Annual report

Period2023-10-01 → 2024-09-30
Filed2024-12-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥1.8bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥2.3bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥2.3bn2021-10-01 → 2022-09-30dCons.Net sales (5-year summary)
Revenue¥2.3bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Operating income−¥56m2023-10-01 → 2024-09-30Cons.Operating income
Operating income−¥84m2022-10-01 → 2023-09-30Cons.Operating income
Ordinary income−¥58m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income−¥77m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income−¥194m2021-10-01 → 2022-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥173m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥307m2023-10-01 → 2024-09-30Cons.Income before income taxes
Profit before tax−¥127m2022-10-01 → 2023-09-30Cons.Income before income taxes
Net income (owners)−¥394m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥128m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥176m2021-10-01 → 2022-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥99m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥393m2023-10-01 → 2024-09-30Cons.Profit loss
Net income−¥128m2022-10-01 → 2023-09-30Cons.Profit loss
Total assets¥1.5bnat 2024-09-30Cons.Assets
Total assets¥2.3bnat 2023-09-30Cons.Assets
Total assets¥2.3bnat 2022-09-30dCons.Total assets (5-year summary)
Total assets¥2.0bnat 2020-09-30dCons.Total assets (5-year summary)
Total liabilities¥841mat 2024-09-30Cons.Liabilities
Total liabilities¥1.2bnat 2023-09-30Cons.Liabilities
Net assets / equity¥701mat 2024-09-30Cons.Net assets
Net assets / equity¥1.1bnat 2023-09-30Cons.Net assets
Net assets / equity¥1.2bnat 2022-09-30dCons.Net assets
Net assets / equity¥1.1bnat 2020-09-30dCons.Net assets (5-year summary)
Cash and deposits¥910mat 2024-09-30Cons.Cash and deposits
Cash and deposits¥1.2bnat 2023-09-30Cons.Cash and deposits
Cash & equivalents¥910mat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥995mat 2022-09-30dCons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥30m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥230m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥128m2021-10-01 → 2022-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥159m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥118m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥146m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥380m2021-10-01 → 2022-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥174m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥202m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥122m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥56m2021-10-01 → 2022-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥412m2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-36.842023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-122022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-16.52021-10-01 → 2022-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥9.182019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥8.982019-10-01 → 2020-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥62.16at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥98.71at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥110.76at 2022-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥100.51at 2020-09-30dCons.Net assets per share (5-year summary)
Equity ratio43.1%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio46.8%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio51.2%at 2022-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio51.9%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
ROE-59.3%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE-11.4%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE-14.9%2021-10-01 → 2022-09-30dCons.Rate of return on equity (5-year summary)
ROE7.6%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
Employees129at 2024-09-30Cons.Number of employees
Employees160at 2023-09-30Cons.Number of employees
Employees173at 2022-09-30dCons.Number of employees
Employees115at 2020-09-30dCons.Number of employees
Revenue¥1.5bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥1.9bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥1.9bn2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.3bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Operating income−¥43m2023-10-01 → 2024-09-30StandaloneOperating income
Operating income−¥97m2022-10-01 → 2023-09-30StandaloneOperating income
Ordinary income−¥39m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income−¥95m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income−¥126m2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥458m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥165m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥305m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Profit before tax−¥145m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Net income−¥382m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income−¥130m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income−¥105m2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
Net income¥290m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥96m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Total assets¥1.5bnat 2024-09-30StandaloneAssets
Total assets¥2.1bnat 2023-09-30StandaloneAssets
Total assets¥2.1bnat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥683mat 2024-09-30StandaloneLiabilities
Total liabilities¥942mat 2023-09-30StandaloneLiabilities
Net assets / equity¥777mat 2024-09-30StandaloneNet assets
Net assets / equity¥1.2bnat 2023-09-30StandaloneNet assets
Net assets / equity¥1.3bnat 2022-09-30dStandaloneNet assets
Net assets / equity¥1.4bnat 2021-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2020-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥704mat 2024-09-30StandaloneCash and deposits
Cash and deposits¥929mat 2023-09-30StandaloneCash and deposits
Cash & equivalents¥1.4bnat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥471m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥136m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥130m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-35.722023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-12.222022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-9.892021-10-01 → 2022-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27.372020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.992019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥27.132020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥8.792019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥69.51at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥105.09at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥117.37at 2022-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥127.32at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥100.32at 2020-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio50.9%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio53.4%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.1%at 2022-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio61.9%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.8%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE-51.4%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE-11.6%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE-8.4%2021-10-01 → 2022-09-30dStandaloneRate of return on equity (5-year summary)
ROE24.1%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE7.5%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued11,425,592at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued11,425,592at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued11,405,592at 2022-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,389,592at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued11,256,048at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees82at 2024-09-30StandaloneNumber of employees
Employees111at 2023-09-30StandaloneNumber of employees
Employees121at 2022-09-30dStandaloneNumber of employees
Employees110at 2021-09-30dStandaloneNumber of employees
Employees113at 2020-09-30dStandaloneNumber 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 · 63
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥83m
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥83m
Reconciling Itemsreconcilingsegment assetsat 2024-09-30−¥9m
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥11m
E Commerce Support Businessreportable segmentcapex2023-10-01 → 2024-09-30¥132m
E Commerce Support Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥145m
E Commerce Support Businessreportable segmentemployeesat 2024-09-3088 pure
E Commerce Support Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥1.5bn
E Commerce Support Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥1.5bn
E Commerce Support Businessreportable segmentsegment assetsat 2024-09-30¥1.1bn
E Commerce Support Businessreportable segmentsegment profit2023-10-01 → 2024-09-30−¥39m
Engineering Businessreportable segmentcapex2023-10-01 → 2024-09-30¥614,000
Engineering Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥3m
Engineering Businessreportable segmentemployeesat 2024-09-3041 pure
Engineering Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥442m
Engineering Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥360m
Engineering Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥83m
Engineering Businessreportable segmentsegment assetsat 2024-09-30¥464m
Engineering Businessreportable segmentsegment profit2023-10-01 → 2024-09-30−¥6m
—segment totalcapex2023-10-01 → 2024-09-30¥133m
—segment totaldepreciation2023-10-01 → 2024-09-30¥148m
—segment totalrevenue2023-10-01 → 2024-09-30¥1.9bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥1.8bn
—segment totalrevenue intersegment2023-10-01 → 2024-09-30¥83m
—segment totalsegment assetsat 2024-09-30¥1.6bn
—segment totalsegment profit2023-10-01 → 2024-09-30−¥45m
Total Of Reportable Segments And Otherssegment totalcapex2023-10-01 → 2024-09-30¥133m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-10-01 → 2024-09-30¥148m
Total Of Reportable Segments And Otherssegment totalrevenue2023-10-01 → 2024-09-30¥1.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-10-01 → 2024-09-30¥1.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-09-30¥1.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-10-01 → 2024-09-30−¥56m
Reconciling Itemsreconcilingcapex2022-10-01 → 2023-09-30−¥4m
Reconciling Itemsreconcilingrevenue2022-10-01 → 2023-09-30−¥131m
Reconciling Itemsreconcilingrevenue intersegment2022-10-01 → 2023-09-30−¥131m
Reconciling Itemsreconcilingsegment assetsat 2023-09-30−¥10m
Reconciling Itemsreconcilingsegment profit2022-10-01 → 2023-09-30−¥3m
E Commerce Support Businessreportable segmentcapex2022-10-01 → 2023-09-30¥152m
E Commerce Support Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥144m
E Commerce Support Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥1.9bn
E Commerce Support Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥1.9bn
E Commerce Support Businessreportable segmentsegment assetsat 2023-09-30¥1.7bn
E Commerce Support Businessreportable segmentsegment profit2022-10-01 → 2023-09-30−¥113m
Engineering Businessreportable segmentcapex2022-10-01 → 2023-09-30¥674,000
Engineering Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥3m
Engineering Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥593m
Engineering Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥462m
Engineering Businessreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥131m
Engineering Businessreportable segmentsegment assetsat 2023-09-30¥543m
Engineering Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥32m
—segment totalcapex2022-10-01 → 2023-09-30¥153m
—segment totaldepreciation2022-10-01 → 2023-09-30¥147m
—segment totalrevenue2022-10-01 → 2023-09-30¥2.5bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥2.3bn
—segment totalrevenue intersegment2022-10-01 → 2023-09-30¥131m
—segment totalsegment assetsat 2023-09-30¥2.3bn
—segment totalsegment profit2022-10-01 → 2023-09-30−¥81m
Total Of Reportable Segments And Otherssegment totalcapex2022-10-01 → 2023-09-30¥148m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-10-01 → 2023-09-30¥147m
Total Of Reportable Segments And Otherssegment totalrevenue2022-10-01 → 2023-09-30¥2.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-10-01 → 2023-09-30¥2.3bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-09-30¥2.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-10-01 → 2023-09-30−¥84m

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

All source rows · 1,265
ItemContextValueUnit
Total assets (5-year summary)Prior4YearInstant2037339000JPY
Total assets (5-year summary)Prior3YearInstant-JPY
Total assets (5-year summary)Prior2YearInstant2306147000JPY
Total assets (5-year summary)Prior1YearInstant2254539000JPY
Total assets (5-year summary)CurrentYearInstant1541557000JPY
Net assets per share (5-year summary)Prior4YearInstant100.51
Net assets per share (5-year summary)Prior3YearInstant-
Net assets per share (5-year summary)Prior2YearInstant110.76
Net assets per share (5-year summary)Prior1YearInstant98.71
Net assets per share (5-year summary)CurrentYearInstant62.16
Basic earnings loss per share (5-year summary)Prior4YearDuration9.18
Basic earnings loss per share (5-year summary)Prior3YearDuration-
Basic earnings loss per share (5-year summary)Prior2YearDuration-16.50
Basic earnings loss per share (5-year summary)Prior1YearDuration-12.00
Basic earnings loss per share (5-year summary)CurrentYearDuration-36.84
Diluted earnings per share (5-year summary)Prior4YearDuration8.98
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.519
Equity to asset ratio (5-year summary)Prior3YearInstant-
Equity to asset ratio (5-year summary)Prior2YearInstant0.512
Equity to asset ratio (5-year summary)Prior1YearInstant0.468
Equity to asset ratio (5-year summary)CurrentYearInstant0.431
Rate of return on equity (5-year summary)Prior4YearDuration0.076
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration-0.149
Rate of return on equity (5-year summary)Prior1YearDuration-0.114
Rate of return on equity (5-year summary)CurrentYearDuration-0.593
Price earnings ratio (5-year summary)Prior4YearDuration148.04
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration-
Price earnings ratio (5-year summary)CurrentYearDuration-
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration159372000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-128276000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration229716000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration29576000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-173852000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-379927000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-146170000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-117791000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-411923000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration55748000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration122036000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-201912000JPY

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 2023-09-30pass
balance sheet identityconsolidated 2024-09-30pass
balance sheet identitynon_consolidated 2023-09-30pass rounding
balance sheet identitynon_consolidated 2024-09-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsconsolidated 2024-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsconsolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass