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
LiabilitiesPrior1YearInstant_NonConsolidatedMember682814000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember763799000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember386421000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember386921000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember376421000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember376921000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember376421000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember376921000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember561724000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember647087000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember561724000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember647087000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-582035000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-579401000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember742531000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember831529000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember34438000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember23517000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember776969000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember855046000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember1459783000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember1618846000JPY
Net salesPrior1YearDuration_NonConsolidatedMember1455665000JPY
Net salesCurrentYearDuration_NonConsolidatedMember1411959000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember641235000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember573538000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember814429000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember838421000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember857361000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember714781000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember-42931000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember123640000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember74000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember1109000JPY
Dividends income noiPrior1YearDuration_NonConsolidatedMember337000JPY
Dividends income noiCurrentYearDuration_NonConsolidatedMember225000JPY
Commission fee noiPrior1YearDuration_NonConsolidatedMember3605000JPY
Commission fee noiCurrentYearDuration_NonConsolidatedMember2830000JPY
Fiduciary obligation fee noiPrior1YearDuration_NonConsolidatedMember3388000JPY
Fiduciary obligation fee noiCurrentYearDuration_NonConsolidatedMember4724000JPY
Other noiPrior1YearDuration_NonConsolidatedMember328000JPY
Other noiCurrentYearDuration_NonConsolidatedMember638000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember7734000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember9527000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember3591000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember7217000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember3591000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember7217000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember-38789000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember125950000JPY

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