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
Current assetsPrior1YearInstant1494029000JPY
Current assetsCurrentYearInstant1177213000JPY
Buildings netPrior1YearInstant29530000JPY
Buildings netCurrentYearInstant17492000JPY
Other net ppePrior1YearInstant17260000JPY
Other net ppeCurrentYearInstant9890000JPY
Property plant and equipmentPrior1YearInstant46791000JPY
Property plant and equipmentCurrentYearInstant27383000JPY
SoftwarePrior1YearInstant255473000JPY
SoftwareCurrentYearInstant5825000JPY
GoodwillPrior1YearInstant231726000JPY
GoodwillCurrentYearInstant201078000JPY
Intangible assetsPrior1YearInstant487199000JPY
Intangible assetsCurrentYearInstant206904000JPY
Investment securitiesPrior1YearInstant17250000JPY
Investment securitiesCurrentYearInstant2250000JPY
Deferred tax assetsPrior1YearInstant131753000JPY
Deferred tax assetsCurrentYearInstant50768000JPY
Other ioaPrior1YearInstant81184000JPY
Other ioaCurrentYearInstant77267000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-3667000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-229000JPY
Investments and other assetsPrior1YearInstant226519000JPY
Investments and other assetsCurrentYearInstant130056000JPY
Noncurrent assetsPrior1YearInstant760510000JPY
Noncurrent assetsCurrentYearInstant364344000JPY
AssetsPrior1YearInstant2254539000JPY
AssetsCurrentYearInstant1541557000JPY
Accounts payable tradePrior1YearInstant72542000JPY
Accounts payable tradeCurrentYearInstant47183000JPY
Short term loans payablePrior1YearInstant200000000JPY
Short term loans payableCurrentYearInstant200000000JPY
Accounts payable otherPrior1YearInstant106640000JPY
Accounts payable otherCurrentYearInstant54877000JPY
Current portion of long term loans payablePrior1YearInstant205512000JPY
Current portion of long term loans payableCurrentYearInstant129904000JPY
Income taxes payablePrior1YearInstant24112000JPY
Income taxes payableCurrentYearInstant5946000JPY
Contract liabilitiesPrior1YearInstant68632000JPY
Contract liabilitiesCurrentYearInstant76030000JPY
Other clPrior1YearInstant49043000JPY
Other clCurrentYearInstant25834000JPY
Current liabilitiesPrior1YearInstant726484000JPY
Current liabilitiesCurrentYearInstant539775000JPY
Long term loans payablePrior1YearInstant424923000JPY
Long term loans payableCurrentYearInstant295019000JPY
Provision for share based remuneration nclPrior1YearInstant11750000JPY
Provision for share based remuneration nclCurrentYearInstant6195000JPY
Noncurrent liabilitiesPrior1YearInstant436673000JPY
Noncurrent liabilitiesCurrentYearInstant301214000JPY

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