Annual report

Period2022-10-01 → 2023-09-30
Filed2023-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥3.0bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥2.8bn2021-10-01 → 2022-09-30Cons.Net sales
Revenue¥2.9bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Revenue¥2.3bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Revenue¥1.8bn2018-10-01 → 2019-09-30dCons.Net sales (5-year summary)
Operating income¥345m2022-10-01 → 2023-09-30Cons.Operating income
Operating income¥97m2021-10-01 → 2022-09-30Cons.Operating income
Ordinary income¥379m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥139m2021-10-01 → 2022-09-30Cons.Ordinary income
Ordinary income¥336m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥458m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥372m2018-10-01 → 2019-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥298m2022-10-01 → 2023-09-30Cons.Income before income taxes
Profit before tax−¥315m2021-10-01 → 2022-09-30Cons.Income before income taxes
Net income (owners)¥233m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥340m2021-10-01 → 2022-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥200m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥374m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥259m2018-10-01 → 2019-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥231m2022-10-01 → 2023-09-30Cons.Profit loss
Net income−¥336m2021-10-01 → 2022-09-30Cons.Profit loss
Total assets¥5.2bnat 2023-09-30Cons.Assets
Total assets¥5.0bnat 2022-09-30Cons.Assets
Total assets¥5.5bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥5.2bnat 2020-09-30dCons.Total assets (5-year summary)
Total assets¥4.4bnat 2019-09-30dCons.Total assets (5-year summary)
Total liabilities¥1.6bnat 2023-09-30Cons.Liabilities
Total liabilities¥1.5bnat 2022-09-30Cons.Liabilities
Net assets / equity¥3.6bnat 2023-09-30Cons.Net assets
Net assets / equity¥3.5bnat 2022-09-30Cons.Net assets
Net assets / equity¥4.0bnat 2021-09-30dCons.Net assets
Net assets / equity¥3.7bnat 2020-09-30dCons.Net assets (5-year summary)
Net assets / equity¥2.7bnat 2019-09-30dCons.Net assets (5-year summary)
Cash and deposits¥3.4bnat 2023-09-30Cons.Cash and deposits
Cash and deposits¥3.3bnat 2022-09-30Cons.Cash and deposits
Cash & equivalents¥3.4bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥3.3bnat 2022-09-30Cons.Cash and cash equivalents
Cash & equivalents¥3.9bnat 2021-09-30dCons.Cash and cash equivalents
Cash & equivalents¥3.3bnat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.9bnat 2019-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥495m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥23m2021-10-01 → 2022-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥546m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥446m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥119m2018-10-01 → 2019-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥209m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥527m2021-10-01 → 2022-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥40m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥133m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥60m2018-10-01 → 2019-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥215m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥97m2021-10-01 → 2022-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥32m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥147m2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥114m2018-10-01 → 2019-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥43.772022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-62.232021-10-01 → 2022-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥36.712020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥70.62019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥53.262018-10-01 → 2019-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥36.562020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥64.862019-10-01 → 2020-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥44.762018-10-01 → 2019-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥672.43at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥641.16at 2022-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥720.58at 2021-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥678.28at 2020-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥544.12at 2019-09-30dCons.Net assets per share (5-year summary)
Equity ratio68.1%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio69.7%at 2022-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio71.1%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio69.9%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio60.8%at 2019-09-30dCons.Equity to asset ratio (5-year summary)
ROE6.6%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE-9.1%2021-10-01 → 2022-09-30Cons.Rate of return on equity (5-year summary)
ROE5.3%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
ROE11.8%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
ROE10.4%2018-10-01 → 2019-09-30dCons.Rate of return on equity (5-year summary)
Employees161at 2023-09-30Cons.Number of employees
Employees214at 2022-09-30Cons.Number of employees
Employees213at 2021-09-30dCons.Number of employees
Employees188at 2020-09-30dCons.Number of employees
Employees109at 2019-09-30dCons.Number of employees
Revenue¥2.3bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥1.9bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥1.8bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥1.7bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Operating income¥342m2022-10-01 → 2023-09-30StandaloneOperating income
Operating income¥187m2021-10-01 → 2022-09-30StandaloneOperating income
Ordinary income¥367m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥225m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥340m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥407m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥382m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥306m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Profit before tax−¥284m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Net income¥243m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income−¥304m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income¥239m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥293m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income¥268m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Total assets¥5.1bnat 2023-09-30StandaloneAssets
Total assets¥4.9bnat 2022-09-30StandaloneAssets
Total assets¥5.3bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥5.0bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.6bnat 2023-09-30StandaloneLiabilities
Total liabilities¥1.4bnat 2022-09-30StandaloneLiabilities
Net assets / equity¥3.5bnat 2023-09-30StandaloneNet assets
Net assets / equity¥3.5bnat 2022-09-30StandaloneNet assets
Net assets / equity¥3.9bnat 2021-09-30dStandaloneNet assets
Net assets / equity¥3.6bnat 2020-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥2.7bnat 2019-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥3.2bnat 2023-09-30StandaloneCash and deposits
Cash and deposits¥3.0bnat 2022-09-30StandaloneCash and deposits
EPS (basic)¥45.822022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-55.772021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥43.912020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥55.262019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.972018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥43.732020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥50.782019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥46.192018-10-01 → 2019-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥152022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥202020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥671.02at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥637.33at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥714.59at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥666.17at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥547.28at 2019-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio69.1%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio70.8%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio73.6%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.1%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.2%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE7.0%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE-8.3%2021-10-01 → 2022-09-30StandaloneRate of return on equity (5-year summary)
ROE6.4%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE9.3%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
ROE10.7%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued5,578,150at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,578,150at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,578,150at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,518,350at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,073,918at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees138at 2023-09-30StandaloneNumber of employees
Employees135at 2022-09-30StandaloneNumber of employees
Employees109at 2021-09-30dStandaloneNumber of employees
Employees96at 2020-09-30dStandaloneNumber of employees
Employees87at 2019-09-30dStandaloneNumber 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 · 29
SegmentItemPeriodValue
Enterprisereportable segmentdepreciation2022-10-01 → 2023-09-30¥54m
Enterprisereportable segmentemployeesat 2023-09-3055 pure
Enterprisereportable segmentrevenue2022-10-01 → 2023-09-30¥1.0bn
Enterprisereportable segmentrevenue external2022-10-01 → 2023-09-30¥1.0bn
Enterprisereportable segmentsegment profit2022-10-01 → 2023-09-30¥160m
Game Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥66m
Game Businessreportable segmentemployeesat 2023-09-3073 pure
Game Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥2.0bn
Game Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥2.0bn
Game Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥185m
—segment totaldepreciation2022-10-01 → 2023-09-30¥120m
—segment totalemployeesat 2023-09-30161 pure
—segment totalrevenue2022-10-01 → 2023-09-30¥3.0bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥3.0bn
—segment totalsegment profit2022-10-01 → 2023-09-30¥345m
Enterprisereportable segmentdepreciation2021-10-01 → 2022-09-30¥62m
Enterprisereportable segmentrevenue2021-10-01 → 2022-09-30¥677m
Enterprisereportable segmentrevenue external2021-10-01 → 2022-09-30¥677m
Enterprisereportable segmentsegment profit2021-10-01 → 2022-09-30−¥56m
Game Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥70m
Game Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥2.2bn
Game Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥2.2bn
Game Businessreportable segmentsegment profit2021-10-01 → 2022-09-30¥154m
—segment totaldepreciation2021-10-01 → 2022-09-30¥132m
—segment totalrevenue2021-10-01 → 2022-09-30¥2.8bn
—segment totalrevenue external2021-10-01 → 2022-09-30¥2.8bn
—segment totalsegment profit2021-10-01 → 2022-09-30¥97m
Enterprisereportable segmentemployeesat 2023-09-3055 pure
Game Businessreportable segmentemployeesat 2023-09-3053 pure

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

All source rows · 1,459
ItemContextValueUnit
Decrease increase in inventories ope cfCurrentYearDuration4318000JPY
Decrease increase in other current assets ope cfPrior1YearDuration-24418000JPY
Decrease increase in other current assets ope cfCurrentYearDuration-15234000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration48779000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-20058000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-40278000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration82291000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration-41862000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration71775000JPY
Increase decrease in other current liabilities ope cfPrior1YearDuration-11880000JPY
Increase decrease in other current liabilities ope cfCurrentYearDuration31740000JPY
Other net ope cfPrior1YearDuration35005000JPY
Other net ope cfCurrentYearDuration-11719000JPY
Subtotal ope cfPrior1YearDuration103175000JPY
Subtotal ope cfCurrentYearDuration538215000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration10291000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration13779000JPY
Income taxes paid refund ope cfPrior1YearDuration-90146000JPY
Income taxes paid refund ope cfCurrentYearDuration-56571000JPY
Net cash provided by used in operating activitiesPrior1YearDuration23320000JPY
Net cash provided by used in operating activitiesCurrentYearDuration495423000JPY
Purchase of investment securities inv cfPrior1YearDuration-98761000JPY
Purchase of investment securities inv cfCurrentYearDuration-JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-87986000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-12029000JPY
Purchase of intangible assets inv cfPrior1YearDuration-344774000JPY
Purchase of intangible assets inv cfCurrentYearDuration-153189000JPY
Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-JPY
Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-51212000JPY
Purchase of insurance funds inv cfPrior1YearDuration-881000JPY
Purchase of insurance funds inv cfCurrentYearDuration-111000JPY
Proceeds from cancellation of insurance funds inv cfPrior1YearDuration18590000JPY
Proceeds from cancellation of insurance funds inv cfCurrentYearDuration-JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-13400000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-JPY
Proceeds from repayment of lease and guarantee deposits inv cfPrior1YearDuration-JPY
Proceeds from repayment of lease and guarantee deposits inv cfCurrentYearDuration7005000JPY
Other net inv cfPrior1YearDuration193000JPY
Other net inv cfCurrentYearDuration105000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-527021000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-209431000JPY
Purchase of treasury stock fin cfPrior1YearDuration-87000JPY
Purchase of treasury stock fin cfCurrentYearDuration-215945000JPY
Proceeds from disposal of treasury stock fin cfPrior1YearDuration-JPY
Proceeds from disposal of treasury stock fin cfCurrentYearDuration580000JPY
Cash dividends paid fin cfPrior1YearDuration-96925000JPY
Cash dividends paid fin cfCurrentYearDuration-17000JPY
Net cash provided by used in financing activitiesPrior1YearDuration-97013000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-215382000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration24926000JPY

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 2022-09-30pass rounding
balance sheet identityconsolidated 2023-09-30pass
balance sheet identitynon_consolidated 2022-09-30pass rounding
balance sheet identitynon_consolidated 2023-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-09-30pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2021-10-01/2022-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2021-10-01/2022-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2021-10-01/2022-09-30pass
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · total assetsconsolidated 2022-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2022-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass