Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 139
MetricValuePeriodScopeSource row
Revenue¥22.7bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥17.1bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥13.2bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥10.6bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Operating income¥1.8bn2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥1.3bn2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥1.8bn2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥1.4bn2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥1.2bn2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥947m2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Profit before tax¥624m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥1.4bn2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)−¥257m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥911m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.1bn2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥803m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥214m2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥951m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥15.7bnat 2025-09-30Cons.Assets
Total assets¥13.5bnat 2024-09-30Cons.Assets
Total assets¥10.0bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥7.6bnat 2022-09-30vCons.Total assets (5-year summary)
Total liabilities¥8.9bnat 2025-09-30Cons.Liabilities
Total liabilities¥6.2bnat 2024-09-30Cons.Liabilities
Net assets / equity¥6.7bnat 2025-09-30Cons.Net assets
Net assets / equity¥7.3bnat 2024-09-30Cons.Net assets
Net assets / equity¥6.0bnat 2023-09-30vCons.Net assets
Net assets / equity¥4.7bnat 2022-09-30vCons.Net assets (5-year summary)
Cash and deposits¥8.1bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥6.0bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥8.3bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥6.1bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥5.7bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥5.1bnat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.7bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.7bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.3bn2022-10-01 → 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−¥1.1bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.4bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.2bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥262m2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.5bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥961m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥436m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥8m2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-16.282024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥58.32023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥71.232022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥52.62021-10-01 → 2022-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥57.872023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥70.042022-10-01 → 2023-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥51.742021-10-01 → 2022-09-30vCons.Diluted earnings per share (5-year summary)
Net assets per share¥403.97at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥436.71at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥372.95at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥299.66at 2022-09-30vCons.Net assets per share (5-year summary)
Equity ratio40.7%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio50.8%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio57.9%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio59.9%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
ROE14.4%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE21.2%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE17.5%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
Employees760at 2025-09-30Cons.Number of employees
Employees483at 2024-09-30Cons.Number of employees
Employees374at 2023-09-30vCons.Number of employees
Employees257at 2022-09-30vCons.Number of employees
Revenue¥13.4bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥13.2bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥12.0bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥10.4bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥7.8bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥1.6bn2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥1.4bn2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥1.6bn2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥1.5bn2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥1.3bn2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.0bn2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥645m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥198m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥1.3bn2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income−¥396m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥898m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥1.2bn2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥791m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥622m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥14.0bnat 2025-09-30StandaloneAssets
Total assets¥12.5bnat 2024-09-30StandaloneAssets
Total assets¥9.7bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥7.6bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥6.2bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥7.3bnat 2025-09-30StandaloneLiabilities
Total liabilities¥5.0bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥6.7bnat 2025-09-30StandaloneNet assets
Net assets / equity¥7.5bnat 2024-09-30StandaloneNet assets
Net assets / equity¥6.1bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥4.7bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥3.8bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥5.6bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥5.0bnat 2024-09-30StandaloneCash and deposits
Cash & equivalents¥4.2bnat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥869m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥95m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥5m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-25.112024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥57.492023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥77.432022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥51.822021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥40.842020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥57.072023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥76.142022-10-01 → 2023-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥50.982021-10-01 → 2022-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥40.082020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥182023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Net assets per share¥411.5at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥453.1at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥379.67at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥300.22at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥247.53at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio46.5%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.2%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio61.0%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.4%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.9%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE13.8%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE22.8%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE18.9%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE18.0%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued15,795,959at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued15,753,559at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued15,509,960at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued15,271,460at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued15,255,160at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees346at 2025-09-30StandaloneNumber of employees
Employees333at 2024-09-30StandaloneNumber of employees
Employees331at 2023-09-30vStandaloneNumber of employees
Employees252at 2022-09-30vStandaloneNumber of employees
Employees189at 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 · 42
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2025-09-303 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-10-01 → 2025-09-30¥120m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-10-01 → 2025-09-30¥120m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-10-01 → 2025-09-30−¥54m
Reconciling Itemsreconcilingrevenue2024-10-01 → 2025-09-30−¥315,000
Reconciling Itemsreconcilingrevenue intersegment2024-10-01 → 2025-09-30−¥315,000
Matching Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥62m
Matching Businessreportable segmentemployeesat 2025-09-30691 pure
Matching Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥21.4bn
Matching Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥21.4bn
Matching Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥1.8bn
Saa S Businessreportable segmentemployeesat 2025-09-3035 pure
Saa S Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥1.1bn
Saa S Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥1.1bn
Saa S Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥315,000
Saa S Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥54m
—segment totaldepreciation2024-10-01 → 2025-09-30¥62m
—segment totalrevenue2024-10-01 → 2025-09-30¥22.5bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥22.5bn
—segment totalrevenue intersegment2024-10-01 → 2025-09-30¥315,000
—segment totalsegment profit2024-10-01 → 2025-09-30¥1.8bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-10-01 → 2024-09-30¥110m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-10-01 → 2024-09-30¥110m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-10-01 → 2024-09-30¥60m
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥658,000
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥658,000
Matching Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥37m
Matching Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥16.2bn
Matching Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥16.2bn
Matching Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥1.4bn
Saa S Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥769m
Saa S Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥768m
Saa S Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥658,000
Saa S Businessreportable segmentsegment profit2023-10-01 → 2024-09-30−¥71m
—segment totaldepreciation2023-10-01 → 2024-09-30¥37m
—segment totalrevenue2023-10-01 → 2024-09-30¥17.0bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥17.0bn
—segment totalrevenue intersegment2023-10-01 → 2024-09-30¥658,000
—segment totalsegment profit2023-10-01 → 2024-09-30¥1.3bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2025-09-303 pure
Matching Businessreportable segmentemployeesat 2025-09-30260 pure
Saa S Businessreportable segmentemployeesat 2025-09-3028 pure

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

All source rows · 1,533
ItemContextValueUnit
Profit lossPrior1YearDuration951166000JPY
Profit lossCurrentYearDuration-213760000JPY
Valuation difference on available for sale securities net of tax ociPrior1YearDuration14722000JPY
Valuation difference on available for sale securities net of tax ociCurrentYearDuration5153000JPY
Other comprehensive incomePrior1YearDuration14722000JPY
Other comprehensive incomeCurrentYearDuration5153000JPY
Comprehensive incomePrior1YearDuration965888000JPY
Comprehensive incomeCurrentYearDuration-208607000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration925478000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration-251913000JPY
Comprehensive income attributable to non controlling interestsPrior1YearDuration40409000JPY
Comprehensive income attributable to non controlling interestsCurrentYearDuration43306000JPY
Net assetsPrior2YearInstant_CapitalStockMember2751307000JPY
Net assetsPrior2YearInstant_CapitalSurplusMember2709307000JPY
Net assetsPrior2YearInstant_RetainedEarningsMember298273000JPY
Net assetsPrior2YearInstant_TreasuryStockMember-169000JPY
Net assetsPrior2YearInstant_ShareholdersEquityMember5758718000JPY
Issuance of new sharesPrior1YearDuration_CapitalStockMember33385000JPY
Issuance of new sharesPrior1YearDuration_CapitalSurplusMember303169000JPY
Issuance of new sharesPrior1YearDuration_ShareholdersEquityMember336555000JPY
Change of scope of consolidationPrior1YearDuration_CapitalSurplusMember-105815000JPY
Change of scope of consolidationPrior1YearDuration_RetainedEarningsMember-43430000JPY
Change of scope of consolidationPrior1YearDuration_ShareholdersEquityMember-149246000JPY
Change in treasury shares of parent arising from transactions with non controlling shareholdersPrior1YearDuration_CapitalSurplusMember-17525000JPY
Change in treasury shares of parent arising from transactions with non controlling shareholdersPrior1YearDuration_ShareholdersEquityMember-17525000JPY
Profit loss attributable to owners of parentPrior1YearDuration_RetainedEarningsMember910756000JPY
Profit loss attributable to owners of parentPrior1YearDuration_ShareholdersEquityMember910756000JPY
Purchase of treasury stockPrior1YearDuration_TreasuryStockMember-67000JPY
Purchase of treasury stockPrior1YearDuration_ShareholdersEquityMember-67000JPY
Total changes of items during the periodPrior1YearDuration_CapitalStockMember33385000JPY
Total changes of items during the periodPrior1YearDuration_CapitalSurplusMember179828000JPY
Total changes of items during the periodPrior1YearDuration_RetainedEarningsMember867325000JPY
Total changes of items during the periodPrior1YearDuration_TreasuryStockMember-67000JPY
Total changes of items during the periodPrior1YearDuration_ShareholdersEquityMember1080471000JPY
Net assetsPrior1YearInstant_CapitalStockMember2784693000JPY
Net assetsPrior1YearInstant_CapitalSurplusMember2889136000JPY
Net assetsPrior1YearInstant_RetainedEarningsMember1165598000JPY
Net assetsPrior1YearInstant_TreasuryStockMember-237000JPY
Net assetsPrior1YearInstant_ShareholdersEquityMember6839190000JPY
Net assetsPrior2YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember25690000JPY
Net assetsPrior2YearInstant_ValuationAndTranslationAdjustmentsMember25690000JPY
Net assetsPrior2YearInstant_SubscriptionRightsToSharesMember231102000JPY
Net assetsPrior2YearInstant_NonControllingInterestsMember23545000JPY
Net assetsPrior2YearInstant6039056000JPY
Issuance of new sharesPrior1YearDuration336555000JPY
Change of scope of consolidationPrior1YearDuration-149246000JPY
Change in treasury shares of parent arising from transactions with non controlling shareholdersPrior1YearDuration-17525000JPY
Profit loss attributable to owners of parentPrior1YearDuration910756000JPY
Purchase of treasury stockPrior1YearDuration-67000JPY
Net changes of items other than shareholders equityPrior1YearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember14722000JPY

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