Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-17
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥3.8bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥3.6bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥3.5bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥3.2bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Operating income¥1.5bn2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥1.4bn2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥1.5bn2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥1.4bn2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥1.4bn2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.2bn2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Profit before tax¥1.5bn2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥1.4bn2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥1.1bn2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.0bn2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥964m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥862m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.1bn2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥1.0bn2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥8.4bnat 2025-09-30Cons.Assets
Total assets¥7.5bnat 2024-09-30Cons.Assets
Total assets¥6.7bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥7.1bnat 2022-09-30vCons.Total assets (5-year summary)
Total liabilities¥1.5bnat 2025-09-30Cons.Liabilities
Total liabilities¥1.3bnat 2024-09-30Cons.Liabilities
Net assets / equity¥7.0bnat 2025-09-30Cons.Net assets
Net assets / equity¥6.2bnat 2024-09-30Cons.Net assets
Net assets / equity¥5.5bnat 2023-09-30vCons.Net assets
Net assets / equity¥5.7bnat 2022-09-30vCons.Net assets (5-year summary)
Cash and deposits¥2.8bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥2.7bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥2.8bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥2.7bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥3.3bnat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.2bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥681m2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.2bn2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥684m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥840m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥93m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥73m2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥333m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥302m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.2bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥302m2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥356.212024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥334.852023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥288.172022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥257.382021-10-01 → 2022-09-30vCons.Basic earnings loss per share (5-year summary)
Net assets per share¥2,298.22at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥2,051.95at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,817.06at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥1,688.74at 2022-09-30vCons.Net assets per share (5-year summary)
Equity ratio82.6%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio82.5%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio81.8%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio79.3%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
ROE16.4%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE17.3%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE17.3%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE15.2%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
Employees154at 2025-09-30Cons.Number of employees
Employees142at 2024-09-30Cons.Number of employees
Employees149at 2023-09-30vCons.Number of employees
Employees149at 2022-09-30vCons.Number of employees
Revenue¥3.5bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥3.3bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥3.2bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥3.2bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥3.1bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥1.5bn2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥1.4bn2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥1.5bn2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥1.4bn2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥1.4bn2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.3bn2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.2bn2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.5bn2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥1.4bn2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥1.0bn2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥990m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥969m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥879m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥869m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥8.3bnat 2025-09-30StandaloneAssets
Total assets¥7.4bnat 2024-09-30StandaloneAssets
Total assets¥6.6bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥7.0bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥6.4bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.3bnat 2025-09-30StandaloneLiabilities
Total liabilities¥1.2bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥6.9bnat 2025-09-30StandaloneNet assets
Net assets / equity¥6.2bnat 2024-09-30StandaloneNet assets
Net assets / equity¥5.5bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥5.7bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥5.1bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥2.4bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥2.4bnat 2024-09-30StandaloneCash and deposits
Cash & equivalents¥2.5bnat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥806m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥98m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥268m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥346.642024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥327.162023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥289.472022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥262.542021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥259.332020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥1152024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥1052023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥952022-10-01 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥902021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥852020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥2,285.28at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥2,048.59at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,821.38at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,693.9at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,519.26at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio83.7%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.8%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.1%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.5%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.2%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE16.0%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE16.9%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE17.3%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE16.3%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE18.1%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued4,090,000at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued4,090,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued4,090,000at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,090,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,090,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees137at 2025-09-30StandaloneNumber of employees
Employees125at 2024-09-30StandaloneNumber of employees
Employees129at 2023-09-30vStandaloneNumber of employees
Employees128at 2022-09-30vStandaloneNumber of employees
Employees141at 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 · 39
SegmentItemPeriodValue
Real Estate Businessreportable segmentcapex2024-10-01 → 2025-09-30¥633m
Real Estate Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥70m
Real Estate Businessreportable segmentemployeesat 2025-09-300 pure
Real Estate Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥248m
Real Estate Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥248m
Real Estate Businessreportable segmentsegment assetsat 2025-09-30¥4.3bn
Real Estate Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥52m
System Development Businessreportable segmentcapex2024-10-01 → 2025-09-30¥22m
System Development Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥39m
System Development Businessreportable segmentemployeesat 2025-09-30154 pure
System Development Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥3.6bn
System Development Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥3.6bn
System Development Businessreportable segmentsegment assetsat 2025-09-30¥4.2bn
System Development Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥1.5bn
—segment totalcapex2024-10-01 → 2025-09-30¥654m
—segment totaldepreciation2024-10-01 → 2025-09-30¥109m
—segment totalrevenue2024-10-01 → 2025-09-30¥3.8bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥3.8bn
—segment totalsegment assetsat 2025-09-30¥8.4bn
—segment totalsegment profit2024-10-01 → 2025-09-30¥1.5bn
Real Estate Businessreportable segmentcapex2023-10-01 → 2024-09-30¥764m
Real Estate Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥60m
Real Estate Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥215m
Real Estate Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥215m
Real Estate Businessreportable segmentsegment assetsat 2024-09-30¥3.6bn
Real Estate Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥23m
System Development Businessreportable segmentcapex2023-10-01 → 2024-09-30¥42m
System Development Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥30m
System Development Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥3.4bn
System Development Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥3.4bn
System Development Businessreportable segmentsegment assetsat 2024-09-30¥3.9bn
System Development Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥1.4bn
—segment totalcapex2023-10-01 → 2024-09-30¥805m
—segment totaldepreciation2023-10-01 → 2024-09-30¥89m
—segment totalrevenue2023-10-01 → 2024-09-30¥3.6bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥3.6bn
—segment totalsegment assetsat 2024-09-30¥7.5bn
—segment totalsegment profit2023-10-01 → 2024-09-30¥1.4bn
System Development Businessreportable segmentemployeesat 2025-09-30137 pure

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

All source rows · 1,362
ItemContextValueUnit
Increase decrease in accounts payable other ope cfCurrentYearDuration6143000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-30358000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration31497000JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration14096000JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration58271000JPY
Increase decrease in other current liabilities ope cfPrior1YearDuration301000JPY
Increase decrease in other current liabilities ope cfCurrentYearDuration-4826000JPY
Increase decrease in other noncurrent liabilities ope cfPrior1YearDuration216000JPY
Increase decrease in other noncurrent liabilities ope cfCurrentYearDuration-2172000JPY
Subtotal ope cfPrior1YearDuration1555180000JPY
Subtotal ope cfCurrentYearDuration1644990000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration154000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration2976000JPY
Proceeds from insurance income ope cfPrior1YearDuration-JPY
Proceeds from insurance income ope cfCurrentYearDuration3006000JPY
Proceeds from subsidy income2 ope cfPrior1YearDuration703000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration84000JPY
Income taxes paid ope cfPrior1YearDuration-350390000JPY
Income taxes paid ope cfCurrentYearDuration-505223000JPY
Net cash provided by used in operating activitiesPrior1YearDuration1205646000JPY
Net cash provided by used in operating activitiesCurrentYearDuration1145834000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-850429000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-697526000JPY
Proceeds from sale of property plant and equipment inv cfPrior1YearDuration-JPY
Proceeds from sale of property plant and equipment inv cfCurrentYearDuration19000000JPY
Purchase of intangible assets inv cfPrior1YearDuration-14658000JPY
Purchase of intangible assets inv cfCurrentYearDuration-15547000JPY
Purchase of investment securities inv cfPrior1YearDuration-5374000JPY
Purchase of investment securities inv cfCurrentYearDuration-JPY
Proceeds from cancellation of insurance funds inv cfPrior1YearDuration34497000JPY
Proceeds from cancellation of insurance funds inv cfCurrentYearDuration24460000JPY
Purchase of insurance funds inv cfPrior1YearDuration-2689000JPY
Purchase of insurance funds inv cfCurrentYearDuration-2016000JPY
Proceeds from collection of guarantee deposits inv cfPrior1YearDuration400000JPY
Proceeds from collection of guarantee deposits inv cfCurrentYearDuration-JPY
Payments for guarantee deposits inv cfPrior1YearDuration-1685000JPY
Payments for guarantee deposits inv cfCurrentYearDuration-12705000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-839940000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-684335000JPY
Purchase of treasury stock fin cfPrior1YearDuration-42000JPY
Purchase of treasury stock fin cfCurrentYearDuration-18000JPY
Cash dividends paid fin cfPrior1YearDuration-302387000JPY
Cash dividends paid fin cfCurrentYearDuration-332893000JPY
Net cash provided by used in financing activitiesPrior1YearDuration-302429000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-332911000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration63277000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration128587000JPY
Cash and cash equivalentsPrior2YearInstant2655633000JPY
Cash and cash equivalentsPrior1YearInstant2718910000JPY
Cash and cash equivalentsPrior1YearInstant2718910000JPY

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 rounding
balance sheet identitynon_consolidated 2024-09-30pass
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