Annual report

Period2023-10-01 → 2024-09-30
Filed2024-12-20
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 125
MetricValuePeriodScopeSource row
Revenue¥140.9bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥112.8bn2022-10-01 → 2023-09-30Cons.Net sales
Operating income¥4.6bn2023-10-01 → 2024-09-30Cons.Operating income
Operating income¥4.2bn2022-10-01 → 2023-09-30Cons.Operating income
Ordinary income¥4.6bn2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥4.3bn2022-10-01 → 2023-09-30Cons.Ordinary income
Profit before tax¥2.9bn2023-10-01 → 2024-09-30Cons.Income before income taxes
Profit before tax¥4.3bn2022-10-01 → 2023-09-30Cons.Income before income taxes
Net income (owners)¥1.5bn2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥3.4bn2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income¥1.5bn2023-10-01 → 2024-09-30Cons.Profit loss
Net income¥3.4bn2022-10-01 → 2023-09-30Cons.Profit loss
Total assets¥60.9bnat 2024-09-30Cons.Assets
Total assets¥49.6bnat 2023-09-30Cons.Assets
Total liabilities¥38.2bnat 2024-09-30Cons.Liabilities
Total liabilities¥27.4bnat 2023-09-30Cons.Liabilities
Net assets / equity¥22.7bnat 2024-09-30Cons.Net assets
Net assets / equity¥22.2bnat 2023-09-30Cons.Net assets
Net assets / equity¥19.7bnat 2022-09-30dCons.Net assets
Cash and deposits¥3.4bnat 2024-09-30Cons.Cash and deposits
Cash and deposits¥5.3bnat 2023-09-30Cons.Cash and deposits
Cash & equivalents¥3.4bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥5.3bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥7.6bnat 2022-09-30dCons.Cash and cash equivalents
Operating cash flow−¥320m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥206m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Investing cash flow−¥7.7bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥7.0bn2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Financing cash flow¥6.1bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥5.0bn2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
EPS (basic)¥33.232023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥73.962022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥31.742023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥70.442022-10-01 → 2023-09-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥498.68at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥487.61at 2023-09-30Cons.Net assets per share (5-year summary)
Equity ratio37.3%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio44.8%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
ROE6.7%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE16.0%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
Employees2,700at 2024-09-30Cons.Number of employees
Employees2,547at 2023-09-30Cons.Number of employees
Revenue¥138.7bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥110.6bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥86.3bn2021-10-01 → 2022-09-30dStandaloneNet sales (5-year summary)
Revenue¥75.0bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥68.2bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Operating income¥5.1bn2023-10-01 → 2024-09-30StandaloneOperating income
Operating income¥4.4bn2022-10-01 → 2023-09-30StandaloneOperating income
Ordinary income¥5.1bn2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥4.5bn2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income¥4.3bn2021-10-01 → 2022-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.4bn2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.8bn2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.8bn2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Profit before tax¥4.5bn2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Net income¥1.5bn2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥3.5bn2022-10-01 → 2023-09-30StandaloneProfit loss
Net income¥2.6bn2021-10-01 → 2022-09-30dStandaloneNet income loss (5-year summary)
Net income¥1.6bn2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income¥833m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Total assets¥60.6bnat 2024-09-30StandaloneAssets
Total assets¥49.2bnat 2023-09-30StandaloneAssets
Total assets¥38.8bnat 2022-09-30dStandaloneTotal assets (5-year summary)
Total assets¥29.5bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥30.2bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥37.9bnat 2024-09-30StandaloneLiabilities
Total liabilities¥27.0bnat 2023-09-30StandaloneLiabilities
Net assets / equity¥22.7bnat 2024-09-30StandaloneNet assets
Net assets / equity¥22.2bnat 2023-09-30StandaloneNet assets
Net assets / equity¥19.7bnat 2022-09-30dStandaloneNet assets
Net assets / equity¥13.3bnat 2021-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥11.9bnat 2020-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥3.1bnat 2024-09-30StandaloneCash and deposits
Cash and deposits¥5.0bnat 2023-09-30StandaloneCash and deposits
Cash & equivalents¥7.6bnat 2022-09-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥4.0bnat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥4.0bnat 2020-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥3.5bn2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.0bn2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥3.2bn2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥4.0bn2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥894m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥480m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥4.0bn2021-10-01 → 2022-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.1bn2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥998m2019-10-01 → 2020-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥32.482023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥77.742022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥65.992021-10-01 → 2022-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥39.752020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥22.092019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥31.032023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥74.042022-10-01 → 2023-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥61.92021-10-01 → 2022-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥252023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥302022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥402021-10-01 → 2022-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥10,0002020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥5,0002019-10-01 → 2020-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥498.41at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥488.1at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥439.38at 2022-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥339.75at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥303.19at 2020-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio37.5%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.2%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.8%at 2022-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.2%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio39.4%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE6.6%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE16.8%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE16.0%2021-10-01 → 2022-09-30dStandaloneRate of return on equity (5-year summary)
ROE12.4%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
ROE7.4%2019-10-01 → 2020-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued48,366,400at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued48,366,400at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued24,183,200at 2022-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued53,111at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued53,111at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees2,612at 2024-09-30StandaloneNumber of employees
Employees2,454at 2023-09-30StandaloneNumber of employees
Employees2,296at 2022-09-30dStandaloneNumber of employees
Employees2,228at 2021-09-30dStandaloneNumber of employees
Employees2,197at 2020-09-30dStandaloneNumber 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 · 60
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2023-10-01 → 2024-09-30¥2m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-10-01 → 2024-09-30¥11m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-10-01 → 2024-09-30¥11m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-10-01 → 2024-09-30¥5m
Reconciling Itemsreconcilingdepreciation2023-10-01 → 2024-09-30¥263m
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥57m
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥57m
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥3.7bn
Cloud Integrationreportable segmentdepreciation2023-10-01 → 2024-09-30¥375m
Cloud Integrationreportable segmentemployeesat 2024-09-301195 pure
Cloud Integrationreportable segmentrevenue2023-10-01 → 2024-09-30¥23.6bn
Cloud Integrationreportable segmentrevenue external2023-10-01 → 2024-09-30¥23.6bn
Cloud Integrationreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥13m
Cloud Integrationreportable segmentsegment profit2023-10-01 → 2024-09-30¥3.0bn
Cloud Servicereportable segmentdepreciation2023-10-01 → 2024-09-30¥282m
Cloud Servicereportable segmentemployeesat 2024-09-30848 pure
Cloud Servicereportable segmentrevenue2023-10-01 → 2024-09-30¥18.9bn
Cloud Servicereportable segmentrevenue external2023-10-01 → 2024-09-30¥18.9bn
Cloud Servicereportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥7m
Cloud Servicereportable segmentsegment profit2023-10-01 → 2024-09-30¥2.9bn
Licence And Productsreportable segmentrevenue2023-10-01 → 2024-09-30¥98.4bn
Licence And Productsreportable segmentrevenue external2023-10-01 → 2024-09-30¥98.3bn
Licence And Productsreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥36m
Licence And Productsreportable segmentsegment profit2023-10-01 → 2024-09-30¥2.4bn
—segment totaldepreciation2023-10-01 → 2024-09-30¥658m
—segment totalemployeesat 2024-09-302043 pure
—segment totalrevenue2023-10-01 → 2024-09-30¥140.9bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥140.8bn
—segment totalrevenue intersegment2023-10-01 → 2024-09-30¥57m
—segment totalsegment profit2023-10-01 → 2024-09-30¥8.3bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2022-10-01 → 2023-09-30¥2m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2022-10-01 → 2023-09-30¥13m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2022-10-01 → 2023-09-30¥13m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2022-10-01 → 2023-09-30¥6m
Reconciling Itemsreconcilingdepreciation2022-10-01 → 2023-09-30¥165m
Reconciling Itemsreconcilingrevenue2022-10-01 → 2023-09-30−¥39m
Reconciling Itemsreconcilingrevenue intersegment2022-10-01 → 2023-09-30−¥39m
Reconciling Itemsreconcilingsegment profit2022-10-01 → 2023-09-30−¥3.4bn
Cloud Integrationreportable segmentdepreciation2022-10-01 → 2023-09-30¥227m
Cloud Integrationreportable segmentrevenue2022-10-01 → 2023-09-30¥23.0bn
Cloud Integrationreportable segmentrevenue external2022-10-01 → 2023-09-30¥23.0bn
Cloud Integrationreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥8m
Cloud Integrationreportable segmentsegment profit2022-10-01 → 2023-09-30¥3.5bn
Cloud Servicereportable segmentdepreciation2022-10-01 → 2023-09-30¥160m
Cloud Servicereportable segmentrevenue2022-10-01 → 2023-09-30¥15.4bn
Cloud Servicereportable segmentrevenue external2022-10-01 → 2023-09-30¥15.4bn
Cloud Servicereportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥13m
Cloud Servicereportable segmentsegment profit2022-10-01 → 2023-09-30¥2.0bn
Licence And Productsreportable segmentrevenue2022-10-01 → 2023-09-30¥74.4bn
Licence And Productsreportable segmentrevenue external2022-10-01 → 2023-09-30¥74.4bn
Licence And Productsreportable segmentrevenue intersegment2022-10-01 → 2023-09-30¥16m
Licence And Productsreportable segmentsegment profit2022-10-01 → 2023-09-30¥2.0bn
—segment totaldepreciation2022-10-01 → 2023-09-30¥388m
—segment totalrevenue2022-10-01 → 2023-09-30¥112.8bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥112.8bn
—segment totalrevenue intersegment2022-10-01 → 2023-09-30¥39m
—segment totalsegment profit2022-10-01 → 2023-09-30¥7.6bn
Cloud Integrationreportable segmentemployeesat 2024-09-301116 pure
Cloud Servicereportable segmentemployeesat 2024-09-30848 pure
—segment totalemployeesat 2024-09-301964 pure

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

All source rows · 1,593
ItemContextValueUnit
Capital stockCurrentYearInstant539000000JPY
Capital surplusPrior1YearInstant8648000000JPY
Capital surplusCurrentYearInstant8651000000JPY
Retained earningsPrior1YearInstant13089000000JPY
Retained earningsCurrentYearInstant13601000000JPY
Treasury stockPrior1YearInstant-298000000JPY
Treasury stockCurrentYearInstant-296000000JPY
Shareholders equityPrior1YearInstant21979000000JPY
Shareholders equityCurrentYearInstant22496000000JPY
Valuation difference on available for sale securitiesPrior1YearInstant241000000JPY
Valuation difference on available for sale securitiesCurrentYearInstant238000000JPY
Valuation and translation adjustmentsPrior1YearInstant241000000JPY
Valuation and translation adjustmentsCurrentYearInstant238000000JPY
Subscription rights to sharesPrior1YearInstant0JPY
Subscription rights to sharesCurrentYearInstant0JPY
Net assetsPrior1YearInstant22221000000JPY
Net assetsCurrentYearInstant22735000000JPY
Liabilities and net assetsPrior1YearInstant49608000000JPY
Liabilities and net assetsCurrentYearInstant60949000000JPY
Net salesPrior1YearDuration112800000000JPY
Net salesCurrentYearDuration140858000000JPY
Cost of salesPrior1YearDuration99722000000JPY
Cost of salesCurrentYearDuration126290000000JPY
Gross profitPrior1YearDuration13077000000JPY
Gross profitCurrentYearDuration14567000000JPY
Selling general and administrative expensesPrior1YearDuration8884000000JPY
Selling general and administrative expensesCurrentYearDuration9974000000JPY
Operating incomePrior1YearDuration4192000000JPY
Operating incomeCurrentYearDuration4593000000JPY
Equity in earnings of affiliates noiPrior1YearDuration114000000JPY
Equity in earnings of affiliates noiCurrentYearDuration59000000JPY
Gain on sales of investment securities noiPrior1YearDuration35000000JPY
Gain on sales of investment securities noiCurrentYearDuration22000000JPY
Insurance premiums refunded cancellation noiPrior1YearDuration64000000JPY
Insurance premiums refunded cancellation noiCurrentYearDuration40000000JPY
Other noiPrior1YearDuration136000000JPY
Other noiCurrentYearDuration79000000JPY
Non operating incomePrior1YearDuration351000000JPY
Non operating incomeCurrentYearDuration202000000JPY
Interest expenses noePrior1YearDuration46000000JPY
Interest expenses noeCurrentYearDuration84000000JPY
Commission fee noePrior1YearDuration115000000JPY
Commission fee noeCurrentYearDuration24000000JPY
Foreign exchange losses noePrior1YearDuration-JPY
Foreign exchange losses noeCurrentYearDuration49000000JPY
Other noePrior1YearDuration32000000JPY
Other noeCurrentYearDuration50000000JPY
Non operating expensesPrior1YearDuration194000000JPY
Non operating expensesCurrentYearDuration208000000JPY
Ordinary incomePrior1YearDuration4349000000JPY

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 · 23 of 23 passed
balance sheet identityconsolidated 2023-09-30pass
balance sheet identityconsolidated 2024-09-30pass rounding
balance sheet identitynon_consolidated 2023-09-30pass
balance sheet identitynon_consolidated 2024-09-30pass
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 assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsconsolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass