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
Allowance for doubtful accounts caPrior1YearInstant-3593000JPY
Allowance for doubtful accounts caCurrentYearInstant-2461000JPY
Current assetsPrior1YearInstant2240174000JPY
Current assetsCurrentYearInstant2401766000JPY
BuildingsPrior1YearInstant105530000JPY
BuildingsCurrentYearInstant102881000JPY
Accumulated depreciation buildingsPrior1YearInstant-69027000JPY
Accumulated depreciation buildingsCurrentYearInstant-70681000JPY
Buildings netPrior1YearInstant36503000JPY
Buildings netCurrentYearInstant32199000JPY
Tools furniture and fixturesPrior1YearInstant288500000JPY
Tools furniture and fixturesCurrentYearInstant260389000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-239879000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-222966000JPY
Tools furniture and fixtures netPrior1YearInstant48620000JPY
Tools furniture and fixtures netCurrentYearInstant37422000JPY
Property plant and equipmentPrior1YearInstant85123000JPY
Property plant and equipmentCurrentYearInstant69622000JPY
GoodwillPrior1YearInstant430254000JPY
GoodwillCurrentYearInstant57869000JPY
SoftwarePrior1YearInstant424993000JPY
SoftwareCurrentYearInstant342960000JPY
Software in progressPrior1YearInstant37793000JPY
Software in progressCurrentYearInstant44319000JPY
Other iaPrior1YearInstant13617000JPY
Other iaCurrentYearInstant11788000JPY
Intangible assetsPrior1YearInstant906658000JPY
Intangible assetsCurrentYearInstant456937000JPY
Investment securitiesPrior1YearInstant56828000JPY
Investment securitiesCurrentYearInstant54677000JPY
Long term prepaid expensesPrior1YearInstant77121000JPY
Long term prepaid expensesCurrentYearInstant55476000JPY
Deferred tax assetsPrior1YearInstant39182000JPY
Deferred tax assetsCurrentYearInstant44994000JPY
Guarantee deposits ioaPrior1YearInstant118762000JPY
Guarantee deposits ioaCurrentYearInstant120973000JPY
Other ioaPrior1YearInstant3052000JPY
Other ioaCurrentYearInstant2716000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-2457000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-2072000JPY
Investments and other assetsPrior1YearInstant292489000JPY
Investments and other assetsCurrentYearInstant276765000JPY
Noncurrent assetsPrior1YearInstant1284272000JPY
Noncurrent assetsCurrentYearInstant803324000JPY
AssetsPrior1YearInstant3524446000JPY
AssetsCurrentYearInstant3205091000JPY
Accounts payable tradePrior1YearInstant38325000JPY
Accounts payable tradeCurrentYearInstant137914000JPY
Short term loans payablePrior1YearInstant250000000JPY
Short term loans payableCurrentYearInstant250000000JPY

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