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
Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting companyCurrentYearDuration-
Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting companyCurrentYearDuration-JPY
Cash and depositsPrior1YearInstant910419000JPY
Cash and depositsCurrentYearInstant1231502000JPY
Accounts receivable tradePrior1YearInstant156748000JPY
Accounts receivable tradeCurrentYearInstant150725000JPY
Contract assetsPrior1YearInstant42540000JPY
Contract assetsCurrentYearInstant7350000JPY
Lease receivables and investment assets caPrior1YearInstant-JPY
Lease receivables and investment assets caCurrentYearInstant41548000JPY
Other caPrior1YearInstant69492000JPY
Other caCurrentYearInstant73220000JPY
Allowance for doubtful accounts caPrior1YearInstant-1986000JPY
Allowance for doubtful accounts caCurrentYearInstant-1849000JPY
Current assetsPrior1YearInstant1177213000JPY
Current assetsCurrentYearInstant1502497000JPY
Buildings netPrior1YearInstant17492000JPY
Buildings netCurrentYearInstant15003000JPY
Other net ppePrior1YearInstant9890000JPY
Other net ppeCurrentYearInstant42455000JPY
Property plant and equipmentPrior1YearInstant27383000JPY
Property plant and equipmentCurrentYearInstant57459000JPY
SoftwarePrior1YearInstant5825000JPY
SoftwareCurrentYearInstant2636000JPY
GoodwillPrior1YearInstant201078000JPY
GoodwillCurrentYearInstant161790000JPY
Intangible assetsPrior1YearInstant206904000JPY
Intangible assetsCurrentYearInstant164426000JPY
Investment securitiesPrior1YearInstant2250000JPY
Investment securitiesCurrentYearInstant2250000JPY
Deferred tax assetsPrior1YearInstant50768000JPY
Deferred tax assetsCurrentYearInstant5192000JPY
Other ioaPrior1YearInstant77267000JPY
Other ioaCurrentYearInstant39150000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-229000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-4821000JPY
Investments and other assetsPrior1YearInstant130056000JPY
Investments and other assetsCurrentYearInstant41771000JPY
Noncurrent assetsPrior1YearInstant364344000JPY
Noncurrent assetsCurrentYearInstant263657000JPY
AssetsPrior1YearInstant1541557000JPY
AssetsCurrentYearInstant1766154000JPY
Accounts payable tradePrior1YearInstant47183000JPY
Accounts payable tradeCurrentYearInstant67226000JPY
Short term loans payablePrior1YearInstant200000000JPY
Short term loans payableCurrentYearInstant200000000JPY
Accounts payable otherPrior1YearInstant54877000JPY
Accounts payable otherCurrentYearInstant77417000JPY
Current portion of long term loans payablePrior1YearInstant129904000JPY
Current portion of long term loans payableCurrentYearInstant129548000JPY

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