Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥16.4bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥17.1bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥20.8bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥21.4bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Revenue¥19.5bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Operating income¥279m2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥90m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥211m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥44m2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥108m2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥464m2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥475m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥238m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax−¥153m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥153m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥369m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥44m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥288m2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥308m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥153m2024-10-01 → 2025-09-30Cons.Profit loss
Net income−¥370m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥9.1bnat 2025-09-30Cons.Assets
Total assets¥13.3bnat 2024-09-30Cons.Assets
Total assets¥7.2bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥5.8bnat 2022-09-30vCons.Total assets (5-year summary)
Total assets¥5.1bnat 2021-09-30dCons.Total assets (5-year summary)
Total liabilities¥6.1bnat 2025-09-30Cons.Liabilities
Total liabilities¥10.5bnat 2024-09-30Cons.Liabilities
Net assets / equity¥2.9bnat 2025-09-30Cons.Net assets
Net assets / equity¥2.8bnat 2024-09-30Cons.Net assets
Net assets / equity¥3.1bnat 2023-09-30vCons.Net assets
Net assets / equity¥3.1bnat 2022-09-30vCons.Net assets (5-year summary)
Net assets / equity¥2.8bnat 2021-09-30dCons.Net assets (5-year summary)
Cash and deposits¥3.5bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥2.5bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥3.5bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.0bnat 2021-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥14m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.8bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥436m2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥652m2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥245m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥1.9bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.5bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.1bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥742m2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥188m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥862m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥3.1bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥1.3bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥107m2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥171m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥27.732024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-67.112023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥8.12022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥52.472021-10-01 → 2022-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥56.252020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥27.642024-10-01 → 2025-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥82022-10-01 → 2023-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥51.92021-10-01 → 2022-09-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥55.512020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥525.57at 2025-09-30Cons.Net assets 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¥568.18at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥559.89at 2022-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥507.71at 2021-09-30dCons.Net assets per share (5-year summary)
Equity ratio32.2%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio20.8%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio43.1%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio52.8%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio54.1%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
ROE5.4%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE1.4%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE9.8%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
ROE11.7%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
Employees510at 2025-09-30Cons.Number of employees
Employees477at 2024-09-30Cons.Number of employees
Employees495at 2023-09-30vCons.Number of employees
Employees441at 2022-09-30vCons.Number of employees
Employees394at 2021-09-30dCons.Number of employees
Revenue¥945m2024-10-01 → 2025-09-30StandaloneOperating revenue1
Revenue¥782m2023-10-01 → 2024-09-30StandaloneOperating revenue1
Revenue¥958m2022-10-01 → 2023-09-30vStandaloneOperating revenue1 (5-year summary)
Revenue¥1.1bn2021-10-01 → 2022-09-30vStandaloneOperating revenue1 (5-year summary)
Revenue¥999m2020-10-01 → 2021-09-30dStandaloneOperating revenue1 (5-year summary)
Operating income¥164m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥15m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥53m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income−¥55m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥171m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥295m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥278m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥241m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax−¥143m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥212m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income−¥152m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥146m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥252m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥246m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥6.9bnat 2025-09-30StandaloneAssets
Total assets¥7.4bnat 2024-09-30StandaloneAssets
Total assets¥4.1bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.7bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥4.6bnat 2025-09-30StandaloneLiabilities
Total liabilities¥5.4bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥2.3bnat 2025-09-30StandaloneNet assets
Net assets / equity¥2.1bnat 2024-09-30StandaloneNet assets
Net assets / equity¥2.2bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥2.0bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥1.8bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥2.6bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥954mat 2024-09-30StandaloneCash and deposits
EPS (basic)¥38.322024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-27.562023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.652022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.912021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.852020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥38.192024-10-01 → 2025-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥26.312022-10-01 → 2023-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥45.412021-10-01 → 2022-09-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥44.262020-10-01 → 2021-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥92024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Net assets per share¥409.39at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥371.7at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥400at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥373.35at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥327.5at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio33.0%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio27.7%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio53.3%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.6%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.0%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE9.8%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE6.9%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE13.1%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE14.7%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued5,557,200at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,527,200at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,484,000at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,484,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,477,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees36at 2025-09-30StandaloneNumber of employees
Employees35at 2024-09-30StandaloneNumber of employees
Employees37at 2023-09-30vStandaloneNumber of employees
Employees37at 2022-09-30vStandaloneNumber of employees
Employees35at 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.

Segments · 20
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-10-01 → 2025-09-30¥5m
Reconciling Itemsreconcilingdepreciation2024-10-01 → 2025-09-30¥16m
Reconciling Itemsreconcilingsegment assetsat 2025-09-30¥4.3bn
Reconciling Itemsreconcilingsegment profit2024-10-01 → 2025-09-30−¥116m
—segment totalcapex2024-10-01 → 2025-09-30¥1.1bn
—segment totaldepreciation2024-10-01 → 2025-09-30¥116m
—segment totalrevenue2024-10-01 → 2025-09-30¥16.4bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥16.4bn
—segment totalsegment assetsat 2025-09-30¥4.8bn
—segment totalsegment profit2024-10-01 → 2025-09-30¥396m
Reconciling Itemsreconcilingcapex2023-10-01 → 2024-09-30¥8m
Reconciling Itemsreconcilingdepreciation2023-10-01 → 2024-09-30¥26m
Reconciling Itemsreconcilingsegment assetsat 2024-09-30¥2.6bn
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥137m
—segment totalcapex2023-10-01 → 2024-09-30¥795m
—segment totaldepreciation2023-10-01 → 2024-09-30¥50m
—segment totalrevenue2023-10-01 → 2024-09-30¥17.1bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥17.1bn
—segment totalsegment assetsat 2024-09-30¥10.7bn
—segment totalsegment profit2023-10-01 → 2024-09-30¥228m

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

All source rows · 1,494
ItemContextValueUnit
Accrued incomeCurrentYearInstant-JPY
Other caPrior1YearInstant477628000JPY
Other caCurrentYearInstant321649000JPY
Allowance for doubtful accounts caPrior1YearInstant-60388000JPY
Allowance for doubtful accounts caCurrentYearInstant-3526000JPY
Current assetsPrior1YearInstant10079138000JPY
Current assetsCurrentYearInstant5519189000JPY
Buildings and structuresPrior1YearInstant234399000JPY
Buildings and structuresCurrentYearInstant1099175000JPY
Accumulated depreciation buildings and structuresPrior1YearInstant-62824000JPY
Accumulated depreciation buildings and structuresCurrentYearInstant-122530000JPY
Buildings and structures netPrior1YearInstant171574000JPY
Buildings and structures netCurrentYearInstant976644000JPY
Machinery and equipmentPrior1YearInstant-JPY
Machinery and equipmentCurrentYearInstant111400000JPY
Accumulated depreciation machinery and equipmentPrior1YearInstant-JPY
Accumulated depreciation machinery and equipmentCurrentYearInstant-17582000JPY
Machinery and equipment netPrior1YearInstant-JPY
Machinery and equipment netCurrentYearInstant93818000JPY
Tools furniture and fixturesPrior1YearInstant68563000JPY
Tools furniture and fixturesCurrentYearInstant68323000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-46198000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-43844000JPY
Tools furniture and fixtures netPrior1YearInstant22365000JPY
Tools furniture and fixtures netCurrentYearInstant24479000JPY
LandPrior1YearInstant522470000JPY
LandCurrentYearInstant522470000JPY
Construction in progressPrior1YearInstant795715000JPY
Construction in progressCurrentYearInstant8800000JPY
Other ppePrior1YearInstant38831000JPY
Other ppeCurrentYearInstant18442000JPY
Accumulated depreciation other ppePrior1YearInstant-29452000JPY
Accumulated depreciation other ppeCurrentYearInstant-12644000JPY
Other net ppePrior1YearInstant9379000JPY
Other net ppeCurrentYearInstant5798000JPY
Property plant and equipmentPrior1YearInstant1521505000JPY
Property plant and equipmentCurrentYearInstant1632012000JPY
GoodwillPrior1YearInstant600332000JPY
GoodwillCurrentYearInstant388933000JPY
Customer related intangible assetsPrior1YearInstant120652000JPY
Customer related intangible assetsCurrentYearInstant54118000JPY
SoftwarePrior1YearInstant56888000JPY
SoftwareCurrentYearInstant43358000JPY
Other iaPrior1YearInstant9373000JPY
Other iaCurrentYearInstant2945000JPY
Intangible assetsPrior1YearInstant787246000JPY
Intangible assetsCurrentYearInstant489355000JPY
Investment securitiesPrior1YearInstant592300000JPY
Investment securitiesCurrentYearInstant1117713000JPY
Lease deposits ioaPrior1YearInstant164469000JPY

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 · 24 of 24 passed
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
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 assetsconsolidated 2025-09-30pass
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 2023-10-01/2024-09-30pass
statement vs summary · net income attributable to parentconsolidated 2024-10-01/2025-09-30pass
statement vs summary · operating cash flowconsolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flowconsolidated 2024-10-01/2025-09-30pass
statement vs summary · revenueconsolidated 2023-10-01/2024-09-30pass
statement vs summary · revenueconsolidated 2024-10-01/2025-09-30pass
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 2024-09-30pass
statement vs summary · total assetsconsolidated 2025-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2025-09-30pass