Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥1.8bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥1.8bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥2.3bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥2.3bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Operating income¥156m2024-10-01 → 2025-09-30Cons.Operating income
Operating income−¥56m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥153m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income−¥58m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income−¥77m2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income−¥194m2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Profit before tax¥158m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax−¥307m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥73m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥394m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥128m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥176m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥74m2024-10-01 → 2025-09-30Cons.Profit loss
Net income−¥393m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥1.8bnat 2025-09-30Cons.Assets
Total assets¥1.5bnat 2024-09-30Cons.Assets
Total assets¥2.3bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥2.3bnat 2022-09-30vCons.Total assets (5-year summary)
Total liabilities¥999mat 2025-09-30Cons.Liabilities
Total liabilities¥841mat 2024-09-30Cons.Liabilities
Net assets / equity¥768mat 2025-09-30Cons.Net assets
Net assets / equity¥701mat 2024-09-30Cons.Net assets
Net assets / equity¥1.1bnat 2023-09-30vCons.Net assets
Net assets / equity¥1.2bnat 2022-09-30vCons.Net assets (5-year summary)
Cash and deposits¥1.2bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥910mat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥1.2bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥910mat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥995mat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥224m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥30m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥230m2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥128m2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥7m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥118m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥146m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥380m2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥91m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥202m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥122m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥56m2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥6.882024-10-01 → 2025-09-30Cons.Basic earnings loss per share (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 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-16.52021-10-01 → 2022-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥6.872024-10-01 → 2025-09-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥69.27at 2025-09-30Cons.Net assets 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 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥110.76at 2022-09-30vCons.Net assets per share (5-year summary)
Equity ratio42.0%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio43.1%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio46.8%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio51.2%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
ROE10.5%2024-10-01 → 2025-09-30Cons.Rate of return on equity (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 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE-14.9%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
Employees115at 2025-09-30Cons.Number of employees
Employees129at 2024-09-30Cons.Number of employees
Employees160at 2023-09-30vCons.Number of employees
Employees173at 2022-09-30vCons.Number of employees
Revenue¥1.4bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥1.5bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥1.9bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥1.9bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥2.4bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥124m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income−¥43m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥126m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income−¥39m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income−¥95m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥126m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥458m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥139m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax−¥305m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥85m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income−¥382m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income−¥130m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income−¥105m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥290m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥1.6bnat 2025-09-30StandaloneAssets
Total assets¥1.5bnat 2024-09-30StandaloneAssets
Total assets¥2.1bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥764mat 2025-09-30StandaloneLiabilities
Total liabilities¥683mat 2024-09-30StandaloneLiabilities
Net assets / equity¥855mat 2025-09-30StandaloneNet assets
Net assets / equity¥777mat 2024-09-30StandaloneNet assets
Net assets / equity¥1.2bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥1.3bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥841mat 2025-09-30StandaloneCash and deposits
Cash and deposits¥704mat 2024-09-30StandaloneCash 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)¥7.992024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (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 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-9.892021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27.372020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥7.982024-10-01 → 2025-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥27.132020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥77.72at 2025-09-30StandaloneNet assets 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 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥117.37at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥127.32at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio51.4%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.9%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio53.4%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.1%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio61.9%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE10.8%2024-10-01 → 2025-09-30StandaloneRate of return on equity (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 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE-8.4%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE24.1%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued11,438,920at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued11,425,592at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued11,425,592at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued11,405,592at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued11,389,592at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees69at 2025-09-30StandaloneNumber of employees
Employees82at 2024-09-30StandaloneNumber of employees
Employees111at 2023-09-30vStandaloneNumber of employees
Employees121at 2022-09-30vStandaloneNumber of employees
Employees110at 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 · 58
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-10-01 → 2025-09-30−¥279m
Reconciling Itemsreconcilingrevenue intersegment2024-10-01 → 2025-09-30−¥279m
Reconciling Itemsreconcilingsegment assetsat 2025-09-30−¥98m
Reconciling Itemsreconcilingsegment profit2024-10-01 → 2025-09-30¥4m
E Commerce Support Businessreportable segmentcapex2024-10-01 → 2025-09-30¥11m
E Commerce Support Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥14m
E Commerce Support Businessreportable segmentemployeesat 2025-09-3073 pure
E Commerce Support Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥1.4bn
E Commerce Support Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥1.4bn
E Commerce Support Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥28m
E Commerce Support Businessreportable segmentsegment assetsat 2025-09-30¥1.2bn
E Commerce Support Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥161m
Engineering Businessreportable segmentcapex2024-10-01 → 2025-09-30¥6m
Engineering Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥5m
Engineering Businessreportable segmentemployeesat 2025-09-3040 pure
Engineering Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥663m
Engineering Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥412m
Engineering Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥251m
Engineering Businessreportable segmentsegment assetsat 2025-09-30¥502m
Engineering Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥23m
Fintech Businessreportable segmentcapex2024-10-01 → 2025-09-30¥31m
Fintech Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥4m
Fintech Businessreportable segmentemployeesat 2025-09-302 pure
Fintech Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥8m
Fintech Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥8m
Fintech Businessreportable segmentsegment assetsat 2025-09-30¥192m
Fintech Businessreportable segmentsegment profit2024-10-01 → 2025-09-30−¥33m
—segment totalcapex2024-10-01 → 2025-09-30¥49m
—segment totaldepreciation2024-10-01 → 2025-09-30¥22m
—segment totalrevenue2024-10-01 → 2025-09-30¥2.1bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥1.8bn
—segment totalrevenue intersegment2024-10-01 → 2025-09-30¥279m
—segment totalsegment assetsat 2025-09-30¥1.9bn
—segment totalsegment profit2024-10-01 → 2025-09-30¥152m
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 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 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

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

All source rows · 1,357
ItemContextValueUnit
Commission fee noiPrior1YearDuration5000JPY
Commission fee noiCurrentYearDuration-JPY
Fiduciary obligation fee noiPrior1YearDuration604000JPY
Fiduciary obligation fee noiCurrentYearDuration456000JPY
Subsidy income noi bountyPrior1YearDuration1051000JPY
Subsidy income noi bountyCurrentYearDuration-JPY
Gain on sales of goods noiPrior1YearDuration366000JPY
Gain on sales of goods noiCurrentYearDuration714000JPY
Consumption taxes differential after being offset by suspense payments and receipt noiPrior1YearDuration-JPY
Consumption taxes differential after being offset by suspense payments and receipt noiCurrentYearDuration2543000JPY
Other noiPrior1YearDuration144000JPY
Other noiCurrentYearDuration193000JPY
Non operating incomePrior1YearDuration2603000JPY
Non operating incomeCurrentYearDuration5671000JPY
Interest expenses noePrior1YearDuration4375000JPY
Interest expenses noeCurrentYearDuration7798000JPY
Organization expenses noePrior1YearDuration-JPY
Organization expenses noeCurrentYearDuration571000JPY
Non operating expensesPrior1YearDuration4375000JPY
Non operating expensesCurrentYearDuration8370000JPY
Ordinary incomePrior1YearDuration-58094000JPY
Ordinary incomeCurrentYearDuration153219000JPY
Gain on reversal of asset retirement obligations eiPrior1YearDuration-JPY
Gain on reversal of asset retirement obligations eiCurrentYearDuration980000JPY
Gain on reversal of subscription rights to shares eiPrior1YearDuration6968000JPY
Gain on reversal of subscription rights to shares eiCurrentYearDuration7807000JPY
Gain on sales of investment securities eiPrior1YearDuration-JPY
Gain on sales of investment securities eiCurrentYearDuration4523000JPY
Extraordinary incomePrior1YearDuration6968000JPY
Extraordinary incomeCurrentYearDuration13312000JPY
Loss on valuation of investment securities elPrior1YearDuration14999000JPY
Loss on valuation of investment securities elCurrentYearDuration-JPY
Impairment loss elPrior1YearDuration241089000JPY
Impairment loss elCurrentYearDuration8640000JPY
Extraordinary lossPrior1YearDuration256089000JPY
Extraordinary lossCurrentYearDuration8640000JPY
Income before income taxesPrior1YearDuration-307215000JPY
Income before income taxesCurrentYearDuration157891000JPY
Income taxes currentPrior1YearDuration5280000JPY
Income taxes currentCurrentYearDuration37966000JPY
Income taxes deferredPrior1YearDuration80984000JPY
Income taxes deferredCurrentYearDuration45575000JPY
Income taxesPrior1YearDuration86264000JPY
Income taxesCurrentYearDuration83542000JPY
Profit lossPrior1YearDuration-393480000JPY
Profit lossCurrentYearDuration74349000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration65000JPY
Profit loss attributable to non controlling interestsCurrentYearDuration881000JPY
Profit loss attributable to owners of parentPrior1YearDuration-393545000JPY
Profit loss attributable to owners of parentCurrentYearDuration73467000JPY

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
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