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
Subtotal ope cfCurrentYearDuration371000000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration40000000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration45000000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-47000000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-87000000JPY
Proceeds from subsidy income2 ope cfPrior1YearDuration6000000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration2000000JPY
Surrender value of insurance policies ope cfPrior1YearDuration64000000JPY
Surrender value of insurance policies ope cfCurrentYearDuration40000000JPY
Income taxes paid refund ope cfPrior1YearDuration-2193000000JPY
Income taxes paid refund ope cfCurrentYearDuration-693000000JPY
Net cash provided by used in operating activitiesPrior1YearDuration-206000000JPY
Net cash provided by used in operating activitiesCurrentYearDuration-320000000JPY
Purchase of property plant and equipment and intangible assets inv cfPrior1YearDuration-4528000000JPY
Purchase of property plant and equipment and intangible assets inv cfCurrentYearDuration-7534000000JPY
Purchase of investment securities inv cfPrior1YearDuration-354000000JPY
Purchase of investment securities inv cfCurrentYearDuration-188000000JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration152000000JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration168000000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-2576000000JPY
Purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-103000000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-44000000JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration186000000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration4000000JPY
Net decrease increase in short term loans receivable inv cfPrior1YearDuration197000000JPY
Net decrease increase in short term loans receivable inv cfCurrentYearDuration-74000000JPY
Other net inv cfPrior1YearDuration-18000000JPY
Other net inv cfCurrentYearDuration10000000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-7044000000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-7659000000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration1500000000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration2300000000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration5800000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration6500000000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-1148000000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-1746000000JPY
Cash dividends paid fin cfPrior1YearDuration-1352000000JPY
Cash dividends paid fin cfCurrentYearDuration-1002000000JPY
Net decrease increase in treasury stock fin cfPrior1YearDuration190000000JPY
Net decrease increase in treasury stock fin cfCurrentYearDuration5000000JPY
Net cash provided by used in financing activitiesPrior1YearDuration4989000000JPY
Net cash provided by used in financing activitiesCurrentYearDuration6055000000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration38000000JPY
Effect of exchange rate change on cash and cash equivalentsCurrentYearDuration-55000000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration-2223000000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration-1979000000JPY
Cash and cash equivalentsPrior2YearInstant7569000000JPY
Cash and cash equivalentsPrior1YearInstant5345000000JPY
Cash and cash equivalentsPrior1YearInstant5345000000JPY

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