Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 124
MetricValuePeriodScopeSource row
Revenue¥14.1bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥15.5bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥20.5bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥18.6bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Operating income¥522m2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥631m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥501m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥499m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥1.7bn2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.5bn2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Profit before tax−¥2.1bn2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥644m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)−¥2.3bn2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥308m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥548m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥452m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥2.2bn2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥287m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥16.5bnat 2025-09-30Cons.Assets
Total assets¥18.9bnat 2024-09-30Cons.Assets
Total assets¥21.0bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥21.3bnat 2022-09-30vCons.Total assets (5-year summary)
Total liabilities¥6.8bnat 2025-09-30Cons.Liabilities
Total liabilities¥6.7bnat 2024-09-30Cons.Liabilities
Net assets / equity¥9.6bnat 2025-09-30Cons.Net assets
Net assets / equity¥12.2bnat 2024-09-30Cons.Net assets
Net assets / equity¥11.6bnat 2023-09-30vCons.Net assets
Net assets / equity¥11.7bnat 2022-09-30vCons.Net assets (5-year summary)
Cash and deposits¥7.4bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥7.5bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥7.4bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥7.5bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥9.4bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥7.2bnat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥908m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥196m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥4.8bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.6bn2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥839m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥498m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥886m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.0bn2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥145m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.2bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.7bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.0bn2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-39.262024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.152023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥9.562022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.82021-10-01 → 2022-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥5.142023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥9.522022-10-01 → 2023-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥7.772021-10-01 → 2022-09-30vCons.Diluted earnings per share (5-year summary)
Net assets per share¥133.84at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥179.21at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥173.58at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥177.77at 2022-09-30vCons.Net assets per share (5-year summary)
Equity ratio48.5%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio56.8%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio48.0%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio47.7%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
ROE-25.1%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE3.0%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE5.4%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE4.4%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
Employees549at 2025-09-30Cons.Number of employees
Employees592at 2024-09-30Cons.Number of employees
Employees688at 2023-09-30vCons.Number of employees
Employees623at 2022-09-30vCons.Number of employees
Revenue¥1.3bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥2.2bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥3.5bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥1.1bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Operating income−¥23m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥56m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income−¥281m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥168m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥1.0bn2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥127m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.3bn2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥275m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income−¥1.2bn2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥255m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥569m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥10m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Total assets¥18.8bnat 2025-09-30StandaloneAssets
Total assets¥21.3bnat 2024-09-30StandaloneAssets
Total assets¥20.5bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥20.4bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total liabilities¥9.5bnat 2025-09-30StandaloneLiabilities
Total liabilities¥10.4bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥9.3bnat 2025-09-30StandaloneNet assets
Net assets / equity¥10.9bnat 2024-09-30StandaloneNet assets
Net assets / equity¥10.0bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥9.5bnat 2022-09-30vStandaloneNet assets (5-year summary)
Cash and deposits¥1.8bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥2.2bnat 2024-09-30StandaloneCash and deposits
EPS (basic)¥-20.452024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.262023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥9.932022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.182021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥4.262023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥9.92022-10-01 → 2023-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥0.182021-10-01 → 2022-09-30vStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥155.95at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥182.32at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥173.12at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥166.57at 2022-09-30vStandaloneNet assets per share (5-year summary)
Equity ratio49.6%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio51.3%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.1%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.8%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
ROE-12.1%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE2.4%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE5.8%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE0.1%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
Shares issued59,887,595at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued59,887,595at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued58,301,719at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued58,286,959at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Employees50at 2025-09-30StandaloneNumber of employees
Employees56at 2024-09-30StandaloneNumber of employees
Employees70at 2023-09-30vStandaloneNumber of employees
Employees43at 2022-09-30vStandaloneNumber 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 · 71
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-10-01 → 2025-09-30−¥3m
Reconciling Itemsreconcilingdepreciation2024-10-01 → 2025-09-30¥5m
Reconciling Itemsreconcilingrevenue2024-10-01 → 2025-09-30−¥102m
Reconciling Itemsreconcilingrevenue intersegment2024-10-01 → 2025-09-30−¥102m
Reconciling Itemsreconcilingsegment assetsat 2025-09-30−¥9.3bn
Reconciling Itemsreconcilingsegment profit2024-10-01 → 2025-09-30−¥1.4bn
Everyday Life Businessreportable segmentcapex2024-10-01 → 2025-09-30¥52m
Everyday Life Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥74m
Everyday Life Businessreportable segmentemployeesat 2025-09-30118 pure
Everyday Life Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥2.8bn
Everyday Life Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥2.7bn
Everyday Life Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥75m
Everyday Life Businessreportable segmentsegment assetsat 2025-09-30¥4.0bn
Everyday Life Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥740m
Investmentreportable segmentcapex2024-10-01 → 2025-09-30¥298m
Investmentreportable segmentdepreciation2024-10-01 → 2025-09-30¥207m
Investmentreportable segmentemployeesat 2025-09-30108 pure
Investmentreportable segmentrevenue2024-10-01 → 2025-09-30¥2.9bn
Investmentreportable segmentrevenue external2024-10-01 → 2025-09-30¥2.9bn
Investmentreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥9m
Investmentreportable segmentsegment assetsat 2025-09-30¥6.5bn
Investmentreportable segmentsegment profit2024-10-01 → 2025-09-30¥422m
Life Event Businessreportable segmentcapex2024-10-01 → 2025-09-30¥433m
Life Event Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥208m
Life Event Businessreportable segmentemployeesat 2025-09-30273 pure
Life Event Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥8.5bn
Life Event Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥8.5bn
Life Event Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥16m
Life Event Businessreportable segmentsegment assetsat 2025-09-30¥15.3bn
Life Event Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥786m
—segment totalcapex2024-10-01 → 2025-09-30¥785m
—segment totaldepreciation2024-10-01 → 2025-09-30¥491m
—segment totalrevenue2024-10-01 → 2025-09-30¥14.2bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥14.1bn
—segment totalrevenue intersegment2024-10-01 → 2025-09-30¥102m
—segment totalsegment assetsat 2025-09-30¥25.8bn
—segment totalsegment profit2024-10-01 → 2025-09-30¥1.9bn
Reconciling Itemsreconcilingcapex2023-10-01 → 2024-09-30−¥15m
Reconciling Itemsreconcilingdepreciation2023-10-01 → 2024-09-30¥8m
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥299m
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥299m
Reconciling Itemsreconcilingsegment assetsat 2024-09-30−¥7.2bn
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥1.4bn
Everyday Life Businessreportable segmentcapex2023-10-01 → 2024-09-30¥154m
Everyday Life Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥61m
Everyday Life Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥3.0bn
Everyday Life Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥2.8bn
Everyday Life Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥266m
Everyday Life Businessreportable segmentsegment assetsat 2024-09-30¥4.1bn
Everyday Life Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥714m
Investmentreportable segmentcapex2023-10-01 → 2024-09-30¥227m
Investmentreportable segmentdepreciation2023-10-01 → 2024-09-30¥137m
Investmentreportable segmentrevenue2023-10-01 → 2024-09-30¥3.7bn
Investmentreportable segmentrevenue external2023-10-01 → 2024-09-30¥3.6bn
Investmentreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥32m
Investmentreportable segmentsegment assetsat 2024-09-30¥6.6bn
Investmentreportable segmentsegment profit2023-10-01 → 2024-09-30¥562m
Life Event Businessreportable segmentcapex2023-10-01 → 2024-09-30¥618m
Life Event Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥195m
Life Event Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥9.1bn
Life Event Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥9.1bn
Life Event Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥0
Life Event Businessreportable segmentsegment assetsat 2024-09-30¥15.4bn
Life Event Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥760m
—segment totalcapex2023-10-01 → 2024-09-30¥1.0bn
—segment totaldepreciation2023-10-01 → 2024-09-30¥394m
—segment totalrevenue2023-10-01 → 2024-09-30¥15.8bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥15.5bn
—segment totalrevenue intersegment2023-10-01 → 2024-09-30¥299m
—segment totalsegment assetsat 2024-09-30¥26.1bn
—segment totalsegment profit2023-10-01 → 2024-09-30¥2.0bn

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

All source rows · 1,553
ItemContextValueUnit
Net assets per share (5-year summary)Prior2YearInstant173.58
Net assets per share (5-year summary)Prior1YearInstant179.21
Net assets per share (5-year summary)CurrentYearInstant133.84
Basic earnings loss per share (5-year summary)Prior3YearDuration7.80
Basic earnings loss per share (5-year summary)Prior2YearDuration9.56
Basic earnings loss per share (5-year summary)Prior1YearDuration5.15
Basic earnings loss per share (5-year summary)CurrentYearDuration-39.26
Diluted earnings per share (5-year summary)Prior3YearDuration7.77
Diluted earnings per share (5-year summary)Prior2YearDuration9.52
Diluted earnings per share (5-year summary)Prior1YearDuration5.14
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior3YearInstant0.477
Equity to asset ratio (5-year summary)Prior2YearInstant0.480
Equity to asset ratio (5-year summary)Prior1YearInstant0.568
Equity to asset ratio (5-year summary)CurrentYearInstant0.485
Rate of return on equity (5-year summary)Prior3YearDuration0.044
Rate of return on equity (5-year summary)Prior2YearDuration0.054
Rate of return on equity (5-year summary)Prior1YearDuration0.030
Rate of return on equity (5-year summary)CurrentYearDuration-0.251
Price earnings ratio (5-year summary)Prior3YearDuration62.18
Price earnings ratio (5-year summary)Prior2YearDuration36.72
Price earnings ratio (5-year summary)Prior1YearDuration53.39
Price earnings ratio (5-year summary)CurrentYearDuration-
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration1553000000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration4754000000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-196000000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration908000000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-1042000000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-886000000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-498000000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-839000000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-1042000000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-1749000000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-1192000000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-145000000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant7238000000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant9369000000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant7475000000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant7404000000JPY
Number of employeesPrior3YearInstant623
Number of employeesPrior2YearInstant688
Number of employeesPrior1YearInstant592
Number of employeesCurrentYearInstant549
Average number of temporary workersPrior3YearInstant97
Average number of temporary workersPrior2YearInstant160
Average number of temporary workersPrior1YearInstant225
Average number of temporary workersCurrentYearInstant230
Net sales (5-year summary)Prior3YearDuration_NonConsolidatedMember1115000000JPY
Net sales (5-year summary)Prior2YearDuration_NonConsolidatedMember3462000000JPY
Net sales (5-year summary)Prior1YearDuration_NonConsolidatedMember2209000000JPY

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 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