex2022-10-01 → 2023-09-30¥136m
Marketing DX Support Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥179m
Marketing DX Support Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥2.9bn
Marketing DX Support Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥2.9bn
Marketing DX Support Businessreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥10m
Marketing DX Support Businessreportable segmentsegment assetsat 2023-09-30¥2.7bn
Marketing DX Support Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥256m
—segment totalcapex2022-10-01 → 2023-09-30¥165m
—segment totaldepreciation2022-10-01 → 2023-09-30¥188m
—segment totalrevenue2022-10-01 → 2023-09-30¥3.6bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥3.6bn
—segment totalrevenue intersegment2022-10-01 → 2023-09-30¥16m
—segment totalsegment assetsat 2023-09-30¥3.2bn
—segment totalsegment profit2022-10-01 → 2023-09-30¥322m
Marketing DX Support Businessreportable segmentemployeesat 2024-09-30112 pure

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

All source rows · 1,355
ItemContextValueUnit
Tools furniture and fixturesPrior1YearInstant233291000JPY
Tools furniture and fixturesCurrentYearInstant288500000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-195897000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-239879000JPY
Tools furniture and fixtures netPrior1YearInstant37394000JPY
Tools furniture and fixtures netCurrentYearInstant48620000JPY
Property plant and equipmentPrior1YearInstant57307000JPY
Property plant and equipmentCurrentYearInstant85123000JPY
GoodwillPrior1YearInstant361824000JPY
GoodwillCurrentYearInstant389379000JPY
SoftwarePrior1YearInstant381199000JPY
SoftwareCurrentYearInstant424993000JPY
Software in progressPrior1YearInstant20138000JPY
Software in progressCurrentYearInstant37793000JPY
Other iaPrior1YearInstant15446000JPY
Other iaCurrentYearInstant13617000JPY
Intangible assetsPrior1YearInstant778609000JPY
Intangible assetsCurrentYearInstant865784000JPY
Investment securitiesPrior1YearInstant56193000JPY
Investment securitiesCurrentYearInstant56828000JPY
Long term prepaid expensesPrior1YearInstant30158000JPY
Long term prepaid expensesCurrentYearInstant77121000JPY
Deferred tax assetsPrior1YearInstant62140000JPY
Deferred tax assetsCurrentYearInstant80057000JPY
Guarantee deposits ioaPrior1YearInstant77806000JPY
Guarantee deposits ioaCurrentYearInstant118762000JPY
Other ioaPrior1YearInstant2487000JPY
Other ioaCurrentYearInstant3052000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-1449000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-2457000JPY
Investments and other assetsPrior1YearInstant227338000JPY
Investments and other assetsCurrentYearInstant333364000JPY
Noncurrent assetsPrior1YearInstant1063254000JPY
Noncurrent assetsCurrentYearInstant1284272000JPY
AssetsPrior1YearInstant3164568000JPY
AssetsCurrentYearInstant3524446000JPY
Accounts payable tradePrior1YearInstant29188000JPY
Accounts payable tradeCurrentYearInstant38325000JPY
Short term loans payablePrior1YearInstant250000000JPY
Short term loans payableCurrentYearInstant250000000JPY
Current portion of long term loans payablePrior1YearInstant243019000JPY
Current portion of long term loans payableCurrentYearInstant165326000JPY
Accounts payable otherPrior1YearInstant306408000JPY
Accounts payable otherCurrentYearInstant445276000JPY
Income taxes payablePrior1YearInstant39514000JPY
Income taxes payableCurrentYearInstant40301000JPY
Deposits receivedPrior1YearInstant62764000JPY
Deposits receivedCurrentYearInstant60004000JPY
Contract liabilitiesPrior1YearInstant61730000JPY
Contract liabilitiesCurrentYearInstant88042000JPY

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 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