Annual report
423A.TEDINET S100XCRL
Period2024-10-01 → 2025-09-30
Filed2025-12-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥37.0bn | 2024-10-01 → 2025-09-30 | Cons. | Net sales |
| Revenue | ¥34.9bn | 2023-10-01 → 2024-09-30 | Cons. | Net sales |
| Revenue | ¥33.0bn | 2022-10-01 → 2023-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥33.9bn | 2021-10-01 → 2022-09-30v | Cons. | Net sales (5-year summary) |
| Revenue | ¥47.9bn | 2020-10-01 → 2021-09-30d | Cons. | Net sales (5-year summary) |
| Operating income | ¥1.2bn | 2024-10-01 → 2025-09-30 | Cons. | Operating income |
| Operating income | ¥1.1bn | 2023-10-01 → 2024-09-30 | Cons. | Operating income |
| Ordinary income | ¥1.3bn | 2024-10-01 → 2025-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.2bn | 2023-10-01 → 2024-09-30 | Cons. | Ordinary income |
| Ordinary income | ¥1.1bn | 2022-10-01 → 2023-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.0bn | 2021-10-01 → 2022-09-30v | Cons. | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.6bn | 2020-10-01 → 2021-09-30d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.3bn | 2024-10-01 → 2025-09-30 | Cons. | Income before income taxes |
| Profit before tax | ¥1.1bn | 2023-10-01 → 2024-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥912m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥762m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥809m | 2022-10-01 → 2023-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥718m | 2021-10-01 → 2022-09-30v | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥1.3bn | 2020-10-01 → 2021-09-30d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥912m | 2024-10-01 → 2025-09-30 | Cons. | Profit loss |
| Net income | ¥762m | 2023-10-01 → 2024-09-30 | Cons. | Profit loss |
| Total assets | ¥25.1bn | at 2025-09-30 | Cons. | Assets |
| Total assets | ¥23.3bn | at 2024-09-30 | Cons. | Assets |
| Total assets | ¥23.3bn | at 2023-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥23.6bn | at 2022-09-30v | Cons. | Total assets (5-year summary) |
| Total assets | ¥25.9bn | at 2021-09-30d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥12.8bn | at 2025-09-30 | Cons. | Liabilities |
| Total liabilities | ¥11.8bn | at 2024-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥12.2bn | at 2025-09-30 | Cons. | Net assets |
| Net assets / equity | ¥11.4bn | at 2024-09-30 | Cons. | Net assets |
| Net assets / equity | ¥10.7bn | at 2023-09-30v | Cons. | Net assets |
| Net assets / equity | ¥9.9bn | at 2022-09-30v | Cons. | Net assets (5-year summary) |
| Net assets / equity | ¥9.2bn | at 2021-09-30d | Cons. | Net assets (5-year summary) |
| Cash and deposits | ¥5.9bn | at 2025-09-30 | Cons. | Cash and deposits |
| Cash and deposits | ¥6.5bn | at 2024-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥5.9bn | at 2025-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥6.4bn | at 2024-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥4.9bn | at 2023-09-30v | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥5.8bn | at 2022-09-30v | Cons. | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥9.2bn | at 2021-09-30d | Cons. | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥6m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥1.8bn | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥497m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥3.3bn | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥6.2bn | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥224m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥126m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥354m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥456m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥163m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥175m | 2024-10-01 → 2025-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥196m | 2023-10-01 → 2024-09-30 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥202m | 2022-10-01 → 2023-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥13m | 2021-10-01 → 2022-09-30v | Cons. | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥356m | 2020-10-01 → 2021-09-30d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥30.55 | 2024-10-01 → 2025-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥25.52 | 2023-10-01 → 2024-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥27.11 | 2022-10-01 → 2023-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥24.06 | 2021-10-01 → 2022-09-30v | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥44.95 | 2020-10-01 → 2021-09-30d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥409.36 | at 2025-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥382.49 | at 2024-09-30 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥357.11 | at 2023-09-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥330.26 | at 2022-09-30v | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥307.91 | at 2021-09-30d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 48.8% | at 2025-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.1% | at 2024-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.7% | at 2023-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 41.9% | at 2022-09-30v | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.4% | at 2021-09-30d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 7.7% | 2024-10-01 → 2025-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.9% | 2023-10-01 → 2024-09-30 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 7.9% | 2022-10-01 → 2023-09-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 7.5% | 2021-10-01 → 2022-09-30v | Cons. | Rate of return on equity (5-year summary) |
| ROE | 15.8% | 2020-10-01 → 2021-09-30d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 487 | at 2025-09-30 | Cons. | Number of employees |
| Employees | 475 | at 2024-09-30 | Cons. | Number of employees |
| Employees | 489 | at 2023-09-30v | Cons. | Number of employees |
| Employees | 499 | at 2022-09-30v | Cons. | Number of employees |
| Employees | 504 | at 2021-09-30d | Cons. | Number of employees |
| Revenue | ¥36.1bn | 2024-10-01 → 2025-09-30 | Standalone | Net sales |
| Revenue | ¥33.9bn | 2023-10-01 → 2024-09-30 | Standalone | Net sales |
| Revenue | ¥32.1bn | 2022-10-01 → 2023-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥33.2bn | 2021-10-01 → 2022-09-30v | Standalone | Net sales (5-year summary) |
| Revenue | ¥47.3bn | 2020-10-01 → 2021-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥1.1bn | 2024-10-01 → 2025-09-30 | Standalone | Operating income |
| Operating income | ¥889m | 2023-10-01 → 2024-09-30 | Standalone | Operating income |
| Ordinary income | ¥1.2bn | 2024-10-01 → 2025-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥979m | 2023-10-01 → 2024-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥968m | 2022-10-01 → 2023-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥975m | 2021-10-01 → 2022-09-30v | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥1.5bn | 2020-10-01 → 2021-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥1.2bn | 2024-10-01 → 2025-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥978m | 2023-10-01 → 2024-09-30 | Standalone | Income before income taxes |
| Net income | ¥848m | 2024-10-01 → 2025-09-30 | Standalone | Profit loss |
| Net income | ¥666m | 2023-10-01 → 2024-09-30 | Standalone | Profit loss |
| Net income | ¥687m | 2022-10-01 → 2023-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥701m | 2021-10-01 → 2022-09-30v | Standalone | Net income loss (5-year summary) |
| Net income | ¥1.3bn | 2020-10-01 → 2021-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥22.4bn | at 2025-09-30 | Standalone | Assets |
| Total assets | ¥20.5bn | at 2024-09-30 | Standalone | Assets |
| Total assets | ¥20.7bn | at 2023-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥21.1bn | at 2022-09-30v | Standalone | Total assets (5-year summary) |
| Total assets | ¥23.6bn | at 2021-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥11.1bn | at 2025-09-30 | Standalone | Liabilities |
| Total liabilities | ¥10.0bn | at 2024-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥11.3bn | at 2025-09-30 | Standalone | Net assets |
| Net assets / equity | ¥10.5bn | at 2024-09-30 | Standalone | Net assets |
| Net assets / equity | ¥9.9bn | at 2023-09-30v | Standalone | Net assets |
| Net assets / equity | ¥9.3bn | at 2022-09-30v | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥8.7bn | at 2021-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥5.0bn | at 2025-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥5.5bn | at 2024-09-30 | Standalone | Cash and deposits |
| EPS (basic) | ¥28.42 | 2024-10-01 → 2025-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥22.32 | 2023-10-01 → 2024-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥23.01 | 2022-10-01 → 2023-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥23.47 | 2021-10-01 → 2022-09-30v | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥42.56 | 2020-10-01 → 2021-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥5 | 2024-10-01 → 2025-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥3 | 2023-10-01 → 2024-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥3 | 2022-10-01 → 2023-09-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥2 | 2021-10-01 → 2022-09-30v | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2020-10-01 → 2021-09-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥378.12 | at 2025-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥351.86 | at 2024-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥331.85 | at 2023-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥309.77 | at 2022-09-30v | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥291.29 | at 2021-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 50.4% | at 2025-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 51.2% | at 2024-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 47.8% | at 2023-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 43.9% | at 2022-09-30v | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 36.8% | at 2021-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 7.8% | 2024-10-01 → 2025-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.5% | 2023-10-01 → 2024-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.2% | 2022-10-01 → 2023-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.8% | 2021-10-01 → 2022-09-30v | Standalone | Rate of return on equity (5-year summary) |
| ROE | 15.8% | 2020-10-01 → 2021-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 29,900,000 | at 2025-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 29,900,000 | at 2024-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 29,900,000 | at 2023-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 29,900,000 | at 2022-09-30v | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 29,900,000 | at 2021-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 376 | at 2025-09-30 | Standalone | Number of employees |
| Employees | 363 | at 2024-09-30 | Standalone | Number of employees |
| Employees | 375 | at 2023-09-30v | Standalone | Number of employees |
| Employees | 386 | at 2022-09-30v | Standalone | Number of employees |
| Employees | 389 | at 2021-09-30d | Standalone | Number 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.
All source rows · 1,455
| Item | Context | Value | Unit |
|---|---|---|---|
| Repayment of long term loans payable fin cf | CurrentYearDuration | -96000000 | JPY |
| Repayments of lease obligations fin cf | Prior1YearDuration | -37000000 | JPY |
| Repayments of lease obligations fin cf | CurrentYearDuration | -29000000 | JPY |
| Cash dividends paid fin cf | Prior1YearDuration | -89000000 | JPY |
| Cash dividends paid fin cf | CurrentYearDuration | -89000000 | JPY |
| Purchase of treasury stock fin cf | Prior1YearDuration | -0 | JPY |
| Purchase of treasury stock fin cf | CurrentYearDuration | -0 | JPY |
| Net cash provided by used in financing activities | Prior1YearDuration | -196000000 | JPY |
| Net cash provided by used in financing activities | CurrentYearDuration | -175000000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | Prior1YearDuration | 48000000 | JPY |
| Effect of exchange rate change on cash and cash equivalents | CurrentYearDuration | -36000000 | JPY |
| Net increase decrease in cash and cash equivalents | Prior1YearDuration | 1478000000 | JPY |
| Net increase decrease in cash and cash equivalents | CurrentYearDuration | -443000000 | JPY |
| Cash and cash equivalents | Prior2YearInstant | 4879000000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 6358000000 | JPY |
| Cash and cash equivalents | Prior1YearInstant | 6358000000 | JPY |
| Cash and cash equivalents | CurrentYearInstant | 5915000000 | JPY |
| Number of consolidated subsidiaries | CurrentYearInstant | 5 | |
| Merchandise and finished goods | Prior1YearInstant | 3538000000 | JPY |
| Merchandise and finished goods | CurrentYearInstant | 5086000000 | JPY |
| Work in process | Prior1YearInstant | 172000000 | JPY |
| Work in process | CurrentYearInstant | 168000000 | JPY |
| Raw materials and supplies | Prior1YearInstant | 372000000 | JPY |
| Raw materials and supplies | CurrentYearInstant | 354000000 | JPY |
| Inventories | Prior1YearInstant | 4083000000 | JPY |
| Inventories | CurrentYearInstant | 5609000000 | JPY |
| Notes receivable trade | Prior1YearInstant | 699000000 | JPY |
| Notes receivable trade | CurrentYearInstant | 777000000 | JPY |
| Accounts receivable trade | Prior1YearInstant | 5055000000 | JPY |
| Accounts receivable trade | CurrentYearInstant | 5730000000 | JPY |
| Write downs of inventories | Prior1YearDuration | 2000000 | JPY |
| Write downs of inventories | CurrentYearDuration | -2000000 | JPY |
| Distribution expenditure sga | Prior1YearDuration | 1672000000 | JPY |
| Distribution expenditure sga | CurrentYearDuration | 1700000000 | JPY |
| Directors and employee payrolls and allowances sga | Prior1YearDuration | 2416000000 | JPY |
| Directors and employee payrolls and allowances sga | CurrentYearDuration | 2491000000 | JPY |
| Provision for bonuses sga | Prior1YearDuration | 548000000 | JPY |
| Provision for bonuses sga | CurrentYearDuration | 691000000 | JPY |
| Retirement benefit expenses sga | Prior1YearDuration | 95000000 | JPY |
| Retirement benefit expenses sga | CurrentYearDuration | 92000000 | JPY |
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | Prior1YearDuration | 9000000 | JPY |
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | CurrentYearDuration | 8000000 | JPY |
| Cash and deposits | Prior1YearInstant_NonConsolidatedMember | 5482000000 | JPY |
| Cash and deposits | CurrentYearInstant_NonConsolidatedMember | 5035000000 | JPY |
| Notes receivable trade | Prior1YearInstant_NonConsolidatedMember | 695000000 | JPY |
| Notes receivable trade | CurrentYearInstant_NonConsolidatedMember | 777000000 | JPY |
| Accounts receivable trade | Prior1YearInstant_NonConsolidatedMember | 4889000000 | JPY |
| Accounts receivable trade | CurrentYearInstant_NonConsolidatedMember | 5601000000 | JPY |
| Lease investment assets ca | Prior1YearInstant_NonConsolidatedMember | 15000000 | JPY |
| Lease investment assets ca | CurrentYearInstant_NonConsolidatedMember | 7000000 | JPY |
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 identity | pass rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |