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
Other components of equity IFRSCurrentYearInstant-637513000JPY
Equity attributable to owners of parent IFRSPrior2YearInstant36627070000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant40018360000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant43283611000JPY
Equity IFRSPrior2YearInstant36627070000JPY
Equity IFRSPrior1YearInstant40018360000JPY
Equity IFRSCurrentYearInstant43283611000JPY
Liabilities and equity IFRSPrior2YearInstant49526963000JPY
Liabilities and equity IFRSPrior1YearInstant51791477000JPY
Liabilities and equity IFRSCurrentYearInstant55773891000JPY
Net sales IFRSPrior1YearDuration19166533000JPY
Net sales IFRSCurrentYearDuration22448727000JPY
Cost of sales IFRSPrior1YearDuration6858086000JPY
Cost of sales IFRSCurrentYearDuration8295024000JPY
Gross profit IFRSPrior1YearDuration12308446000JPY
Gross profit IFRSCurrentYearDuration14153703000JPY
Selling general and administrative expenses IFRSPrior1YearDuration5812546000JPY
Selling general and administrative expenses IFRSCurrentYearDuration6205486000JPY
Other income IFRSPrior1YearDuration3121000JPY
Other income IFRSCurrentYearDuration3658000JPY
Other expenses IFRSPrior1YearDuration1705000JPY
Other expenses IFRSCurrentYearDuration825196000JPY
Operating profit loss IFRSPrior1YearDuration6497315000JPY
Operating profit loss IFRSCurrentYearDuration7126678000JPY
Finance income IFRSPrior1YearDuration4669000JPY
Finance income IFRSCurrentYearDuration98127000JPY
Finance costs IFRSPrior1YearDuration28154000JPY
Finance costs IFRSCurrentYearDuration22758000JPY
Profit loss before tax IFRSPrior1YearDuration6473830000JPY
Profit loss before tax IFRSCurrentYearDuration7202047000JPY
Income tax expense IFRSPrior1YearDuration1962797000JPY
Income tax expense IFRSCurrentYearDuration2131505000JPY
Profit loss IFRSPrior1YearDuration4511032000JPY
Profit loss IFRSCurrentYearDuration5070542000JPY
Profit loss attributable to owners of parent IFRSPrior1YearDuration4511032000JPY
Profit loss attributable to owners of parent IFRSCurrentYearDuration5070542000JPY
Basic earnings loss per share IFRSPrior1YearDuration142.04
Basic earnings loss per share IFRSCurrentYearDuration159.66
Diluted earnings loss per share IFRSPrior1YearDuration140.08
Diluted earnings loss per share IFRSCurrentYearDuration157.16
Profit loss IFRSPrior1YearDuration4511032000JPY
Profit loss IFRSCurrentYearDuration5070542000JPY
Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss oci IFRSPrior1YearDuration7640000JPY
Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss oci IFRSCurrentYearDuration3265000JPY
Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss oci IFRSPrior1YearDuration162813000JPY
Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss oci IFRSCurrentYearDuration-797344000JPY
Total of items that will not be reclassified to profit or loss oci IFRSPrior1YearDuration170454000JPY
Total of items that will not be reclassified to profit or loss oci IFRSCurrentYearDuration-794079000JPY
Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss oci IFRSPrior1YearDuration-1645000JPY
Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss oci IFRSCurrentYearDuration-971000JPY

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