Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥1.2bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥987m2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥1.2bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥1.2bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Revenue¥1.2bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Operating income¥139m2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥19m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥139m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥19m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥111m2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥140m2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥126m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥16m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥19m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)−¥32m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥62,0002023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥9m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥88m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥80m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥32m2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥62,0002023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥1.9bnat 2025-09-30Cons.Assets
Total assets¥1.9bnat 2024-09-30Cons.Assets
Total assets¥1.9bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥2.1bnat 2022-09-30vCons.Total assets (5-year summary)
Total assets¥2.0bnat 2021-09-30dCons.Total assets (5-year summary)
Total liabilities¥209mat 2025-09-30Cons.Liabilities
Total liabilities¥213mat 2024-09-30Cons.Liabilities
Net assets / equity¥1.6bnat 2025-09-30Cons.Net assets
Net assets / equity¥1.7bnat 2024-09-30Cons.Net assets
Net assets / equity¥1.7bnat 2023-09-30vCons.Net assets
Net assets / equity¥1.8bnat 2022-09-30vCons.Net assets (5-year summary)
Net assets / equity¥1.7bnat 2021-09-30dCons.Net assets (5-year summary)
Cash and deposits¥873mat 2025-09-30Cons.Cash and deposits
Cash and deposits¥762mat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥873mat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥762mat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥814mat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥801mat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥715mat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥207m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥52m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥211m2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥219m2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥175m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥60m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥68m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥112m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥107m2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥316m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥37m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥36m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥86m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥26m2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥26m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-30.772024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.062023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-8.382022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥83.242021-10-01 → 2022-09-30vCons.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 (diluted)¥83.152021-10-01 → 2022-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥76.172020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,578.39at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,643.6at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,679.54at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥1,707.91at 2022-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥1,650.72at 2021-09-30dCons.Net assets per share (5-year summary)
Equity ratio88.8%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio88.9%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio92.0%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio88.1%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio86.1%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
ROE-1.9%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE0.0%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE-0.5%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE5.0%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
ROE4.7%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
Employees52at 2025-09-30Cons.Number of employees
Employees52at 2024-09-30Cons.Number of employees
Employees59at 2023-09-30vCons.Number of employees
Employees60at 2022-09-30vCons.Number of employees
Employees57at 2021-09-30dCons.Number of employees
Revenue¥1.1bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥875m2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥1.1bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥1.1bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥1.1bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥174m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥40m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥181m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income−¥31m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥117m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥178m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥172m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥67m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax−¥46m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥19m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income−¥65m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income−¥85m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥124m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥129m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥1.8bnat 2025-09-30StandaloneAssets
Total assets¥1.8bnat 2024-09-30StandaloneAssets
Total assets¥1.9bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥182mat 2025-09-30StandaloneLiabilities
Total liabilities¥182mat 2024-09-30StandaloneLiabilities
Net assets / equity¥1.6bnat 2025-09-30StandaloneNet assets
Net assets / equity¥1.7bnat 2024-09-30StandaloneNet assets
Net assets / equity¥1.8bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥1.9bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥1.8bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥868mat 2025-09-30StandaloneCash and deposits
Cash and deposits¥741mat 2024-09-30StandaloneCash and deposits
EPS (basic)¥18.222024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-62.092023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-81.662022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥117.132021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥122.292020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥117.012021-10-01 → 2022-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥122.162020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥362024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥352023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥352022-10-01 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥252021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥252020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,578.88at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,595.13at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,693.13at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,792.58at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,701.83at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio90.1%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio90.2%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio93.4%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio90.2%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio88.3%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE1.1%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE-3.8%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE-4.6%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE6.7%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE7.4%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued1,073,500at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,073,500at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,073,500at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,073,500at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,073,500at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees41at 2025-09-30StandaloneNumber of employees
Employees40at 2024-09-30StandaloneNumber of employees
Employees46at 2023-09-30vStandaloneNumber of employees
Employees46at 2022-09-30vStandaloneNumber of employees
Employees51at 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 · 53
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-10-01 → 2025-09-30¥1m
Reconciling Itemsreconcilingrevenue2024-10-01 → 2025-09-30−¥85m
Reconciling Itemsreconcilingrevenue intersegment2024-10-01 → 2025-09-30−¥85m
Reconciling Itemsreconcilingsegment assetsat 2025-09-30¥814m
Reconciling Itemsreconcilingsegment profit2024-10-01 → 2025-09-30−¥280m
Commissioned Distillationreportable segmentcapex2024-10-01 → 2025-09-30¥66m
Commissioned Distillationreportable segmentdepreciation2024-10-01 → 2025-09-30¥79m
Commissioned Distillationreportable segmentemployeesat 2025-09-3033 pure
Commissioned Distillationreportable segmentrevenue2024-10-01 → 2025-09-30¥1.1bn
Commissioned Distillationreportable segmentrevenue external2024-10-01 → 2025-09-30¥1.1bn
Commissioned Distillationreportable segmentsegment assetsat 2025-09-30¥868m
Commissioned Distillationreportable segmentsegment profit2024-10-01 → 2025-09-30¥467m
Plant Servicesreportable segmentcapex2024-10-01 → 2025-09-30¥3m
Plant Servicesreportable segmentdepreciation2024-10-01 → 2025-09-30¥5m
Plant Servicesreportable segmentemployeesat 2025-09-3011 pure
Plant Servicesreportable segmentrevenue2024-10-01 → 2025-09-30¥164m
Plant Servicesreportable segmentrevenue external2024-10-01 → 2025-09-30¥79m
Plant Servicesreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥85m
Plant Servicesreportable segmentsegment assetsat 2025-09-30¥174m
Plant Servicesreportable segmentsegment profit2024-10-01 → 2025-09-30−¥48m
Total Of Reportable Segments And Otherssegment totalcapex2024-10-01 → 2025-09-30¥69m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-10-01 → 2025-09-30¥84m
Total Of Reportable Segments And Otherssegment totalrevenue2024-10-01 → 2025-09-30¥1.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-10-01 → 2025-09-30¥1.2bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-10-01 → 2025-09-30¥85m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-09-30¥1.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-10-01 → 2025-09-30¥419m
Reconciling Itemsreconcilingdepreciation2023-10-01 → 2024-09-30¥1m
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥76m
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥76m
Reconciling Itemsreconcilingsegment assetsat 2024-09-30¥811m
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥248m
Commissioned Distillationreportable segmentcapex2023-10-01 → 2024-09-30¥41m
Commissioned Distillationreportable segmentdepreciation2023-10-01 → 2024-09-30¥83m
Commissioned Distillationreportable segmentrevenue2023-10-01 → 2024-09-30¥875m
Commissioned Distillationreportable segmentrevenue external2023-10-01 → 2024-09-30¥875m
Commissioned Distillationreportable segmentsegment assetsat 2024-09-30¥993m
Commissioned Distillationreportable segmentsegment profit2023-10-01 → 2024-09-30¥303m
Plant Servicesreportable segmentcapex2023-10-01 → 2024-09-30¥7m
Plant Servicesreportable segmentdepreciation2023-10-01 → 2024-09-30¥6m
Plant Servicesreportable segmentrevenue2023-10-01 → 2024-09-30¥189m
Plant Servicesreportable segmentrevenue external2023-10-01 → 2024-09-30¥113m
Plant Servicesreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥76m
Plant Servicesreportable segmentsegment assetsat 2024-09-30¥125m
Plant Servicesreportable segmentsegment profit2023-10-01 → 2024-09-30−¥36m
Total Of Reportable Segments And Otherssegment totalcapex2023-10-01 → 2024-09-30¥48m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-10-01 → 2024-09-30¥89m
Total Of Reportable Segments And Otherssegment totalrevenue2023-10-01 → 2024-09-30¥1.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-10-01 → 2024-09-30¥987m
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-10-01 → 2024-09-30¥76m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-09-30¥1.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-10-01 → 2024-09-30¥267m
Commissioned Distillationreportable segmentemployeesat 2025-09-3033 pure

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

All source rows · 1,338
ItemContextValueUnit
Other ioaPrior1YearInstant10502000JPY
Other ioaCurrentYearInstant10642000JPY
Investments and other assetsPrior1YearInstant44036000JPY
Investments and other assetsCurrentYearInstant22124000JPY
Noncurrent assetsPrior1YearInstant802855000JPY
Noncurrent assetsCurrentYearInstant751986000JPY
AssetsPrior1YearInstant1929525000JPY
AssetsCurrentYearInstant1855922000JPY
Accounts payable tradePrior1YearInstant85197000JPY
Accounts payable tradeCurrentYearInstant3922000JPY
Accounts payable otherPrior1YearInstant30089000JPY
Accounts payable otherCurrentYearInstant66093000JPY
Accrued expensesPrior1YearInstant31382000JPY
Accrued expensesCurrentYearInstant38516000JPY
Income taxes payablePrior1YearInstant21934000JPY
Income taxes payableCurrentYearInstant16170000JPY
Accrued consumption taxesPrior1YearInstant1709000JPY
Accrued consumption taxesCurrentYearInstant27894000JPY
Deposits receivedPrior1YearInstant12430000JPY
Deposits receivedCurrentYearInstant20294000JPY
Advances receivedPrior1YearInstant-JPY
Advances receivedCurrentYearInstant5250000JPY
Provision for bonusesPrior1YearInstant23424000JPY
Provision for bonusesCurrentYearInstant23108000JPY
Other clPrior1YearInstant183000JPY
Other clCurrentYearInstant293000JPY
Current liabilitiesPrior1YearInstant206353000JPY
Current liabilitiesCurrentYearInstant201543000JPY
Asset retirement obligations nclPrior1YearInstant7094000JPY
Asset retirement obligations nclCurrentYearInstant7112000JPY
Noncurrent liabilitiesPrior1YearInstant7094000JPY
Noncurrent liabilitiesCurrentYearInstant7112000JPY
LiabilitiesPrior1YearInstant213447000JPY
LiabilitiesCurrentYearInstant208656000JPY
Capital stockPrior1YearInstant346497000JPY
Capital stockCurrentYearInstant346497000JPY
Capital surplusPrior1YearInstant313447000JPY
Capital surplusCurrentYearInstant313447000JPY
Retained earningsPrior1YearInstant1099714000JPY
Retained earningsCurrentYearInstant1031060000JPY
Treasury stockPrior1YearInstant-43582000JPY
Treasury stockCurrentYearInstant-43739000JPY
Shareholders equityPrior1YearInstant1716077000JPY
Shareholders equityCurrentYearInstant1647266000JPY
Net assetsPrior1YearInstant1716077000JPY
Net assetsCurrentYearInstant1647266000JPY
Liabilities and net assetsPrior1YearInstant1929525000JPY
Liabilities and net assetsCurrentYearInstant1855922000JPY
Net salesPrior1YearDuration987178000JPY
Net salesCurrentYearDuration1178074000JPY

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 rounding
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