Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-24
StandardIFRS
ConsolidatedYes
Data checks14 of 24 passed
Key figures · 183
MetricValuePeriodScopeSource row
Revenue¥22.4bn2024-10-01 → 2025-09-30Cons.Net sales (5-year summary)
Revenue¥22.4bn2024-10-01 → 2025-09-30Cons.Net sales IFRS (key data)
Revenue¥19.2bn2023-10-01 → 2024-09-30Cons.Net sales (5-year summary)
Revenue¥20.9bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥20.7bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Revenue¥15.2bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Operating income¥7.1bn2024-10-01 → 2025-09-30Cons.Operating profit loss IFRS
Operating income¥6.5bn2023-10-01 → 2024-09-30Cons.Operating profit loss IFRS
Ordinary income¥7.9bn2024-10-01 → 2025-09-30Cons.Ordinary income loss (5-year summary)
Ordinary income¥6.4bn2023-10-01 → 2024-09-30Cons.Ordinary income loss (5-year summary)
Ordinary income¥7.5bn2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥9.8bn2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥6.6bn2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥7.2bn2024-10-01 → 2025-09-30Cons.Profit loss before tax IFRS
Profit before tax¥6.5bn2023-10-01 → 2024-09-30Cons.Profit loss before tax IFRS
Net income (owners)¥5.1bn2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥5.5bn2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥4.5bn2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥4.5bn2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥4.2bn2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥6.8bn2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥4.3bn2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥5.1bn2024-10-01 → 2025-09-30Cons.Profit loss IFRS
Net income¥4.5bn2023-10-01 → 2024-09-30Cons.Profit loss IFRS
Total assets¥55.8bnat 2025-09-30Cons.Assets IFRS
Total assets¥51.9bnat 2025-09-30Cons.Total assets (5-year summary)
Total assets¥51.8bnat 2024-09-30Cons.Assets IFRS
Total assets¥47.1bnat 2024-09-30Cons.Total assets (5-year summary)
Total assets¥49.5bnat 2023-09-30vCons.Assets IFRS
Total assets¥43.9bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥39.9bnat 2022-09-30vCons.Total assets (5-year summary)
Total assets¥30.8bnat 2021-09-30dCons.Total assets (5-year summary)
Total liabilities¥12.5bnat 2025-09-30Cons.Liabilities IFRS
Total liabilities¥11.8bnat 2024-09-30Cons.Liabilities IFRS
Total liabilities¥12.9bnat 2023-09-30vCons.Liabilities IFRS
Net assets / equity¥43.3bnat 2025-09-30Cons.Equity IFRS
Net assets / equity¥43.9bnat 2025-09-30Cons.Net assets (5-year summary)
Net assets / equity¥40.0bnat 2024-09-30Cons.Equity IFRS
Net assets / equity¥40.4bnat 2024-09-30Cons.Net assets (5-year summary)
Net assets / equity¥36.6bnat 2023-09-30vCons.Equity IFRS
Net assets / equity¥37.2bnat 2023-09-30vCons.Net assets (5-year summary)
Net assets / equity¥32.6bnat 2022-09-30vCons.Net assets (5-year summary)
Net assets / equity¥25.8bnat 2021-09-30dCons.Net assets (5-year summary)
Equity (owners)¥43.3bnat 2025-09-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥40.0bnat 2024-09-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥36.6bnat 2023-09-30vCons.Equity attributable to owners of parent IFRS
Cash & equivalents¥16.2bnat 2025-09-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥35.1bnat 2024-09-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥35.3bnat 2023-09-30vCons.Cash and cash equivalents IFRS
Cash & equivalents¥31.7bnat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥23.3bnat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥9.5bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥8.3bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥4.9bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥3.8bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥4.7bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥8.5bn2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥6.0bn2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥26.1bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥2.7bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥1.3bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥92m2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥914m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥2.3bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.1bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥2.3bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.3bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥168m2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥12m2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥798m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥159.662024-10-01 → 2025-09-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥173.652024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥142.042023-10-01 → 2024-09-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥140.582023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥133.172022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥214.212021-10-01 → 2022-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥136.652020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥157.162024-10-01 → 2025-09-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥170.942024-10-01 → 2025-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥140.082023-10-01 → 2024-09-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥138.642023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥130.42022-10-01 → 2023-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥208.932021-10-01 → 2022-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥132.252020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,366.34at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,362.9at 2025-09-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,257.84at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,260.08at 2024-09-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,152.19at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥1,153.3at 2023-09-30vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,018.67at 2022-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥804.92at 2021-09-30dCons.Net assets per share (5-year summary)
Equity ratio83.6%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio77.6%at 2025-09-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio84.7%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio77.3%at 2024-09-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio83.3%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio74.0%at 2023-09-30vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio81.0%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio82.9%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
ROE13.2%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE12.2%2024-10-01 → 2025-09-30Cons.Rate of return on equity IFRS (5-year summary)
ROE11.7%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE11.8%2023-10-01 → 2024-09-30Cons.Rate of return on equity IFRS (5-year summary)
ROE12.3%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE23.5%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
ROE18.8%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
Employees364at 2025-09-30Cons.Number of employees
Employees313at 2024-09-30Cons.Number of employees
Employees270at 2023-09-30vCons.Number of employees
Employees229at 2022-09-30vCons.Number of employees
Employees222at 2021-09-30dCons.Number of employees
Revenue¥20.7bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥17.3bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥19.7bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥17.8bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥13.8bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥8.0bn2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥6.5bn2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥8.1bn2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥6.5bn2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥8.2bn2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥9.1bn2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥6.9bn2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥6.7bn2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥6.6bn2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥5.1bn2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥4.6bn2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥5.3bn2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥6.1bn2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥4.7bn2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥51.7bnat 2025-09-30StandaloneAssets
Total assets¥47.3bnat 2024-09-30StandaloneAssets
Total assets¥44.1bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥38.2bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥30.5bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥7.4bnat 2025-09-30StandaloneLiabilities
Total liabilities¥6.0bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥44.3bnat 2025-09-30StandaloneNet assets
Net assets / equity¥41.2bnat 2024-09-30StandaloneNet assets
Net assets / equity¥37.8bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥32.2bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥26.0bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥44.0bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥37.0bnat 2024-09-30StandaloneCash and deposits
EPS (basic)¥160.492024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥144.852023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥168.542022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥193.42021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥147.742020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥157.982024-10-01 → 2025-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥142.862023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥165.032022-10-01 → 2023-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥188.642021-10-01 → 2022-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥142.982020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥52.12024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥402023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥402022-10-01 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,379.07at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,283.71at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,173.73at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,004.85at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥811.24at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio84.7%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.3%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.5%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio83.4%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio84.3%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE12.0%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE11.8%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE15.5%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE21.3%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE20.3%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued31,759,000at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued31,759,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued31,759,000at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued31,729,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued31,717,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees296at 2025-09-30StandaloneNumber of employees
Employees244at 2024-09-30StandaloneNumber of employees
Employees206at 2023-09-30vStandaloneNumber of employees
Employees159at 2022-09-30vStandaloneNumber of employees
Employees150at 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.

All source rows · 1,467
ItemContextValueUnit
Provisions cl IFRSPrior2YearInstant-JPY
Provisions cl IFRSPrior1YearInstant5228000JPY
Provisions cl IFRSCurrentYearInstant5230000JPY
Other current liabilities cl IFRSPrior2YearInstant928436000JPY
Other current liabilities cl IFRSPrior1YearInstant1044203000JPY
Other current liabilities cl IFRSCurrentYearInstant1453196000JPY
Total current liabilities IFRSPrior2YearInstant6403501000JPY
Total current liabilities IFRSPrior1YearInstant6648550000JPY
Total current liabilities IFRSCurrentYearInstant8031058000JPY
Lease liabilities ncl IFRSPrior2YearInstant4184342000JPY
Lease liabilities ncl IFRSPrior1YearInstant3038309000JPY
Lease liabilities ncl IFRSCurrentYearInstant1915761000JPY
Retirement benefit liability ncl IFRSPrior2YearInstant149377000JPY
Retirement benefit liability ncl IFRSPrior1YearInstant109863000JPY
Retirement benefit liability ncl IFRSCurrentYearInstant79065000JPY
Other financial liabilities ncl IFRSPrior2YearInstant2533000JPY
Other financial liabilities ncl IFRSPrior1YearInstant2458000JPY
Other financial liabilities ncl IFRSCurrentYearInstant1536000JPY
Provisions ncl IFRSPrior2YearInstant906373000JPY
Provisions ncl IFRSPrior1YearInstant909412000JPY
Provisions ncl IFRSCurrentYearInstant913022000JPY
Deferred tax liabilities IFRSPrior2YearInstant58097000JPY
Deferred tax liabilities IFRSPrior1YearInstant41419000JPY
Deferred tax liabilities IFRSCurrentYearInstant504851000JPY
Other non current liabilities ncl IFRSPrior2YearInstant1195667000JPY
Other non current liabilities ncl IFRSPrior1YearInstant1023101000JPY
Other non current liabilities ncl IFRSCurrentYearInstant1044984000JPY
Non current labilities IFRSPrior2YearInstant6496391000JPY
Non current labilities IFRSPrior1YearInstant5124565000JPY
Non current labilities IFRSCurrentYearInstant4459222000JPY
Liabilities IFRSPrior2YearInstant12899892000JPY
Liabilities IFRSPrior1YearInstant11773116000JPY
Liabilities IFRSCurrentYearInstant12490280000JPY
Share capital IFRSPrior2YearInstant2916189000JPY
Share capital IFRSPrior1YearInstant2916189000JPY
Share capital IFRSCurrentYearInstant2916189000JPY
Capital surplus IFRSPrior2YearInstant2863831000JPY
Capital surplus IFRSPrior1YearInstant2863831000JPY
Capital surplus IFRSCurrentYearInstant2863831000JPY
Retained earnings IFRSPrior2YearInstant30366661000JPY
Retained earnings IFRSPrior1YearInstant33774617000JPY
Retained earnings IFRSCurrentYearInstant37630041000JPY
Treasury shares IFRSPrior2YearInstant-353000JPY
Treasury shares IFRSPrior1YearInstant-353000JPY
Treasury shares IFRSCurrentYearInstant-419000JPY
Share acquisition rights IFRSPrior2YearInstant480741000JPY
Share acquisition rights IFRSPrior1YearInstant302906000JPY
Share acquisition rights IFRSCurrentYearInstant511481000JPY
Other components of equity IFRSPrior2YearInstant-JPY
Other components of equity IFRSPrior1YearInstant161168000JPY

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 · 14 of 24 passed
balance sheet identityconsolidated 2023-09-30pass rounding
balance sheet identityconsolidated 2024-09-30pass rounding
balance sheet identityconsolidated 2025-09-30pass
balance sheet identitynon_consolidated 2024-09-30pass rounding
balance sheet identitynon_consolidated 2025-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-09-30mismatch
statement vs summary · net assetsconsolidated 2024-09-30mismatch
statement vs summary · net assetsconsolidated 2025-09-30mismatch
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 2023-10-01/2024-09-30mismatch
statement vs summary · net income attributable to parentconsolidated 2024-10-01/2025-09-30mismatch
statement vs summary · operating cash flowconsolidated 2023-10-01/2024-09-30mismatch
statement vs summary · operating cash flowconsolidated 2024-10-01/2025-09-30mismatch
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 2023-09-30mismatch
statement vs summary · total assetsconsolidated 2024-09-30mismatch
statement vs summary · total assetsconsolidated 2025-09-30mismatch
statement vs summary · total assetsnon_consolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2025-09-30pass