Annual report

Period2023-10-01 → 2024-09-30
Filed2024-12-26
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 126
MetricValuePeriodScopeSource row
Revenue¥13.9bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥11.2bn2022-10-01 → 2023-09-30Cons.Net sales
Operating income¥4.5bn2023-10-01 → 2024-09-30Cons.Operating income
Operating income¥3.7bn2022-10-01 → 2023-09-30Cons.Operating income
Ordinary income¥4.5bn2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥3.7bn2022-10-01 → 2023-09-30Cons.Ordinary income
Profit before tax¥4.4bn2023-10-01 → 2024-09-30Cons.Income before income taxes
Profit before tax¥3.6bn2022-10-01 → 2023-09-30Cons.Income before income taxes
Net income (owners)¥3.1bn2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.6bn2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income¥3.1bn2023-10-01 → 2024-09-30Cons.Profit loss
Net income¥2.6bn2022-10-01 → 2023-09-30Cons.Profit loss
Total assets¥15.3bnat 2024-09-30Cons.Assets
Total assets¥12.0bnat 2023-09-30Cons.Assets
Total liabilities¥3.2bnat 2024-09-30Cons.Liabilities
Total liabilities¥2.6bnat 2023-09-30Cons.Liabilities
Net assets / equity¥12.1bnat 2024-09-30Cons.Net assets
Net assets / equity¥9.4bnat 2023-09-30Cons.Net assets
Net assets / equity¥6.5bnat 2022-09-30dCons.Net assets
Cash and deposits¥10.2bnat 2024-09-30Cons.Cash and deposits
Cash and deposits¥8.3bnat 2023-09-30Cons.Cash and deposits
Cash & equivalents¥10.2bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥8.3bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥5.5bnat 2022-09-30dCons.Cash and cash equivalents
Operating cash flow¥3.3bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥3.3bn2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Investing cash flow−¥951m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥645m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Financing cash flow−¥456m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥136m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
EPS (basic)¥73.162023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥63.832022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥72.272023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥62.642022-10-01 → 2023-09-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥284.27at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥223.69at 2023-09-30Cons.Net assets per share (5-year summary)
Equity ratio79.1%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio78.6%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
ROE28.7%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE27.8%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
Employees429at 2024-09-30Cons.Number of employees
Employees305at 2023-09-30Cons.Number of employees
Revenue¥12.6bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥10.2bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥7.9bn2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥6.1bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥4.7bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Operating income¥4.6bn2023-10-01 → 2024-09-30StandaloneOperating income
Operating income¥3.8bn2022-10-01 → 2023-09-30StandaloneOperating income
Ordinary income¥4.6bn2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥3.7bn2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥2.7bn2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.1bn2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.4bn2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥4.5bn2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Profit before tax¥3.7bn2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Net income¥3.2bn2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥2.6bn2022-10-01 → 2023-09-30StandaloneProfit loss
Net income¥1.8bn2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
Net income¥1.4bn2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥1.0bn2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Total assets¥14.6bnat 2024-09-30StandaloneAssets
Total assets¥11.4bnat 2023-09-30StandaloneAssets
Total assets¥7.9bnat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥6.1bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2024-09-30StandaloneLiabilities
Total liabilities¥2.0bnat 2023-09-30StandaloneLiabilities
Net assets / equity¥12.2bnat 2024-09-30StandaloneNet assets
Net assets / equity¥9.5bnat 2023-09-30StandaloneNet assets
Net assets / equity¥6.5bnat 2022-09-30dStandaloneNet assets
Net assets / equity¥4.9bnat 2021-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥3.6bnat 2020-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥8.5bnat 2024-09-30StandaloneCash and deposits
Cash and deposits¥7.8bnat 2023-09-30StandaloneCash and deposits
Cash & equivalents¥5.5bnat 2022-09-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥4.6bnat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥3.3bnat 2020-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.8bn2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.5bn2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.0bn2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥708m2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥59m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥143m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥238m2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥125m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥123m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥76.722023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥64.452022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.732021-10-01 → 2022-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.712020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.662019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥75.782023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥62.642022-10-01 → 2023-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥42.092021-10-01 → 2022-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥33.492020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥162023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥132022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥92021-10-01 → 2022-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥7.22020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥2052019-10-01 → 2020-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥288.24at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥223.99at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥160.57at 2022-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥122.25at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥89.13at 2020-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio84.0%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio82.9%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio81.2%at 2022-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.8%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.7%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE29.9%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE33.3%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE31.6%2021-10-01 → 2022-09-30dStandaloneRate of return on equity (5-year summary)
ROE33.8%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE32.9%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued42,489,800at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued42,218,600at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued40,190,000at 2022-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued40,050,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,000,000at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees304at 2024-09-30StandaloneNumber of employees
Employees262at 2023-09-30StandaloneNumber of employees
Employees223at 2022-09-30dStandaloneNumber of employees
Employees187at 2021-09-30dStandaloneNumber of employees
Employees173at 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-10-01 → 2024-09-30¥124m
Reconciling Itemsreconcilingdepreciation2023-10-01 → 2024-09-30¥16m
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥315,000
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥315,000
Reconciling Itemsreconcilingsegment assetsat 2024-09-30¥9.4bn
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥1.2bn
Mieruka Engine Businessreportable segmentcapex2023-10-01 → 2024-09-30¥5m
Mieruka Engine Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥13m
Mieruka Engine Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥3.8bn
Mieruka Engine Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥3.8bn
Mieruka Engine Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥315,000
Mieruka Engine Businessreportable segmentsegment assetsat 2024-09-30¥438m
Mieruka Engine Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥1.6bn
Talent Palette Businessreportable segmentcapex2023-10-01 → 2024-09-30¥949m
Talent Palette Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥94m
Talent Palette Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥10.1bn
Talent Palette Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥10.1bn
Talent Palette Businessreportable segmentsegment assetsat 2024-09-30¥5.5bn
Talent Palette Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥4.1bn
—segment totalcapex2023-10-01 → 2024-09-30¥954m
—segment totaldepreciation2023-10-01 → 2024-09-30¥107m
—segment totalrevenue2023-10-01 → 2024-09-30¥13.9bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥13.9bn
—segment totalrevenue intersegment2023-10-01 → 2024-09-30¥315,000
—segment totalsegment assetsat 2024-09-30¥5.9bn
—segment totalsegment profit2023-10-01 → 2024-09-30¥5.7bn
Reconciling Itemsreconcilingcapex2022-10-01 → 2023-09-30¥15m
Reconciling Itemsreconcilingdepreciation2022-10-01 → 2023-09-30¥9m
Reconciling Itemsreconcilingsegment assetsat 2023-09-30¥8.6bn
Reconciling Itemsreconcilingsegment profit2022-10-01 → 2023-09-30−¥939m
Mieruka Engine Businessreportable segmentcapex2022-10-01 → 2023-09-30¥5m
Mieruka Engine Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥12m
Mieruka Engine Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥3.5bn
Mieruka Engine Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥3.5bn
Mieruka Engine Businessreportable segmentsegment assetsat 2023-09-30¥396m
Mieruka Engine Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥1.5bn
Talent Palette Businessreportable segmentcapex2022-10-01 → 2023-09-30¥1.8bn
Talent Palette Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥162m
Talent Palette Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥7.7bn
Talent Palette Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥7.7bn
Talent Palette Businessreportable segmentsegment assetsat 2023-09-30¥3.0bn
Talent Palette Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥3.2bn
—segment totalcapex2022-10-01 → 2023-09-30¥1.8bn
—segment totaldepreciation2022-10-01 → 2023-09-30¥174m
—segment totalrevenue2022-10-01 → 2023-09-30¥11.2bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥11.2bn
—segment totalsegment assetsat 2023-09-30¥3.4bn
—segment totalsegment profit2022-10-01 → 2023-09-30¥4.6bn

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

All source rows · 1,397
ItemContextValueUnit
Purchase of treasury stockCurrentYearDuration_NonControllingInterestsMember-JPY
Purchase of treasury stockCurrentYearDuration-28000JPY
Profit loss attributable to owners of parentCurrentYearDuration_SubscriptionRightsToSharesMember-JPY
Profit loss attributable to owners of parentCurrentYearDuration_NonControllingInterestsMember-JPY
Profit loss attributable to owners of parentCurrentYearDuration3093779000JPY
Net changes of items other than shareholders equityCurrentYearDuration_SubscriptionRightsToSharesMember-348000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonControllingInterestsMember21241000JPY
Net changes of items other than shareholders equityCurrentYearDuration20892000JPY
Total changes of items during the periodCurrentYearDuration_SubscriptionRightsToSharesMember-348000JPY
Total changes of items during the periodCurrentYearDuration_NonControllingInterestsMember21241000JPY
Total changes of items during the periodCurrentYearDuration2655651000JPY
Net assetsCurrentYearInstant_SubscriptionRightsToSharesMember1470000JPY
Net assetsCurrentYearInstant_NonControllingInterestsMember21241000JPY
Net assetsCurrentYearInstant12101385000JPY
Income before income taxesPrior1YearDuration3642221000JPY
Income before income taxesCurrentYearDuration4440870000JPY
Depreciation and amortization ope cfPrior1YearDuration182984000JPY
Depreciation and amortization ope cfCurrentYearDuration122481000JPY
Depreciation and amortization on other ope cfPrior1YearDuration7180000JPY
Depreciation and amortization on other ope cfCurrentYearDuration10588000JPY
Amortization of goodwill ope cfPrior1YearDuration129720000JPY
Amortization of goodwill ope cfCurrentYearDuration173315000JPY
Loss gain on step acquisitions ope cfPrior1YearDuration36663000JPY
Loss gain on step acquisitions ope cfCurrentYearDuration-JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration1365000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-799000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration55132000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration44371000JPY
Interest and dividends income ope cfPrior1YearDuration-3196000JPY
Interest and dividends income ope cfCurrentYearDuration-3985000JPY
Interest expenses ope cfPrior1YearDuration38000JPY
Interest expenses ope cfCurrentYearDuration-JPY
Stock issuance cost ope cfPrior1YearDuration6926000JPY
Stock issuance cost ope cfCurrentYearDuration-JPY
Listing expenses ope cfPrior1YearDuration28480000JPY
Listing expenses ope cfCurrentYearDuration-JPY
Loss gain on cancellation of insurance contract ope cfPrior1YearDuration-JPY
Loss gain on cancellation of insurance contract ope cfCurrentYearDuration3357000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration84000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration55000JPY
Loss gain on sales of noncurrent assets ope cfPrior1YearDuration-107000JPY
Loss gain on sales of noncurrent assets ope cfCurrentYearDuration87000JPY
Loss gain on valuation of investment securities ope cfPrior1YearDuration-JPY
Loss gain on valuation of investment securities ope cfCurrentYearDuration99999000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-177781000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-275885000JPY
Decrease increase in inventories ope cfPrior1YearDuration3184000JPY
Decrease increase in inventories ope cfCurrentYearDuration-17240000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration65766000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration38485000JPY

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 · 23 of 23 passed
balance sheet identityconsolidated 2023-09-30pass rounding
balance sheet identityconsolidated 2024-09-30pass
balance sheet identitynon_consolidated 2023-09-30pass
balance sheet identitynon_consolidated 2024-09-30pass
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 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