Annual report

Period2022-10-01 → 2023-09-30
Filed2023-12-21
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 158
MetricValuePeriodScopeSource row
Revenue¥6.2bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥5.5bn2021-10-01 → 2022-09-30Cons.Net sales
Revenue¥4.7bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Revenue¥4.3bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Revenue¥3.9bn2018-10-01 → 2019-09-30dCons.Net sales (5-year summary)
Operating income¥341m2022-10-01 → 2023-09-30Cons.Operating income
Operating income¥287m2021-10-01 → 2022-09-30Cons.Operating income
Ordinary income¥339m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥286m2021-10-01 → 2022-09-30Cons.Ordinary income
Ordinary income¥208m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥110m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥220m2018-10-01 → 2019-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥339m2022-10-01 → 2023-09-30Cons.Income before income taxes
Profit before tax¥286m2021-10-01 → 2022-09-30Cons.Income before income taxes
Net income (owners)¥241m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥195m2021-10-01 → 2022-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥149m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥78m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥155m2018-10-01 → 2019-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥241m2022-10-01 → 2023-09-30Cons.Profit loss
Net income¥195m2021-10-01 → 2022-09-30Cons.Profit loss
Total assets¥2.8bnat 2023-09-30Cons.Assets
Total assets¥2.5bnat 2022-09-30Cons.Assets
Total assets¥2.1bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥1.8bnat 2020-09-30dCons.Total assets (5-year summary)
Total assets¥1.7bnat 2019-09-30dCons.Total assets (5-year summary)
Total liabilities¥1.5bnat 2023-09-30Cons.Liabilities
Total liabilities¥1.4bnat 2022-09-30Cons.Liabilities
Net assets / equity¥1.3bnat 2023-09-30Cons.Net assets
Net assets / equity¥1.1bnat 2022-09-30Cons.Net assets
Net assets / equity¥1.1bnat 2021-09-30dCons.Net assets
Net assets / equity¥911mat 2020-09-30dCons.Net assets (5-year summary)
Net assets / equity¥867mat 2019-09-30dCons.Net assets (5-year summary)
Cash and deposits¥1.1bnat 2023-09-30Cons.Cash and deposits
Cash and deposits¥901mat 2022-09-30Cons.Cash and deposits
Cash & equivalents¥1.1bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥901mat 2022-09-30Cons.Cash and cash equivalents
Cash & equivalents¥888mat 2021-09-30dCons.Cash and cash equivalents
Cash & equivalents¥736mat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥629mat 2019-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥324m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥190m2021-10-01 → 2022-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥192m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥309m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥26m2018-10-01 → 2019-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥11m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥70m2021-10-01 → 2022-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥19m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥114m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥82m2018-10-01 → 2019-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥110m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥108m2021-10-01 → 2022-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥46m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥88m2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥162m2018-10-01 → 2019-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥82.882022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥66.32021-10-01 → 2022-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥48.92020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥25.532019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥52.852018-10-01 → 2019-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥82.72022-10-01 → 2023-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥66.142021-10-01 → 2022-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥48.732020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥25.452019-10-01 → 2020-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥52.642018-10-01 → 2019-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥433.61at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥363.34at 2022-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥335.51at 2021-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥298.75at 2020-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥284.35at 2019-09-30dCons.Net assets per share (5-year summary)
Equity ratio45.5%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio42.9%at 2022-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio49.7%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio51.6%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio52.5%at 2019-09-30dCons.Equity to asset ratio (5-year summary)
ROE20.8%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE18.7%2021-10-01 → 2022-09-30Cons.Rate of return on equity (5-year summary)
ROE15.4%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
ROE8.8%2019-10-01 → 2020-09-30dCons.Rate of return on equity (5-year summary)
ROE25.4%2018-10-01 → 2019-09-30dCons.Rate of return on equity (5-year summary)
Employees706at 2023-09-30Cons.Number of employees
Employees622at 2022-09-30Cons.Number of employees
Employees555at 2021-09-30dCons.Number of employees
Employees515at 2020-09-30dCons.Number of employees
Employees457at 2019-09-30dCons.Number of employees
Revenue¥5.7bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥5.0bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥4.5bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥4.2bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥3.8bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Operating income¥282m2022-10-01 → 2023-09-30StandaloneOperating income
Operating income¥206m2021-10-01 → 2022-09-30StandaloneOperating income
Ordinary income¥301m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥218m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥204m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥102m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥205m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥301m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Profit before tax¥218m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Net income¥222m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income¥161m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income¥151m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥71m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income¥144m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.6bnat 2023-09-30StandaloneAssets
Total assets¥2.2bnat 2022-09-30StandaloneAssets
Total assets¥2.0bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.7bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.4bnat 2023-09-30StandaloneLiabilities
Total liabilities¥1.2bnat 2022-09-30StandaloneLiabilities
Net assets / equity¥1.2bnat 2023-09-30StandaloneNet assets
Net assets / equity¥990mat 2022-09-30StandaloneNet assets
Net assets / equity¥1.0bnat 2021-09-30dStandaloneNet assets
Net assets / equity¥886mat 2020-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥853mat 2019-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥824mat 2023-09-30StandaloneCash and deposits
Cash and deposits¥660mat 2022-09-30StandaloneCash and deposits
EPS (basic)¥76.492022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.822021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.612020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥23.42019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.152018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥76.332022-10-01 → 2023-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥54.682021-10-01 → 2022-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥49.442020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥23.322019-10-01 → 2020-09-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥48.952018-10-01 → 2019-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥222022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥152021-10-01 → 2022-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥12.52020-10-01 → 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¥402.15at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥340.7at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥327.79at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥290.68at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥279.79at 2019-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio45.7%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio44.3%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.9%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.4%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio52.5%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE20.6%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE16.2%2021-10-01 → 2022-09-30StandaloneRate of return on equity (5-year summary)
ROE16.0%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE8.2%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
ROE24.0%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued3,058,000at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,056,000at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,055,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,524,500at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,524,500at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees653at 2023-09-30StandaloneNumber of employees
Employees567at 2022-09-30StandaloneNumber of employees
Employees509at 2021-09-30dStandaloneNumber of employees
Employees491at 2020-09-30dStandaloneNumber of employees
Employees440at 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 · 30
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2023-09-3010 pure
Educational And Security Solution Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥3m
Educational And Security Solution Businessreportable segmentemployeesat 2023-09-3026 pure
Educational And Security Solution Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥599m
Educational And Security Solution Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥571m
Educational And Security Solution Businessreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥28m
System Integration Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥15m
System Integration Businessreportable segmentemployeesat 2023-09-30650 pure
System Integration Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥5.7bn
System Integration Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥5.7bn
System Integration Businessreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥22m
—segment totalemployeesat 2023-09-30676 pure
Total Of Reportable Segments And Otherssegment totaldepreciation2022-10-01 → 2023-09-30¥18m
Total Of Reportable Segments And Otherssegment totalrevenue2022-10-01 → 2023-09-30¥6.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-10-01 → 2023-09-30¥6.2bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-10-01 → 2023-09-30¥50m
Educational And Security Solution Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥520,000
Educational And Security Solution Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥423m
Educational And Security Solution Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥396m
Educational And Security Solution Businessreportable segmentrevenue intersegment2021-10-01 → 2022-09-30¥27m
System Integration Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥16m
System Integration Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥5.1bn
System Integration Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥5.1bn
Total Of Reportable Segments And Otherssegment totaldepreciation2021-10-01 → 2022-09-30¥17m
Total Of Reportable Segments And Otherssegment totalrevenue2021-10-01 → 2022-09-30¥5.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-10-01 → 2022-09-30¥5.5bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-10-01 → 2022-09-30¥27m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2023-09-3010 pure
System Integration Businessreportable segmentemployeesat 2023-09-30623 pure
—segment totalemployeesat 2023-09-30623 pure

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

All source rows · 1,193
ItemContextValueUnit
Decrease increase in trade receivables and contrct assets ope cfCurrentYearDuration-115255000JPY
Decrease increase in inventories ope cfPrior1YearDuration7803000JPY
Decrease increase in inventories ope cfCurrentYearDuration-3248000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration11425000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration32698000JPY
Decrease increase in other assets ope cfPrior1YearDuration-7261000JPY
Decrease increase in other assets ope cfCurrentYearDuration-31240000JPY
Increase decrease in other liabilities ope cfPrior1YearDuration-1563000JPY
Increase decrease in other liabilities ope cfCurrentYearDuration84478000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration4510000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration3279000JPY
Subtotal ope cfPrior1YearDuration294568000JPY
Subtotal ope cfCurrentYearDuration430788000JPY
Interest income received ope cfPrior1YearDuration8000JPY
Interest income received ope cfCurrentYearDuration10000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-1186000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-1625000JPY
Income taxes paid ope cfPrior1YearDuration-103006000JPY
Income taxes paid ope cfCurrentYearDuration-105309000JPY
Net cash provided by used in operating activitiesPrior1YearDuration190383000JPY
Net cash provided by used in operating activitiesCurrentYearDuration323864000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-925000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-7022000JPY
Purchase of intangible assets inv cfPrior1YearDuration-3668000JPY
Purchase of intangible assets inv cfCurrentYearDuration-2575000JPY
Payments for guarantee deposits inv cfPrior1YearDuration-752000JPY
Payments for guarantee deposits inv cfCurrentYearDuration-336000JPY
Payments from changes in ownership interests in subsidiaries and affiliates result in change in scope of consolidation inv cfPrior1YearDuration-64932000JPY
Payments from changes in ownership interests in subsidiaries and affiliates result in change in scope of consolidation inv cfCurrentYearDuration-JPY
Other net inv cfPrior1YearDuration287000JPY
Other net inv cfCurrentYearDuration-972000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-69991000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-10906000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration-17200000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration-JPY
Proceeds from long term loans payable fin cfPrior1YearDuration200000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration-JPY
Repayment of long term loans payable fin cfPrior1YearDuration-8330000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-66620000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration300000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration600000JPY
Purchase of treasury stock fin cfPrior1YearDuration-134622000JPY
Purchase of treasury stock fin cfCurrentYearDuration-66000JPY
Cash dividends paid fin cfPrior1YearDuration-38042000JPY
Cash dividends paid fin cfCurrentYearDuration-43539000JPY
Payments from changes in ownership interests in subsidiaries and affiliates that do not result in change in scope of consolidation fin cfPrior1YearDuration-110000000JPY
Payments from changes in ownership interests in subsidiaries and affiliates that do not result in change in scope of consolidation fin cfCurrentYearDuration-JPY
Net cash provided by used in financing activitiesPrior1YearDuration-107895000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-109626000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration12497000JPY

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
balance sheet identitynon_consolidated 2022-09-30pass rounding
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