Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥17.1bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥13.9bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥11.2bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Operating income¥6.4bn2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥4.5bn2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥6.3bn2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥4.5bn2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥3.7bn2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Profit before tax¥5.2bn2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥4.4bn2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥3.3bn2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥3.1bn2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.6bn2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥3.3bn2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥3.1bn2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥18.6bnat 2025-09-30Cons.Assets
Total assets¥15.4bnat 2024-09-30Cons.Assets
Total assets¥12.0bnat 2023-09-30vCons.Total assets (5-year summary)
Total liabilities¥3.8bnat 2025-09-30Cons.Liabilities
Total liabilities¥3.3bnat 2024-09-30Cons.Liabilities
Net assets / equity¥14.8bnat 2025-09-30Cons.Net assets
Net assets / equity¥12.1bnat 2024-09-30Cons.Net assets
Net assets / equity¥9.4bnat 2023-09-30vCons.Net assets
Cash and deposits¥14.7bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥10.2bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥14.6bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥10.2bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥8.3bnat 2023-09-30vCons.Cash and cash equivalents
Operating cash flow¥5.2bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
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 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥164m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥951m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥645m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥616m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥456m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥136m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥78.62024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥73.132023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥63.832022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥78.192024-10-01 → 2025-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥72.232023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥62.642022-10-01 → 2023-09-30vCons.Diluted earnings per share (5-year summary)
Net assets per share¥349.06at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥284.24at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥223.69at 2023-09-30vCons.Net assets per share (5-year summary)
Equity ratio79.4%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio78.4%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio78.6%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
ROE24.3%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE28.7%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE27.8%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
Employees469at 2025-09-30Cons.Number of employees
Employees429at 2024-09-30Cons.Number of employees
Employees305at 2023-09-30vCons.Number of employees
Revenue¥15.1bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥12.6bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥10.2bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥7.9bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥6.1bn2020-10-01 → 2021-09-30vStandaloneNet sales (5-year summary)
Operating income¥6.4bn2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥4.6bn2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥6.3bn2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥4.6bn2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥3.7bn2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.7bn2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.1bn2020-10-01 → 2021-09-30vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥5.0bn2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥4.5bn2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥3.6bn2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥3.2bn2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥2.6bn2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥1.8bn2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥1.4bn2020-10-01 → 2021-09-30vStandaloneNet income loss (5-year summary)
Total assets¥18.3bnat 2025-09-30StandaloneAssets
Total assets¥14.6bnat 2024-09-30StandaloneAssets
Total assets¥11.4bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥7.9bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥6.1bnat 2021-09-30vStandaloneTotal assets (5-year summary)
Total liabilities¥3.0bnat 2025-09-30StandaloneLiabilities
Total liabilities¥2.3bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥15.3bnat 2025-09-30StandaloneNet assets
Net assets / equity¥12.2bnat 2024-09-30StandaloneNet assets
Net assets / equity¥9.5bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥6.5bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥4.9bnat 2021-09-30vStandaloneNet assets (5-year summary)
Cash and deposits¥12.9bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥8.5bnat 2024-09-30StandaloneCash and deposits
Cash & equivalents¥5.5bnat 2022-09-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥4.6bnat 2021-09-30vStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.8bn2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.5bn2020-10-01 → 2021-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥708m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥59m2020-10-01 → 2021-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥238m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥125m2020-10-01 → 2021-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥85.672024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (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 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.732021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.712020-10-01 → 2021-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥85.222024-10-01 → 2025-09-30StandaloneDiluted earnings 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 → 2023-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥42.092021-10-01 → 2022-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥33.492020-10-01 → 2021-09-30vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥292024-10-01 → 2025-09-30StandaloneDividend paid 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 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥92021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥7.22020-10-01 → 2021-09-30vStandaloneDividend paid per share (5-year summary)
Net assets per share¥359.99at 2025-09-30StandaloneNet assets 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 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥160.57at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥122.25at 2021-09-30vStandaloneNet assets per share (5-year summary)
Equity ratio83.5%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.0%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio82.9%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio81.2%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.8%at 2021-09-30vStandaloneEquity to asset ratio (5-year summary)
ROE25.8%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE29.9%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE33.3%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE31.6%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE33.8%2020-10-01 → 2021-09-30vStandaloneRate of return on equity (5-year summary)
Shares issued42,842,600at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued42,489,800at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued42,218,600at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued40,190,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued40,050,000at 2021-09-30vStandaloneTotal number of issued shares (5-year summary)
Employees344at 2025-09-30StandaloneNumber of employees
Employees304at 2024-09-30StandaloneNumber of employees
Employees262at 2023-09-30vStandaloneNumber of employees
Employees223at 2022-09-30vStandaloneNumber of employees
Employees187at 2021-09-30vStandaloneNumber 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 · 53
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-10-01 → 2025-09-30¥22m
Reconciling Itemsreconcilingdepreciation2024-10-01 → 2025-09-30¥11m
Reconciling Itemsreconcilingrevenue2024-10-01 → 2025-09-30−¥3m
Reconciling Itemsreconcilingrevenue intersegment2024-10-01 → 2025-09-30−¥3m
Reconciling Itemsreconcilingsegment assetsat 2025-09-30¥13.8bn
Reconciling Itemsreconcilingsegment profit2024-10-01 → 2025-09-30−¥1.3bn
Mieruka Engine Businessreportable segmentcapex2024-10-01 → 2025-09-30¥9m
Mieruka Engine Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥13m
Mieruka Engine Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥3.8bn
Mieruka Engine Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥3.8bn
Mieruka Engine Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥1m
Mieruka Engine Businessreportable segmentsegment assetsat 2025-09-30¥465m
Mieruka Engine Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥1.7bn
Talent Palette Businessreportable segmentcapex2024-10-01 → 2025-09-30¥54m
Talent Palette Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥217m
Talent Palette Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥13.2bn
Talent Palette Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥13.2bn
Talent Palette Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥2m
Talent Palette Businessreportable segmentsegment assetsat 2025-09-30¥4.3bn
Talent Palette Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥5.9bn
—segment totalcapex2024-10-01 → 2025-09-30¥62m
—segment totaldepreciation2024-10-01 → 2025-09-30¥230m
—segment totalrevenue2024-10-01 → 2025-09-30¥17.1bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥17.1bn
—segment totalrevenue intersegment2024-10-01 → 2025-09-30¥3m
—segment totalsegment assetsat 2025-09-30¥4.8bn
—segment totalsegment profit2024-10-01 → 2025-09-30¥7.6bn
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¥1.2bn
Talent Palette Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥122m
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¥5.6bn
Talent Palette Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥4.1bn
—segment totalcapex2023-10-01 → 2024-09-30¥1.2bn
—segment totaldepreciation2023-10-01 → 2024-09-30¥135m
—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¥6.0bn
—segment totalsegment profit2023-10-01 → 2024-09-30¥5.7bn

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

All source rows · 1,544
ItemContextValueUnit
Subtotal ope cfPrior1YearDuration4491529000JPY
Subtotal ope cfCurrentYearDuration6953752000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration3985000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration11227000JPY
Income taxes paid ope cfPrior1YearDuration-1176694000JPY
Income taxes paid ope cfCurrentYearDuration-1810560000JPY
Net cash provided by used in operating activitiesPrior1YearDuration3318821000JPY
Net cash provided by used in operating activitiesCurrentYearDuration5154418000JPY
Payments into time deposits inv cfPrior1YearDuration-JPY
Payments into time deposits inv cfCurrentYearDuration-100000000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-146427000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-56783000JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration69000JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration686000JPY
Purchase of intangible assets inv cfPrior1YearDuration-3068000JPY
Purchase of intangible assets inv cfCurrentYearDuration-4855000JPY
Proceeds from sales and redemption of investment securities inv cfPrior1YearDuration203000000JPY
Proceeds from sales and redemption of investment securities inv cfCurrentYearDuration-JPY
Purchase of investment securities inv cfPrior1YearDuration-99999000JPY
Purchase of investment securities inv cfCurrentYearDuration-JPY
Payments of long term loans receivable inv cfPrior1YearDuration-50000000JPY
Payments of long term loans receivable inv cfCurrentYearDuration-JPY
Collection of long term loans receivable inv cfPrior1YearDuration24938000JPY
Collection of long term loans receivable inv cfCurrentYearDuration-JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-1056941000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-JPY
Proceeds from cancellation of insurance funds inv cfPrior1YearDuration265462000JPY
Proceeds from cancellation of insurance funds inv cfCurrentYearDuration-JPY
Purchase of insurance funds inv cfPrior1YearDuration-1349000JPY
Purchase of insurance funds inv cfCurrentYearDuration-JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration20070000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration10679000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-106423000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-13817000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-950668000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-164091000JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfPrior1YearDuration94920000JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfCurrentYearDuration123480000JPY
Proceeds from disposal of treasury stock fin cfPrior1YearDuration-JPY
Proceeds from disposal of treasury stock fin cfCurrentYearDuration2999556000JPY
Purchase of treasury stock fin cfPrior1YearDuration-28000JPY
Purchase of treasury stock fin cfCurrentYearDuration-3061882000JPY
Cash dividends paid fin cfPrior1YearDuration-551329000JPY
Cash dividends paid fin cfCurrentYearDuration-676693000JPY
Net cash provided by used in financing activitiesPrior1YearDuration-456438000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-615539000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration1911714000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration4374788000JPY
Cash and cash equivalentsPrior2YearInstant8278003000JPY
Cash and cash equivalentsPrior1YearInstant10189718000JPY

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 rounding
balance sheet identitynon_consolidated 2024-09-30pass
balance sheet identitynon_consolidated 2025-09-30pass
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 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