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
Total assets (5-year summary)Prior4YearInstant-JPY
Total assets (5-year summary)Prior3YearInstant-JPY
Total assets (5-year summary)Prior2YearInstant-JPY
Total assets (5-year summary)Prior1YearInstant49608000000JPY
Total assets (5-year summary)CurrentYearInstant60949000000JPY
Net assets per share (5-year summary)Prior4YearInstant-
Net assets per share (5-year summary)Prior3YearInstant-
Net assets per share (5-year summary)Prior2YearInstant-
Net assets per share (5-year summary)Prior1YearInstant487.61
Net assets per share (5-year summary)CurrentYearInstant498.68
Basic earnings loss per share (5-year summary)Prior4YearDuration-
Basic earnings loss per share (5-year summary)Prior3YearDuration-
Basic earnings loss per share (5-year summary)Prior2YearDuration-
Basic earnings loss per share (5-year summary)Prior1YearDuration73.96
Basic earnings loss per share (5-year summary)CurrentYearDuration33.23
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration70.44
Diluted earnings per share (5-year summary)CurrentYearDuration31.74
Equity to asset ratio (5-year summary)Prior4YearInstant-
Equity to asset ratio (5-year summary)Prior3YearInstant-
Equity to asset ratio (5-year summary)Prior2YearInstant-
Equity to asset ratio (5-year summary)Prior1YearInstant0.448
Equity to asset ratio (5-year summary)CurrentYearInstant0.373
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration-
Rate of return on equity (5-year summary)Prior1YearDuration0.160
Rate of return on equity (5-year summary)CurrentYearDuration0.067
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration16.28
Price earnings ratio (5-year summary)CurrentYearDuration30.94
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-206000000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-320000000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-7044000000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-7659000000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration4989000000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration6055000000JPY

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