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
Cash and depositsCurrentYearInstant2847497000JPY
Accounts receivable tradePrior1YearInstant729080000JPY
Accounts receivable tradeCurrentYearInstant882391000JPY
Contract assetsPrior1YearInstant181166000JPY
Contract assetsCurrentYearInstant221864000JPY
Work in processPrior1YearInstant32975000JPY
Work in processCurrentYearInstant28296000JPY
Prepaid expensesPrior1YearInstant15268000JPY
Prepaid expensesCurrentYearInstant17564000JPY
Accrued incomePrior1YearInstant2865000JPY
Accrued incomeCurrentYearInstant2594000JPY
Other caPrior1YearInstant2126000JPY
Other caCurrentYearInstant27586000JPY
Current assetsPrior1YearInstant3682394000JPY
Current assetsCurrentYearInstant4027796000JPY
Buildings and structuresPrior1YearInstant2031485000JPY
Buildings and structuresCurrentYearInstant2530280000JPY
Accumulated depreciation buildings and structuresPrior1YearInstant-508370000JPY
Accumulated depreciation buildings and structuresCurrentYearInstant-588449000JPY
Buildings and structures netPrior1YearInstant1523114000JPY
Buildings and structures netCurrentYearInstant1941830000JPY
Machinery equipment and vehiclesPrior1YearInstant75054000JPY
Machinery equipment and vehiclesCurrentYearInstant75054000JPY
Accumulated depreciation machinery equipment and vehiclesPrior1YearInstant-75054000JPY
Accumulated depreciation machinery equipment and vehiclesCurrentYearInstant-75054000JPY
Machinery equipment and vehicles netPrior1YearInstant0JPY
Machinery equipment and vehicles netCurrentYearInstant0JPY
LandPrior1YearInstant1825668000JPY
LandCurrentYearInstant1959686000JPY
Other ppePrior1YearInstant103991000JPY
Other ppeCurrentYearInstant108425000JPY
Accumulated depreciation other ppePrior1YearInstant-72024000JPY
Accumulated depreciation other ppeCurrentYearInstant-84743000JPY
Other net ppePrior1YearInstant31967000JPY
Other net ppeCurrentYearInstant23682000JPY
Property plant and equipmentPrior1YearInstant3380749000JPY
Property plant and equipmentCurrentYearInstant3925198000JPY
GoodwillPrior1YearInstant59858000JPY
GoodwillCurrentYearInstant47886000JPY
Customer related intangible assetsPrior1YearInstant10850000JPY
Customer related intangible assetsCurrentYearInstant9494000JPY
Telephone subscription rightPrior1YearInstant1116000JPY
Telephone subscription rightCurrentYearInstant1116000JPY
SoftwarePrior1YearInstant23847000JPY
SoftwareCurrentYearInstant25701000JPY
Intangible assetsPrior1YearInstant95672000JPY
Intangible assetsCurrentYearInstant84198000JPY
Investment securitiesPrior1YearInstant5586000JPY
Investment securitiesCurrentYearInstant5844000JPY
Deferred tax assetsPrior1YearInstant121830000JPY

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