Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 132
MetricValuePeriodScopeSource row
Revenue¥2.0bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥1.9bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥1.7bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥2.7bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Operating income¥151m2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥56m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥152m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥57m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥288m2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income−¥22m2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Profit before tax¥152m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥57m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥44m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥17m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥28m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥57m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥44m2024-10-01 → 2025-09-30Cons.Profit loss
Net income−¥17m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥3.2bnat 2025-09-30Cons.Assets
Total assets¥3.1bnat 2024-09-30Cons.Assets
Total assets¥1.6bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥1.6bnat 2022-09-30vCons.Total assets (5-year summary)
Total liabilities¥1.1bnat 2025-09-30Cons.Liabilities
Total liabilities¥993mat 2024-09-30Cons.Liabilities
Net assets / equity¥2.1bnat 2025-09-30Cons.Net assets
Net assets / equity¥2.1bnat 2024-09-30Cons.Net assets
Net assets / equity¥773mat 2023-09-30vCons.Net assets
Net assets / equity¥743mat 2022-09-30vCons.Net assets (5-year summary)
Cash and deposits¥1.3bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥1.5bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥906mat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥136m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥49m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥456m2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥169m2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥189m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥76m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥49m2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥176m2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥150m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥112m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥8m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥129m2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥12.322024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.032023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥9.432022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-19.042021-10-01 → 2022-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥12.242024-10-01 → 2025-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥9.322022-10-01 → 2023-09-30vCons.Diluted earnings per share (5-year summary)
Net assets per share¥591.15at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥590.33at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥256.73at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥246.98at 2022-09-30vCons.Net assets per share (5-year summary)
Equity ratio65.1%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio68.2%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio48.9%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio47.5%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
ROE2.1%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE3.7%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
Employees93at 2025-09-30Cons.Number of employees
Employees86at 2024-09-30Cons.Number of employees
Employees50at 2023-09-30vCons.Number of employees
Employees44at 2022-09-30vCons.Number of employees
Revenue¥1.3bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥1.6bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥1.7bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥2.7bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥4.7bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income−¥76m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income−¥54m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income−¥43m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income−¥28m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥275m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥21m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥141m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥43m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax−¥28m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income−¥45m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income−¥30m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥32m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income−¥57m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥116m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.7bnat 2025-09-30StandaloneAssets
Total assets¥2.9bnat 2024-09-30StandaloneAssets
Total assets¥1.6bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥711mat 2025-09-30StandaloneLiabilities
Total liabilities¥810mat 2024-09-30StandaloneLiabilities
Net assets / equity¥2.0bnat 2025-09-30StandaloneNet assets
Net assets / equity¥2.1bnat 2024-09-30StandaloneNet assets
Net assets / equity¥777mat 2023-09-30vStandaloneNet assets
Net assets / equity¥743mat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥801mat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥976mat 2025-09-30StandaloneCash and deposits
Cash and deposits¥1.2bnat 2024-09-30StandaloneCash and deposits
Cash & equivalents¥1.0bnat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥128m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥6m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥703m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-12.562024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-8.772023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.572022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-18.952021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.612020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥10.442022-10-01 → 2023-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥40.92020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥563.24at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥587.77at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥257.96at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥247.07at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥266.72at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio73.4%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.3%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.2%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.5%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio42.1%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE4.2%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE24.1%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued3,622,668at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,618,928at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,010,278at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,006,178at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,001,178at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees61at 2025-09-30StandaloneNumber of employees
Employees60at 2024-09-30StandaloneNumber of employees
Employees50at 2023-09-30vStandaloneNumber of employees
Employees44at 2022-09-30vStandaloneNumber of employees
Employees72at 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-10-01 → 2025-09-30¥5m
Reconciling Itemsreconcilingdepreciation2024-10-01 → 2025-09-30¥682,000
Reconciling Itemsreconcilingrevenue2024-10-01 → 2025-09-30¥9m
Reconciling Itemsreconcilingrevenue external2024-10-01 → 2025-09-30¥9m
Reconciling Itemsreconcilingsegment profit2024-10-01 → 2025-09-30−¥28m
Direct To Consumer Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥953m
Direct To Consumer Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥953m
Direct To Consumer Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥295m
Medical Supportreportable segmentrevenue2024-10-01 → 2025-09-30¥1.0bn
Medical Supportreportable segmentrevenue external2024-10-01 → 2025-09-30¥999m
Medical Supportreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥1m
Medical Supportreportable segmentsegment profit2024-10-01 → 2025-09-30¥216m
—segment totalcapex2024-10-01 → 2025-09-30¥262m
—segment totaldepreciation2024-10-01 → 2025-09-30¥13m
—segment totalrevenue2024-10-01 → 2025-09-30¥2.0bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥2.0bn
—segment totalrevenue intersegment2024-10-01 → 2025-09-30¥1m
—segment totalsegment profit2024-10-01 → 2025-09-30¥511m
Total Of Reportable Segments And Otherssegment totalcapex2024-10-01 → 2025-09-30¥262m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-10-01 → 2025-09-30¥13m
Reconciling Itemsreconcilingcapex2023-10-01 → 2024-09-30¥322,000
Reconciling Itemsreconcilingdepreciation2023-10-01 → 2024-09-30¥745,000
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥2m
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥2m
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥393m
Direct To Consumer Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥5m
Direct To Consumer Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥1.3bn
Direct To Consumer Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥1.3bn
Direct To Consumer Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥75,000
Direct To Consumer Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥386m
Medical Supportreportable segmentcapex2023-10-01 → 2024-09-30¥80m
Medical Supportreportable segmentdepreciation2023-10-01 → 2024-09-30¥8m
Medical Supportreportable segmentrevenue2023-10-01 → 2024-09-30¥629m
Medical Supportreportable segmentrevenue external2023-10-01 → 2024-09-30¥627m
Medical Supportreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥2m
Medical Supportreportable segmentsegment profit2023-10-01 → 2024-09-30¥64m
—segment totalcapex2023-10-01 → 2024-09-30¥80m
—segment totaldepreciation2023-10-01 → 2024-09-30¥12m
—segment totalrevenue2023-10-01 → 2024-09-30¥1.9bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥1.9bn
—segment totalrevenue intersegment2023-10-01 → 2024-09-30¥2m
—segment totalsegment profit2023-10-01 → 2024-09-30¥450m
Total Of Reportable Segments And Otherssegment totalcapex2023-10-01 → 2024-09-30¥80m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-10-01 → 2024-09-30¥12m
Total Of Reportable Segments And Otherssegment totalrevenue2023-10-01 → 2024-09-30¥1.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-10-01 → 2024-09-30¥1.9bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-10-01 → 2024-09-30¥2m
Total Of Reportable Segments And Otherssegment totalsegment profit2023-10-01 → 2024-09-30¥450m

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

All source rows · 1,221
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)監査法人クレア
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)橘内 進
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)塚田 英樹
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)セルプロジャパン株式会社に係るのれんの減損の兆候判定
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Short description kam consolidatedFilingDateInstant_Row2Member
Original text (Japanese)関連当事者との取引
Description including reason kam consolidated (text)FilingDateInstant_Row2MemberText · Plus
Auditors response kam consolidated (text)FilingDateInstant_Row2MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)監査法人クレア
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)橘内 進
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)塚田 英樹
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)関連当事者との取引
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration-JPY
Net sales (5-year summary)Prior3YearDuration2731376000JPY
Net sales (5-year summary)Prior2YearDuration1726314000JPY
Net sales (5-year summary)Prior1YearDuration1943404000JPY
Net sales (5-year summary)CurrentYearDuration1960902000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-JPY
Ordinary income loss (5-year summary)Prior3YearDuration-21640000JPY
Ordinary income loss (5-year summary)Prior2YearDuration287722000JPY
Ordinary income loss (5-year summary)Prior1YearDuration57313000JPY
Ordinary income loss (5-year summary)CurrentYearDuration152398000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-57156000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration28360000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-17405000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration44090000JPY
Comprehensive income (5-year summary)Prior4YearDuration-JPY
Comprehensive income (5-year summary)Prior3YearDuration-57156000JPY
Comprehensive income (5-year summary)Prior2YearDuration28360000JPY
Comprehensive income (5-year summary)Prior1YearDuration-17405000JPY
Comprehensive income (5-year summary)CurrentYearDuration44090000JPY
Net assets (5-year summary)Prior4YearInstant-JPY
Net assets (5-year summary)Prior3YearInstant742533000JPY
Net assets (5-year summary)Prior2YearInstant772888000JPY

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
balance sheet identityconsolidated 2025-09-30pass
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