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¥4.9bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥3.6bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥3.6bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥3.3bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Revenue¥3.0bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Operating income¥279m2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥164m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥280m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥162m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥329m2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥400m2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥364m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥61m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥160m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)−¥142m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥69m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥197m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥236m2021-10-01 → 2022-09-30vCons.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−¥169m2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥72m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥3.2bnat 2025-09-30Cons.Assets
Total assets¥3.5bnat 2024-09-30Cons.Assets
Total assets¥3.2bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥3.1bnat 2022-09-30vCons.Total assets (5-year summary)
Total assets¥3.1bnat 2021-09-30dCons.Total assets (5-year summary)
Total liabilities¥1.5bnat 2025-09-30Cons.Liabilities
Total liabilities¥1.6bnat 2024-09-30Cons.Liabilities
Net assets / equity¥1.7bnat 2025-09-30Cons.Net assets
Net assets / equity¥1.9bnat 2024-09-30Cons.Net assets
Net assets / equity¥2.0bnat 2023-09-30vCons.Net assets
Net assets / equity¥1.8bnat 2022-09-30vCons.Net assets (5-year summary)
Net assets / equity¥1.6bnat 2021-09-30dCons.Net assets (5-year summary)
Cash and deposits¥1.6bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥1.4bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥590m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥386m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥565m2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥434m2021-10-01 → 2022-09-30vCons.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)
Investing cash flow−¥188m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥489m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥157m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥259m2021-10-01 → 2022-09-30vCons.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)
Financing cash flow−¥264m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥54m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥293m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥316m2021-10-01 → 2022-09-30vCons.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)
EPS (basic)¥-22.982024-10-01 → 2025-09-30Cons.Basic earnings loss per share (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 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.72021-10-01 → 2022-09-30vCons.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 (diluted)¥37.672021-10-01 → 2022-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥37.912020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥267.6at 2025-09-30Cons.Net assets 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 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥283.27at 2022-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥257.52at 2021-09-30dCons.Net assets per share (5-year summary)
Equity ratio51.8%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio53.3%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio61.4%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio57.1%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio51.8%at 2021-09-30dCons.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 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE13.9%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
ROE16.5%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
Employees334at 2025-09-30Cons.Number of employees
Employees371at 2024-09-30Cons.Number of employees
Employees236at 2023-09-30vCons.Number of employees
Employees221at 2022-09-30vCons.Number of employees
Employees184at 2021-09-30dCons.Number of employees
Revenue¥2.4bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥2.4bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥2.5bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥2.6bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥2.5bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥227m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥148m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥258m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥194m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥232m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥316m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥279m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥213m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥182m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income−¥301m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥105m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥144m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥198m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥315m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.3bnat 2025-09-30StandaloneAssets
Total assets¥2.7bnat 2024-09-30StandaloneAssets
Total assets¥2.5bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.0bnat 2025-09-30StandaloneLiabilities
Total liabilities¥1.1bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥1.3bnat 2025-09-30StandaloneNet assets
Net assets / equity¥1.6bnat 2024-09-30StandaloneNet assets
Net assets / equity¥1.7bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥1.5bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥914mat 2025-09-30StandaloneCash and deposits
Cash and deposits¥845mat 2024-09-30StandaloneCash and deposits
EPS (basic)¥-48.672024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥17.12023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.92022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.682021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.842020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥31.662021-10-01 → 2022-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥49.772020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥7.92024-10-01 → 2025-09-30StandaloneDividend paid 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 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥72021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥5.22020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥211.44at 2025-09-30StandaloneNet assets 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 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥245.76at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥229.29at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio56.1%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.6%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.0%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.0%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.8%at 2021-09-30dStandaloneEquity 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 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE13.3%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE24.4%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued6,372,415at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,372,415at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,372,415at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued6,372,415at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued6,372,415at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees141at 2025-09-30StandaloneNumber of employees
Employees145at 2024-09-30StandaloneNumber of employees
Employees142at 2023-09-30vStandaloneNumber of employees
Employees136at 2022-09-30vStandaloneNumber of employees
Employees124at 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 · 51
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-10-01 → 2025-09-30−¥7m
Reconciling Itemsreconcilingrevenue intersegment2024-10-01 → 2025-09-30−¥7m
Reconciling Itemsreconcilingsegment assetsat 2025-09-30−¥2m
Commerce Support Businessreportable segmentcapex2024-10-01 → 2025-09-30¥50m
Commerce Support Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥57m
Commerce Support Businessreportable segmentemployeesat 2025-09-30135 pure
Commerce Support Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥2.0bn
Commerce Support Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥2.0bn
Commerce Support Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥2m
Commerce Support Businessreportable segmentsegment assetsat 2025-09-30¥840m
Commerce Support Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥6m
Marketing DX Support Businessreportable segmentcapex2024-10-01 → 2025-09-30¥143m
Marketing DX Support Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥141m
Marketing DX Support Businessreportable segmentemployeesat 2025-09-30167 pure
Marketing DX Support Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥2.9bn
Marketing DX Support Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥2.9bn
Marketing DX Support Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥5m
Marketing DX Support Businessreportable segmentsegment assetsat 2025-09-30¥2.4bn
Marketing DX Support Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥273m
—segment totalcapex2024-10-01 → 2025-09-30¥193m
—segment totaldepreciation2024-10-01 → 2025-09-30¥198m
—segment totalrevenue2024-10-01 → 2025-09-30¥4.9bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥4.9bn
—segment totalrevenue intersegment2024-10-01 → 2025-09-30¥7m
—segment totalsegment assetsat 2025-09-30¥3.2bn
—segment totalsegment profit2024-10-01 → 2025-09-30¥279m
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¥443m
Commerce Support Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥17m
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 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¥556m
—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
Marketing DX Support Businessreportable segmentemployeesat 2025-09-30109 pure

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

All source rows · 1,412
ItemContextValueUnit
Cost of salesPrior1YearDuration1516988000JPY
Cost of salesCurrentYearDuration2368365000JPY
Gross profitPrior1YearDuration2119144000JPY
Gross profitCurrentYearDuration2566367000JPY
Selling general and administrative expensesPrior1YearDuration1954703000JPY
Selling general and administrative expensesCurrentYearDuration2287474000JPY
Operating incomePrior1YearDuration164441000JPY
Operating incomeCurrentYearDuration278892000JPY
Interest and dividends income noiPrior1YearDuration7883000JPY
Interest and dividends income noiCurrentYearDuration5488000JPY
Equity in earnings of affiliates noiPrior1YearDuration4069000JPY
Equity in earnings of affiliates noiCurrentYearDuration3340000JPY
Refunded consumption taxes noiPrior1YearDuration-JPY
Refunded consumption taxes noiCurrentYearDuration13276000JPY
Suubsidy for production cost noiPrior1YearDuration-JPY
Suubsidy for production cost noiCurrentYearDuration6873000JPY
Other noiPrior1YearDuration1003000JPY
Other noiCurrentYearDuration4234000JPY
Non operating incomePrior1YearDuration12957000JPY
Non operating incomeCurrentYearDuration33212000JPY
Interest expenses noePrior1YearDuration3354000JPY
Interest expenses noeCurrentYearDuration7461000JPY
Listing expenses noePrior1YearDuration-JPY
Listing expenses noeCurrentYearDuration11110000JPY
Loss on valuation of investment securities noePrior1YearDuration2435000JPY
Loss on valuation of investment securities noeCurrentYearDuration5491000JPY
Amortization of long term prepaid expenses noePrior1YearDuration4168000JPY
Amortization of long term prepaid expenses noeCurrentYearDuration504000JPY
Loss on retirement of noncurrent assets noePrior1YearDuration3968000JPY
Loss on retirement of noncurrent assets noeCurrentYearDuration7150000JPY
Other noePrior1YearDuration1319000JPY
Other noeCurrentYearDuration734000JPY
Non operating expensesPrior1YearDuration15246000JPY
Non operating expensesCurrentYearDuration32451000JPY
Ordinary incomePrior1YearDuration162151000JPY
Ordinary incomeCurrentYearDuration279654000JPY
Gain on sales of subsidiaries stocks eiPrior1YearDuration196000JPY
Gain on sales of subsidiaries stocks eiCurrentYearDuration-JPY
Extraordinary incomePrior1YearDuration196000JPY
Extraordinary incomeCurrentYearDuration-JPY
Impairment loss elPrior1YearDuration2779000JPY
Impairment loss elCurrentYearDuration219495000JPY
Amortization of goodwill elPrior1YearDuration-JPY
Amortization of goodwill elCurrentYearDuration98808000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration-JPY
Loss on retirement of noncurrent assets elCurrentYearDuration21944000JPY
Extraordinary lossPrior1YearDuration2779000JPY
Extraordinary lossCurrentYearDuration340248000JPY
Income before income taxesPrior1YearDuration159569000JPY
Income before income taxesCurrentYearDuration-60594000JPY

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 rounding
balance sheet identitynon_consolidated 2025-09-30pass rounding
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