Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 158
MetricValuePeriodScopeSource row
Revenue¥7.2bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥6.8bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥6.2bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥5.5bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Revenue¥4.7bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Operating income¥357m2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥344m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥360m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥343m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥339m2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥286m2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥208m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥360m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥343m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥256m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥242m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥241m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥195m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥149m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥256m2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥242m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥3.1bnat 2025-09-30Cons.Assets
Total assets¥2.9bnat 2024-09-30Cons.Assets
Total assets¥2.8bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥2.5bnat 2022-09-30vCons.Total assets (5-year summary)
Total assets¥2.1bnat 2021-09-30dCons.Total assets (5-year summary)
Total liabilities¥1.5bnat 2025-09-30Cons.Liabilities
Total liabilities¥1.5bnat 2024-09-30Cons.Liabilities
Net assets / equity¥1.6bnat 2025-09-30Cons.Net assets
Net assets / equity¥1.4bnat 2024-09-30Cons.Net assets
Net assets / equity¥1.3bnat 2023-09-30vCons.Net assets
Net assets / equity¥1.1bnat 2022-09-30vCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2021-09-30dCons.Net assets (5-year summary)
Cash and deposits¥1.0bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥1.1bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥1.0bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥901mat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥888mat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥299m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥174m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥324m2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥190m2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥192m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥217m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥75m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥11m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥70m2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥19m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥131m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥131m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥110m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥108m2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥46m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥88.122024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥83.152023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥82.882022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥66.32021-10-01 → 2022-09-30vCons.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 (diluted)¥87.932024-10-01 → 2025-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥82.982023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥82.72022-10-01 → 2023-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥66.142021-10-01 → 2022-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥48.732020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥562.42at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥494.71at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥433.61at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥363.34at 2022-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥335.51at 2021-09-30dCons.Net assets per share (5-year summary)
Equity ratio52.6%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio49.7%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio45.5%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio42.9%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio49.7%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
ROE16.7%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE17.9%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE20.8%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE18.7%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
ROE15.4%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
Employees739at 2025-09-30Cons.Number of employees
Employees735at 2024-09-30Cons.Number of employees
Employees706at 2023-09-30vCons.Number of employees
Employees622at 2022-09-30vCons.Number of employees
Employees555at 2021-09-30dCons.Number of employees
Revenue¥6.4bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥6.2bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥5.7bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥5.0bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥4.5bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥265m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥274m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥287m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥292m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥301m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥218m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥204m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥287m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥292m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥214m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥215m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥222m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥161m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥151m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.8bnat 2025-09-30StandaloneAssets
Total assets¥2.7bnat 2024-09-30StandaloneAssets
Total assets¥2.6bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.4bnat 2025-09-30StandaloneLiabilities
Total liabilities¥1.3bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥1.5bnat 2025-09-30StandaloneNet assets
Net assets / equity¥1.3bnat 2024-09-30StandaloneNet assets
Net assets / equity¥1.2bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥990mat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥1.0bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥713mat 2025-09-30StandaloneCash and deposits
Cash and deposits¥755mat 2024-09-30StandaloneCash and deposits
EPS (basic)¥73.522024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥73.772023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥76.492022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.822021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.612020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥73.372024-10-01 → 2025-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥73.622023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥76.332022-10-01 → 2023-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥54.682021-10-01 → 2022-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥49.442020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥272024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥252023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥222022-10-01 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥152021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥12.52020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥502.38at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥453.92at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥402.15at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥340.7at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥327.79at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio51.3%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.6%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.7%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio44.3%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio50.9%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE15.4%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE17.2%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE20.6%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE16.2%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE16.0%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued3,059,000at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,058,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,058,000at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,056,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,055,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees684at 2025-09-30StandaloneNumber of employees
Employees679at 2024-09-30StandaloneNumber of employees
Employees653at 2023-09-30vStandaloneNumber of employees
Employees567at 2022-09-30vStandaloneNumber of employees
Employees509at 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 · 31
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2025-09-3010 pure
Educational And Security Solution Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥10m
Educational And Security Solution Businessreportable segmentemployeesat 2025-09-3030 pure
Educational And Security Solution Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥797m
Educational And Security Solution Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥760m
Educational And Security Solution Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥37m
System Integration Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥20m
System Integration Businessreportable segmentemployeesat 2025-09-30672 pure
System Integration Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥6.5bn
System Integration Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥6.5bn
System Integration Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥35m
—segment totalemployeesat 2025-09-30702 pure
Total Of Reportable Segments And Otherssegment totaldepreciation2024-10-01 → 2025-09-30¥30m
Total Of Reportable Segments And Otherssegment totalrevenue2024-10-01 → 2025-09-30¥7.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-10-01 → 2025-09-30¥7.2bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-10-01 → 2025-09-30¥72m
Educational And Security Solution Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥3m
Educational And Security Solution Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥676m
Educational And Security Solution Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥648m
Educational And Security Solution Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥28m
System Integration Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥17m
System Integration Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥6.2bn
System Integration Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥6.2bn
System Integration Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥16m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-10-01 → 2024-09-30¥21m
Total Of Reportable Segments And Otherssegment totalrevenue2023-10-01 → 2024-09-30¥6.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-10-01 → 2024-09-30¥6.8bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-10-01 → 2024-09-30¥45m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2025-09-3010 pure
System Integration Businessreportable segmentemployeesat 2025-09-30647 pure
—segment totalemployeesat 2025-09-30647 pure

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

All source rows · 1,198
ItemContextValueUnit
Valuation and translation adjustmentsPrior1YearInstant12499000JPY
Valuation and translation adjustmentsCurrentYearInstant26101000JPY
Net assetsPrior1YearInstant1438457000JPY
Net assetsCurrentYearInstant1635897000JPY
Liabilities and net assetsPrior1YearInstant2892254000JPY
Liabilities and net assetsCurrentYearInstant3108054000JPY
Net salesPrior1YearDuration6831167000JPY
Net salesCurrentYearDuration7222984000JPY
Cost of salesPrior1YearDuration5493052000JPY
Cost of salesCurrentYearDuration5751193000JPY
Gross profitPrior1YearDuration1338114000JPY
Gross profitCurrentYearDuration1471790000JPY
Selling general and administrative expensesPrior1YearDuration993807000JPY
Selling general and administrative expensesCurrentYearDuration1114805000JPY
Operating incomePrior1YearDuration344307000JPY
Operating incomeCurrentYearDuration356984000JPY
Interest income noiPrior1YearDuration105000JPY
Interest income noiCurrentYearDuration1402000JPY
Subsidy income noi bountyPrior1YearDuration-JPY
Subsidy income noi bountyCurrentYearDuration1700000JPY
Non operating incomePrior1YearDuration105000JPY
Non operating incomeCurrentYearDuration3102000JPY
Interest expenses noePrior1YearDuration1027000JPY
Interest expenses noeCurrentYearDuration287000JPY
Non operating expensesPrior1YearDuration1027000JPY
Non operating expensesCurrentYearDuration287000JPY
Ordinary incomePrior1YearDuration343384000JPY
Ordinary incomeCurrentYearDuration359800000JPY
Income before income taxesPrior1YearDuration343384000JPY
Income before income taxesCurrentYearDuration359800000JPY
Income taxes currentPrior1YearDuration111375000JPY
Income taxes currentCurrentYearDuration119651000JPY
Income taxes deferredPrior1YearDuration-9776000JPY
Income taxes deferredCurrentYearDuration-16080000JPY
Income taxesPrior1YearDuration101598000JPY
Income taxesCurrentYearDuration103570000JPY
Profit lossPrior1YearDuration241785000JPY
Profit lossCurrentYearDuration256229000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration-JPY
Profit loss attributable to non controlling interestsCurrentYearDuration-JPY
Profit loss attributable to owners of parentPrior1YearDuration241785000JPY
Profit loss attributable to owners of parentCurrentYearDuration256229000JPY
Profit lossPrior1YearDuration241785000JPY
Profit lossCurrentYearDuration256229000JPY
Remeasurements of defined benefit plans net of tax ociPrior1YearDuration-150000JPY
Remeasurements of defined benefit plans net of tax ociCurrentYearDuration13602000JPY
Other comprehensive incomePrior1YearDuration-150000JPY
Other comprehensive incomeCurrentYearDuration13602000JPY
Comprehensive incomePrior1YearDuration241635000JPY
Comprehensive incomeCurrentYearDuration269831000JPY

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