Annual report

Period2022-10-01 → 2023-09-30
Filed2023-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥1.2bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥1.2bn2021-10-01 → 2022-09-30Cons.Net sales
Revenue¥1.2bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Revenue¥1.1bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Operating income¥115m2022-10-01 → 2023-09-30Cons.Operating income
Operating income¥137m2021-10-01 → 2022-09-30Cons.Operating income
Ordinary income¥111m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥140m2021-10-01 → 2022-09-30Cons.Ordinary income
Ordinary income¥126m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥111m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥4m2022-10-01 → 2023-09-30Cons.Income before income taxes
Profit before tax¥140m2021-10-01 → 2022-09-30Cons.Income before income taxes
Net income (owners)−¥9m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥88m2021-10-01 → 2022-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥80m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥75m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥9m2022-10-01 → 2023-09-30Cons.Profit loss
Net income¥88m2021-10-01 → 2022-09-30Cons.Profit loss
Total assets¥1.9bnat 2023-09-30Cons.Assets
Total assets¥2.1bnat 2022-09-30Cons.Assets
Total assets¥2.0bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥1.9bnat 2020-09-30dCons.Total assets (5-year summary)
Total liabilities¥152mat 2023-09-30Cons.Liabilities
Total liabilities¥245mat 2022-09-30Cons.Liabilities
Net assets / equity¥1.7bnat 2023-09-30Cons.Net assets
Net assets / equity¥1.8bnat 2022-09-30Cons.Net assets
Net assets / equity¥1.7bnat 2021-09-30dCons.Net assets
Net assets / equity¥1.7bnat 2020-09-30dCons.Net assets (5-year summary)
Cash and deposits¥814mat 2023-09-30Cons.Cash and deposits
Cash and deposits¥801mat 2022-09-30Cons.Cash and deposits
Cash & equivalents¥814mat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥801mat 2022-09-30Cons.Cash and cash equivalents
Cash & equivalents¥715mat 2021-09-30dCons.Cash and cash equivalents
Cash & equivalents¥883mat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥211m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥219m2021-10-01 → 2022-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥175m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥334m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥112m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥107m2021-10-01 → 2022-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥316m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥150m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥86m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥26m2021-10-01 → 2022-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥26m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥55m2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-8.382022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥83.242021-10-01 → 2022-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥76.252020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥71.552019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥83.152021-10-01 → 2022-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥76.172020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥71.482019-10-01 → 2020-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,679.54at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,707.91at 2022-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,650.72at 2021-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥1,601.87at 2020-09-30dCons.Net assets per share (5-year summary)
Equity ratio92.0%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio88.1%at 2022-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio86.1%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio86.9%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
ROE-0.5%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE5.0%2021-10-01 → 2022-09-30Cons.Rate of return on equity (5-year summary)
ROE4.7%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
ROE4.5%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
Employees59at 2023-09-30Cons.Number of employees
Employees60at 2022-09-30Cons.Number of employees
Employees57at 2021-09-30dCons.Number of employees
Employees51at 2020-09-30dCons.Number of employees
Revenue¥1.1bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥1.1bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥1.1bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥929m2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥1.1bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Operating income¥112m2022-10-01 → 2023-09-30StandaloneOperating income
Operating income¥169m2021-10-01 → 2022-09-30StandaloneOperating income
Ordinary income¥117m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥178m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥172m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥116m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥104m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥65m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Profit before tax¥178m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Net income−¥85m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income¥124m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income¥129m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥81m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income¥73m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Total assets¥1.9bnat 2023-09-30StandaloneAssets
Total assets¥2.1bnat 2022-09-30StandaloneAssets
Total assets¥2.0bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥123mat 2023-09-30StandaloneLiabilities
Total liabilities¥207mat 2022-09-30StandaloneLiabilities
Net assets / equity¥1.8bnat 2023-09-30StandaloneNet assets
Net assets / equity¥1.9bnat 2022-09-30StandaloneNet assets
Net assets / equity¥1.8bnat 2021-09-30dStandaloneNet assets
Net assets / equity¥1.7bnat 2020-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.7bnat 2019-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥794mat 2023-09-30StandaloneCash and deposits
Cash and deposits¥791mat 2022-09-30StandaloneCash and deposits
Cash & equivalents¥754mat 2019-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥266m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥362m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥59m2018-10-01 → 2019-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-81.662022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥117.132021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥122.292020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥76.732019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥68.372018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥117.012021-10-01 → 2022-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥122.162020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥76.652019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥68.282018-10-01 → 2019-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥352022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥252021-10-01 → 2022-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥252020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥252019-10-01 → 2020-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥252018-10-01 → 2019-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,693.13at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,792.58at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,701.83at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,607.05at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,553.73at 2019-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio93.4%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio90.2%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.3%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio87.9%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio92.0%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE-4.6%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE6.7%2021-10-01 → 2022-09-30StandaloneRate of return on equity (5-year summary)
ROE7.4%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE4.8%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
ROE4.4%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued1,073,500at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,073,500at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,073,500at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,073,500at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,073,500at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees46at 2023-09-30StandaloneNumber of employees
Employees46at 2022-09-30StandaloneNumber of employees
Employees51at 2021-09-30dStandaloneNumber of employees
Employees48at 2020-09-30dStandaloneNumber of employees
Employees50at 2019-09-30dStandaloneNumber 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 · 54
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2022-10-01 → 2023-09-30¥1m
Reconciling Itemsreconcilingrevenue2022-10-01 → 2023-09-30−¥100m
Reconciling Itemsreconcilingrevenue intersegment2022-10-01 → 2023-09-30−¥100m
Reconciling Itemsreconcilingsegment assetsat 2023-09-30¥875m
Reconciling Itemsreconcilingsegment profit2022-10-01 → 2023-09-30−¥273m
Commissioned Distillationreportable segmentcapex2022-10-01 → 2023-09-30¥113m
Commissioned Distillationreportable segmentdepreciation2022-10-01 → 2023-09-30¥112m
Commissioned Distillationreportable segmentemployeesat 2023-09-3033 pure
Commissioned Distillationreportable segmentrevenue2022-10-01 → 2023-09-30¥1.1bn
Commissioned Distillationreportable segmentrevenue external2022-10-01 → 2023-09-30¥1.1bn
Commissioned Distillationreportable segmentsegment assetsat 2023-09-30¥926m
Commissioned Distillationreportable segmentsegment profit2022-10-01 → 2023-09-30¥400m
Plant Servicesreportable segmentcapex2022-10-01 → 2023-09-30¥17m
Plant Servicesreportable segmentdepreciation2022-10-01 → 2023-09-30¥13m
Plant Servicesreportable segmentemployeesat 2023-09-3013 pure
Plant Servicesreportable segmentrevenue2022-10-01 → 2023-09-30¥246m
Plant Servicesreportable segmentrevenue external2022-10-01 → 2023-09-30¥146m
Plant Servicesreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥100m
Plant Servicesreportable segmentsegment assetsat 2023-09-30¥90m
Plant Servicesreportable segmentsegment profit2022-10-01 → 2023-09-30−¥11m
Total Of Reportable Segments And Otherssegment totalcapex2022-10-01 → 2023-09-30¥131m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-10-01 → 2023-09-30¥125m
Total Of Reportable Segments And Otherssegment totalrevenue2022-10-01 → 2023-09-30¥1.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-10-01 → 2023-09-30¥1.2bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-10-01 → 2023-09-30¥100m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-09-30¥1.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-10-01 → 2023-09-30¥389m
Reconciling Itemsreconcilingcapex2021-10-01 → 2022-09-30¥344,000
Reconciling Itemsreconcilingdepreciation2021-10-01 → 2022-09-30¥1m
Reconciling Itemsreconcilingrevenue2021-10-01 → 2022-09-30−¥63m
Reconciling Itemsreconcilingrevenue intersegment2021-10-01 → 2022-09-30−¥63m
Reconciling Itemsreconcilingsegment assetsat 2022-09-30¥851m
Reconciling Itemsreconcilingsegment profit2021-10-01 → 2022-09-30−¥235m
Commissioned Distillationreportable segmentcapex2021-10-01 → 2022-09-30¥80m
Commissioned Distillationreportable segmentdepreciation2021-10-01 → 2022-09-30¥129m
Commissioned Distillationreportable segmentrevenue2021-10-01 → 2022-09-30¥1.1bn
Commissioned Distillationreportable segmentrevenue external2021-10-01 → 2022-09-30¥1.1bn
Commissioned Distillationreportable segmentsegment assetsat 2022-09-30¥1.1bn
Commissioned Distillationreportable segmentsegment profit2021-10-01 → 2022-09-30¥415m
Plant Servicesreportable segmentcapex2021-10-01 → 2022-09-30¥9m
Plant Servicesreportable segmentdepreciation2021-10-01 → 2022-09-30¥10m
Plant Servicesreportable segmentrevenue2021-10-01 → 2022-09-30¥130m
Plant Servicesreportable segmentrevenue external2021-10-01 → 2022-09-30¥67m
Plant Servicesreportable segmentrevenue intersegment2021-10-01 → 2022-09-30¥63m
Plant Servicesreportable segmentsegment assetsat 2022-09-30¥133m
Plant Servicesreportable segmentsegment profit2021-10-01 → 2022-09-30−¥42m
Total Of Reportable Segments And Otherssegment totalcapex2021-10-01 → 2022-09-30¥89m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-10-01 → 2022-09-30¥140m
Total Of Reportable Segments And Otherssegment totalrevenue2021-10-01 → 2022-09-30¥1.2bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-10-01 → 2022-09-30¥1.2bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-10-01 → 2022-09-30¥63m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-09-30¥1.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-10-01 → 2022-09-30¥373m
Commissioned Distillationreportable segmentemployeesat 2023-09-3033 pure

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

All source rows · 1,414
ItemContextValueUnit
Fixed remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideCorporateAuditorsMember9600000JPY
Performance based remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideCorporateAuditorsMember-JPY
Restricted share awards remuneration etc by category of directors and other officersCurrentYearDuration_OutsideCorporateAuditorsMember-JPY
Non monetary remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideCorporateAuditorsMember-JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_OutsideCorporateAuditorsMember3
Cash and depositsPrior1YearInstant801362000JPY
Cash and depositsCurrentYearInstant814203000JPY
Notes and accounts receivable trade and contract assetsPrior1YearInstant119310000JPY
Notes and accounts receivable trade and contract assetsCurrentYearInstant86347000JPY
Electronically recorded monetary claims operating caPrior1YearInstant-JPY
Electronically recorded monetary claims operating caCurrentYearInstant9382000JPY
Merchandise and finished goodsPrior1YearInstant54218000JPY
Merchandise and finished goodsCurrentYearInstant24628000JPY
Work in processPrior1YearInstant35365000JPY
Work in processCurrentYearInstant21564000JPY
Raw materials and suppliesPrior1YearInstant30060000JPY
Raw materials and suppliesCurrentYearInstant40676000JPY
Prepaid expensesPrior1YearInstant21763000JPY
Prepaid expensesCurrentYearInstant23311000JPY
Income taxes receivablePrior1YearInstant-JPY
Income taxes receivableCurrentYearInstant19564000JPY
Other caPrior1YearInstant10743000JPY
Other caCurrentYearInstant11675000JPY
Current assetsPrior1YearInstant1072825000JPY
Current assetsCurrentYearInstant1051354000JPY
Buildings and structuresPrior1YearInstant593801000JPY
Buildings and structuresCurrentYearInstant613036000JPY
Accumulated depreciation buildings and structuresPrior1YearInstant-178390000JPY
Accumulated depreciation buildings and structuresCurrentYearInstant-197138000JPY
Buildings and structures netPrior1YearInstant415410000JPY
Buildings and structures netCurrentYearInstant415897000JPY
Machinery equipment and vehiclesPrior1YearInstant2356044000JPY
Machinery equipment and vehiclesCurrentYearInstant2224942000JPY
Accumulated depreciation machinery equipment and vehiclesPrior1YearInstant-2167048000JPY
Accumulated depreciation machinery equipment and vehiclesCurrentYearInstant-2072241000JPY
Machinery equipment and vehicles netPrior1YearInstant188995000JPY
Machinery equipment and vehicles netCurrentYearInstant152701000JPY
LandPrior1YearInstant157071000JPY
LandCurrentYearInstant157071000JPY
Construction in progressPrior1YearInstant43545000JPY
Construction in progressCurrentYearInstant23568000JPY
Other ppePrior1YearInstant160758000JPY
Other ppeCurrentYearInstant177262000JPY
Accumulated depreciation other ppePrior1YearInstant-109234000JPY
Accumulated depreciation other ppeCurrentYearInstant-133521000JPY
Other net ppePrior1YearInstant51523000JPY
Other net ppeCurrentYearInstant43741000JPY
Property plant and equipmentPrior1YearInstant856546000JPY
Property plant and equipmentCurrentYearInstant792980000JPY
GoodwillPrior1YearInstant25774000JPY

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 2022-09-30pass
balance sheet identityconsolidated 2023-09-30pass rounding
balance sheet identitynon_consolidated 2022-09-30pass
balance sheet identitynon_consolidated 2023-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-09-30pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2021-10-01/2022-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2021-10-01/2022-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2021-10-01/2022-09-30pass
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · total assetsconsolidated 2022-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2022-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass