Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-24
StandardIFRS
ConsolidatedYes
Data checks21 of 22 passed
Key figures · 165
MetricValuePeriodScopeSource row
Revenue¥933m2024-10-01 → 2025-09-30Cons.Revenue IFRS
Revenue¥839m2023-10-01 → 2024-09-30Cons.Revenue IFRS
Revenue¥665m2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥624m2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Revenue¥303m2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Operating income−¥4m2024-10-01 → 2025-09-30Cons.Operating profit loss IFRS
Operating income¥56m2023-10-01 → 2024-09-30Cons.Operating profit loss IFRS
Ordinary income−¥179m2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income−¥2m2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income−¥128m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥36m2024-10-01 → 2025-09-30Cons.Profit loss before tax IFRS
Profit before tax¥83m2023-10-01 → 2024-09-30Cons.Profit loss before tax IFRS
Profit before tax−¥261m2022-10-01 → 2023-09-30vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax−¥150m2021-10-01 → 2022-09-30vCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)−¥71m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥21m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥275m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥277m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥180m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥196m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥33m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥82m2024-10-01 → 2025-09-30Cons.Profit loss IFRS
Net income¥82m2023-10-01 → 2024-09-30Cons.Profit loss IFRS
Total assets¥3.3bnat 2025-09-30Cons.Assets IFRS
Total assets¥2.3bnat 2024-09-30Cons.Assets IFRS
Total assets¥1.5bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥1.7bnat 2023-09-30vCons.Total assets IFRS (5-year summary)
Total assets¥1.5bnat 2022-09-30vCons.Total assets (5-year summary)
Total assets¥1.6bnat 2022-09-30vCons.Total assets IFRS (5-year summary)
Total assets¥1.3bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥1.4bnat 2021-09-30dCons.Total assets IFRS (5-year summary)
Total liabilities¥2.4bnat 2025-09-30Cons.Liabilities IFRS
Total liabilities¥1.5bnat 2024-09-30Cons.Liabilities IFRS
Net assets / equity¥921mat 2025-09-30Cons.Equity IFRS
Net assets / equity¥817mat 2024-09-30Cons.Equity IFRS
Net assets / equity¥526mat 2023-09-30vCons.Equity IFRS
Net assets / equity¥546mat 2023-09-30vCons.Net assets (5-year summary)
Net assets / equity¥800mat 2022-09-30vCons.Net assets (5-year summary)
Net assets / equity¥841mat 2021-09-30dCons.Net assets (5-year summary)
Equity (owners)¥843mat 2025-09-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥720mat 2024-09-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥490mat 2023-09-30vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥768mat 2022-09-30vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥841mat 2021-09-30dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥1.1bnat 2025-09-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥801mat 2024-09-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥445mat 2023-09-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥921mat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥402mat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥445m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow−¥17m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow−¥256m2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥229m2022-10-01 → 2023-09-30vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥42m2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥71m2021-10-01 → 2022-09-30vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥83m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥47m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥167m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥383m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥170m2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥169m2021-10-01 → 2022-09-30vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥483m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥710m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥541m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥160m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥133m2022-10-01 → 2023-09-30vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥307m2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥279m2021-10-01 → 2022-09-30vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥85m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-16.732024-10-01 → 2025-09-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥5.742023-10-01 → 2024-09-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥-76.472022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-77.152022-10-01 → 2023-09-30vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-49.542021-10-01 → 2022-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-54.122021-10-01 → 2022-09-30vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥9.732020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥-16.732024-10-01 → 2025-09-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥5.742023-10-01 → 2024-09-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥-77.152022-10-01 → 2023-09-30vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-54.122021-10-01 → 2022-09-30vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥9.712020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥193.54at 2025-09-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥179.09at 2024-09-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥145.7at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥136.56at 2023-09-30vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥221.77at 2022-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥213.95at 2022-09-30vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥244.4at 2021-09-30dCons.Net assets per share (5-year summary)
Equity ratio25.3%at 2025-09-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio30.8%at 2024-09-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio33.8%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio29.0%at 2023-09-30vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio52.0%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio47.5%at 2022-09-30vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio64.6%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio59.3%at 2021-09-30dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE-9.1%2024-10-01 → 2025-09-30Cons.Rate of return on equity IFRS (5-year summary)
ROE3.5%2023-10-01 → 2024-09-30Cons.Rate of return on equity IFRS (5-year summary)
ROE-44.0%2022-10-01 → 2023-09-30vCons.Rate of return on equity IFRS (5-year summary)
ROE-24.4%2021-10-01 → 2022-09-30vCons.Rate of return on equity IFRS (5-year summary)
ROE4.1%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
Employees31at 2025-09-30Cons.Number of employees
Employees33at 2024-09-30Cons.Number of employees
Employees35at 2023-09-30vCons.Number of employees
Employees22at 2022-09-30vCons.Number of employees
Employees18at 2021-09-30dCons.Number of employees
Revenue¥285m2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥271m2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥227m2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥264m2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥157m2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income−¥238m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income−¥228m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income−¥196m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥55m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income−¥373m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥63m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥196m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥139m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥39m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income−¥140m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥38m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income−¥425m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income−¥209m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income−¥63m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥1.6bnat 2025-09-30StandaloneAssets
Total assets¥1.5bnat 2024-09-30StandaloneAssets
Total assets¥865mat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.0bnat 2025-09-30StandaloneLiabilities
Total liabilities¥1.0bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥571mat 2025-09-30StandaloneNet assets
Net assets / equity¥514mat 2024-09-30StandaloneNet assets
Net assets / equity¥247mat 2023-09-30vStandaloneNet assets
Net assets / equity¥670mat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥744mat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥181mat 2025-09-30StandaloneCash and deposits
Cash and deposits¥297mat 2024-09-30StandaloneCash and deposits
EPS (basic)¥-32.872024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.262023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-118.352022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-57.552021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-18.412020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥130.38at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥126.83at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥67.57at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥185.71at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥216.02at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio35.7%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.0%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.0%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio42.4%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio61.5%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE10.1%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
Shares issued4,456,867at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued4,122,100at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,690,900at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,690,900at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,430,600at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees11at 2025-09-30StandaloneNumber of employees
Employees9at 2024-09-30StandaloneNumber of employees
Employees20at 2023-09-30vStandaloneNumber of employees
Employees17at 2022-09-30vStandaloneNumber of employees
Employees10at 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 · 23
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment profit2024-10-01 → 2025-09-30−¥370m
Digitalreportable segmentemployeesat 2025-09-301 pure
Digitalreportable segmentrevenue2024-10-01 → 2025-09-30¥81m
Digitalreportable segmentrevenue external2024-10-01 → 2025-09-30¥81m
Digitalreportable segmentsegment profit2024-10-01 → 2025-09-30¥50m
Fintechreportable segmentemployeesat 2025-09-3020 pure
Fintechreportable segmentrevenue2024-10-01 → 2025-09-30¥852m
Fintechreportable segmentrevenue external2024-10-01 → 2025-09-30¥852m
Fintechreportable segmentsegment profit2024-10-01 → 2025-09-30¥316m
—segment totalrevenue2024-10-01 → 2025-09-30¥933m
—segment totalrevenue external2024-10-01 → 2025-09-30¥933m
—segment totalsegment profit2024-10-01 → 2025-09-30¥366m
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥306m
Digitalreportable segmentrevenue2023-10-01 → 2024-09-30¥209m
Digitalreportable segmentrevenue external2023-10-01 → 2024-09-30¥209m
Digitalreportable segmentsegment profit2023-10-01 → 2024-09-30¥149m
Fintechreportable segmentrevenue2023-10-01 → 2024-09-30¥629m
Fintechreportable segmentrevenue external2023-10-01 → 2024-09-30¥629m
Fintechreportable segmentsegment profit2023-10-01 → 2024-09-30¥213m
—segment totalrevenue2023-10-01 → 2024-09-30¥839m
—segment totalrevenue external2023-10-01 → 2024-09-30¥839m
—segment totalsegment profit2023-10-01 → 2024-09-30¥362m
Digitalreportable segmentemployeesat 2025-09-301 pure

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

All source rows · 1,546
ItemContextValueUnit
Lease liabilities cl IFRSCurrentYearInstant32333000JPY
Other financial liabilities cl IFRSPrior1YearInstant600000JPY
Other financial liabilities cl IFRSCurrentYearInstant-JPY
Other current liabilities cl IFRSPrior1YearInstant391121000JPY
Other current liabilities cl IFRSCurrentYearInstant465048000JPY
Total current liabilities IFRSPrior1YearInstant1396373000JPY
Total current liabilities IFRSCurrentYearInstant2232577000JPY
Borrowings ncl IFRSPrior1YearInstant90000000JPY
Borrowings ncl IFRSCurrentYearInstant133320000JPY
Provisions ncl IFRSPrior1YearInstant17013000JPY
Provisions ncl IFRSCurrentYearInstant17108000JPY
Lease liabilities ncl IFRSPrior1YearInstant12472000JPY
Lease liabilities ncl IFRSCurrentYearInstant23541000JPY
Deferred tax liabilities IFRSPrior1YearInstant2220000JPY
Deferred tax liabilities IFRSCurrentYearInstant2189000JPY
Other financial liabilities ncl IFRSPrior1YearInstant600000JPY
Other financial liabilities ncl IFRSCurrentYearInstant1600000JPY
Non current labilities IFRSPrior1YearInstant122306000JPY
Non current labilities IFRSCurrentYearInstant177760000JPY
Liabilities IFRSPrior1YearInstant1518680000JPY
Liabilities IFRSCurrentYearInstant2410337000JPY
Share capital IFRSPrior1YearInstant125489000JPY
Share capital IFRSCurrentYearInstant13745000JPY
Capital surplus IFRSPrior1YearInstant1841222000JPY
Capital surplus IFRSCurrentYearInstant666169000JPY
Retained earnings IFRSPrior1YearInstant-1063077000JPY
Retained earnings IFRSCurrentYearInstant347890000JPY
Treasury shares IFRSPrior1YearInstant-81982000JPY
Treasury shares IFRSCurrentYearInstant-82072000JPY
Other components of equity IFRSPrior1YearInstant-101374000JPY
Other components of equity IFRSCurrentYearInstant-102554000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant720277000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant843177000JPY
Non controlling interests IFRSPrior1YearInstant96812000JPY
Non controlling interests IFRSCurrentYearInstant78018000JPY
Equity IFRSPrior1YearInstant817090000JPY
Equity IFRSCurrentYearInstant921195000JPY
Liabilities and equity IFRSPrior1YearInstant2335770000JPY
Liabilities and equity IFRSCurrentYearInstant3331533000JPY
Revenue IFRSPrior1YearDuration838500000JPY
Revenue IFRSCurrentYearDuration933135000JPY
Cost of sales IFRSPrior1YearDuration124402000JPY
Cost of sales IFRSCurrentYearDuration182759000JPY
Gross profit IFRSPrior1YearDuration714097000JPY
Gross profit IFRSCurrentYearDuration750376000JPY
Selling general and administrative expenses IFRSPrior1YearDuration716296000JPY
Selling general and administrative expenses IFRSCurrentYearDuration803362000JPY
Other income IFRSPrior1YearDuration81584000JPY
Other income IFRSCurrentYearDuration83789000JPY
Other expenses IFRSPrior1YearDuration23213000JPY

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 · 21 of 22 passed
balance sheet identityconsolidated 2024-09-30pass
balance sheet identityconsolidated 2025-09-30pass rounding
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 2023-09-30mismatch
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