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
Notes and accounts receivable tradePrior1YearInstant1601806000JPY
Notes and accounts receivable tradeCurrentYearInstant-JPY
Notes and accounts receivable trade and contract assetsPrior1YearInstant-JPY
Notes and accounts receivable trade and contract assetsCurrentYearInstant1796717000JPY
MerchandisePrior1YearInstant378000JPY
MerchandiseCurrentYearInstant2873000JPY
Work in processPrior1YearInstant24086000JPY
Work in processCurrentYearInstant23328000JPY
Prepaid expensesPrior1YearInstant258509000JPY
Prepaid expensesCurrentYearInstant273732000JPY
Other caPrior1YearInstant2886000JPY
Other caCurrentYearInstant107074000JPY
Allowance for doubtful accounts caPrior1YearInstant-384000JPY
Allowance for doubtful accounts caCurrentYearInstant-2686000JPY
Current assetsPrior1YearInstant12077001000JPY
Current assetsCurrentYearInstant16865546000JPY
Buildings netPrior1YearInstant183258000JPY
Buildings netCurrentYearInstant169184000JPY
Vehicles netPrior1YearInstant0JPY
Vehicles netCurrentYearInstant3475000JPY
Tools furniture and fixtures netPrior1YearInstant87912000JPY
Tools furniture and fixtures netCurrentYearInstant111342000JPY
Property plant and equipmentPrior1YearInstant271170000JPY
Property plant and equipmentCurrentYearInstant284002000JPY
SoftwarePrior1YearInstant19838000JPY
SoftwareCurrentYearInstant23524000JPY
GoodwillPrior1YearInstant1536044000JPY
GoodwillCurrentYearInstant347413000JPY
Other iaPrior1YearInstant835933000JPY
Other iaCurrentYearInstant477934000JPY
Intangible assetsPrior1YearInstant2391815000JPY
Intangible assetsCurrentYearInstant848872000JPY
Deferred tax assetsPrior1YearInstant256925000JPY
Deferred tax assetsCurrentYearInstant226621000JPY
Other ioaPrior1YearInstant414638000JPY
Other ioaCurrentYearInstant404377000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-679000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-495000JPY
Investments and other assetsPrior1YearInstant670883000JPY
Investments and other assetsCurrentYearInstant630503000JPY
Noncurrent assetsPrior1YearInstant3333870000JPY
Noncurrent assetsCurrentYearInstant1763378000JPY
AssetsPrior1YearInstant15410871000JPY
AssetsCurrentYearInstant18628924000JPY
Accounts payable tradePrior1YearInstant208792000JPY
Accounts payable tradeCurrentYearInstant261746000JPY
Accounts payable otherPrior1YearInstant298307000JPY
Accounts payable otherCurrentYearInstant453484000JPY
Accrued expensesPrior1YearInstant297237000JPY
Accrued expensesCurrentYearInstant292650000JPY

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