Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-19
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 141
MetricValuePeriodScopeSource row
Revenue¥6.0bn2024-10-01 → 2025-09-30Cons.Revenue IFRS
Revenue¥5.6bn2023-10-01 → 2024-09-30Cons.Revenue IFRS
Revenue¥5.9bn2022-10-01 → 2023-09-30vCons.Revenue IFRS (5-year summary)
Revenue¥5.3bn2021-10-01 → 2022-09-30vCons.Revenue IFRS (5-year summary)
Revenue¥4.6bn2020-10-01 → 2021-09-30dCons.Revenue IFRS (5-year summary)
Operating income¥295m2024-10-01 → 2025-09-30Cons.Operating profit loss IFRS
Operating income¥220m2023-10-01 → 2024-09-30Cons.Operating profit loss IFRS
Profit before tax¥199m2024-10-01 → 2025-09-30Cons.Profit loss before tax IFRS
Profit before tax¥124m2023-10-01 → 2024-09-30Cons.Profit loss before tax IFRS
Profit before tax¥764m2022-10-01 → 2023-09-30vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥1.3bn2021-10-01 → 2022-09-30vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥735m2020-10-01 → 2021-09-30dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥146m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥106m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥492m2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.0bn2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥575m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥146m2024-10-01 → 2025-09-30Cons.Profit loss IFRS
Net income¥106m2023-10-01 → 2024-09-30Cons.Profit loss IFRS
Total assets¥12.3bnat 2025-09-30Cons.Assets IFRS
Total assets¥12.8bnat 2024-09-30Cons.Assets IFRS
Total assets¥13.7bnat 2023-09-30vCons.Total assets IFRS (5-year summary)
Total assets¥12.6bnat 2022-09-30vCons.Total assets IFRS (5-year summary)
Total assets¥11.2bnat 2021-09-30dCons.Total assets IFRS (5-year summary)
Total liabilities¥7.3bnat 2025-09-30Cons.Liabilities IFRS
Total liabilities¥7.9bnat 2024-09-30Cons.Liabilities IFRS
Net assets / equity¥5.0bnat 2025-09-30Cons.Equity IFRS
Net assets / equity¥4.8bnat 2024-09-30Cons.Equity IFRS
Net assets / equity¥4.8bnat 2023-09-30vCons.Equity IFRS
Equity (owners)¥5.0bnat 2025-09-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥4.8bnat 2024-09-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥4.8bnat 2023-09-30vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥4.3bnat 2022-09-30vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥3.8bnat 2021-09-30dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥330mat 2025-09-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥222mat 2024-09-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥809mat 2023-09-30vCons.Cash and cash equivalents IFRS
Cash & equivalents¥1.4bnat 2022-09-30vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥1.3bnat 2021-09-30dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥1.4bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥716m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.2bn2022-10-01 → 2023-09-30vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥1.2bn2021-10-01 → 2022-09-30vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥1.2bn2020-10-01 → 2021-09-30dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥265m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥213m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥733m2022-10-01 → 2023-09-30vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow¥199m2021-10-01 → 2022-09-30vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥357m2020-10-01 → 2021-09-30dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥995m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.1bn2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.0bn2022-10-01 → 2023-09-30vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥1.3bn2021-10-01 → 2022-09-30vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥1.2bn2020-10-01 → 2021-09-30dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥28.422024-10-01 → 2025-09-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥20.792023-10-01 → 2024-09-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥96.512022-10-01 → 2023-09-30vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥190.172021-10-01 → 2022-09-30vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥102.22020-10-01 → 2021-09-30dCons.Basic earnings loss per share IFRS (5-year summary)
Net assets per share¥971.68at 2025-09-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥945.91at 2024-09-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥934.33at 2023-09-30vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥835.07at 2022-09-30vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥675.02at 2021-09-30dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio40.4%at 2025-09-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio37.8%at 2024-09-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio34.9%at 2023-09-30vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio33.8%at 2022-09-30vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio34.3%at 2021-09-30dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE3.0%2024-10-01 → 2025-09-30Cons.Rate of return on equity IFRS (5-year summary)
ROE2.2%2023-10-01 → 2024-09-30Cons.Rate of return on equity IFRS (5-year summary)
ROE10.9%2022-10-01 → 2023-09-30vCons.Rate of return on equity IFRS (5-year summary)
ROE25.2%2021-10-01 → 2022-09-30vCons.Rate of return on equity IFRS (5-year summary)
ROE16.5%2020-10-01 → 2021-09-30dCons.Rate of return on equity IFRS (5-year summary)
Employees469at 2025-09-30Cons.Number of employees
Employees444at 2024-09-30Cons.Number of employees
Employees395at 2023-09-30vCons.Number of employees
Employees365at 2022-09-30vCons.Number of employees
Employees357at 2021-09-30dCons.Number of employees
Revenue¥603m2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥530m2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥603m2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥704m2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥732m2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥68m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥50m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥19m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥164m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥101m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥96m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥27m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥10m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥182m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥5m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥171m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥92m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥528m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income−¥17m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥6.1bnat 2025-09-30StandaloneAssets
Total assets¥6.1bnat 2024-09-30StandaloneAssets
Total assets¥6.3bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥6.7bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥6.8bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥3.6bnat 2025-09-30StandaloneLiabilities
Total liabilities¥3.7bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥2.5bnat 2025-09-30StandaloneNet assets
Net assets / equity¥2.5bnat 2024-09-30StandaloneNet assets
Net assets / equity¥2.3bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥2.2bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥2.3bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥21mat 2025-09-30StandaloneCash and deposits
Cash and deposits¥38mat 2024-09-30StandaloneCash and deposits
EPS (basic)¥1.022024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥33.472023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.072022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥98.492021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.052020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥480.92at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥480.76at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥447.17at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥429.1at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥398.62at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio40.4%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio40.1%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio36.3%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio32.6%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.3%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE0.2%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE7.2%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE4.1%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE23.7%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
Shares issued5,670,000at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,670,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,670,000at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,670,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,670,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees27at 2025-09-30StandaloneNumber of employees
Employees28at 2024-09-30StandaloneNumber of employees
Employees30at 2023-09-30vStandaloneNumber of employees
Employees31at 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 · 46
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2024-10-01 → 2025-09-30¥1,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2025-09-304 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-10-01 → 2025-09-30¥29m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-10-01 → 2025-09-30¥29m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2025-09-30¥28m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-10-01 → 2025-09-30−¥23m
Reconciling Itemsreconcilingsegment assetsat 2025-09-30¥21m
Studioreportable segmentcapex2024-10-01 → 2025-09-30¥498m
Studioreportable segmentemployeesat 2025-09-30442 pure
Studioreportable segmentrevenue2024-10-01 → 2025-09-30¥6.0bn
Studioreportable segmentrevenue external2024-10-01 → 2025-09-30¥6.0bn
Studioreportable segmentsegment assetsat 2025-09-30¥12.3bn
Studioreportable segmentsegment profit2024-10-01 → 2025-09-30¥318m
—segment totalcapex2024-10-01 → 2025-09-30¥498m
—segment totalemployeesat 2025-09-30442 pure
—segment totalrevenue2024-10-01 → 2025-09-30¥6.0bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥6.0bn
—segment totalsegment assetsat 2025-09-30¥12.3bn
—segment totalsegment profit2024-10-01 → 2025-09-30¥318m
Total Of Reportable Segments And Otherssegment totalcapex2024-10-01 → 2025-09-30¥498m
Total Of Reportable Segments And Otherssegment totalrevenue2024-10-01 → 2025-09-30¥6.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-10-01 → 2025-09-30¥6.0bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-09-30¥12.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-10-01 → 2025-09-30¥295m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2023-10-01 → 2024-09-30¥76,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-10-01 → 2024-09-30¥36m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-10-01 → 2024-09-30¥36m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2024-09-30¥56m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-10-01 → 2024-09-30−¥7m
Reconciling Itemsreconcilingsegment assetsat 2024-09-30¥38m
Studioreportable segmentcapex2023-10-01 → 2024-09-30¥406m
Studioreportable segmentrevenue2023-10-01 → 2024-09-30¥5.6bn
Studioreportable segmentrevenue external2023-10-01 → 2024-09-30¥5.6bn
Studioreportable segmentsegment assetsat 2024-09-30¥12.7bn
Studioreportable segmentsegment profit2023-10-01 → 2024-09-30¥226m
—segment totalcapex2023-10-01 → 2024-09-30¥406m
—segment totalrevenue2023-10-01 → 2024-09-30¥5.6bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥5.6bn
—segment totalsegment assetsat 2024-09-30¥12.7bn
—segment totalsegment profit2023-10-01 → 2024-09-30¥226m
Total Of Reportable Segments And Otherssegment totalcapex2023-10-01 → 2024-09-30¥406m
Total Of Reportable Segments And Otherssegment totalrevenue2023-10-01 → 2024-09-30¥5.6bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-10-01 → 2024-09-30¥5.6bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-09-30¥12.7bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-10-01 → 2024-09-30¥220m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2025-09-304 pure

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

All source rows · 1,467
ItemContextValueUnit
Non current assets IFRSPrior1YearInstant12005673000JPY
Non current assets IFRSCurrentYearInstant11513270000JPY
Assets IFRSPrior1YearInstant12778293000JPY
Assets IFRSCurrentYearInstant12322757000JPY
Borrowings cl IFRSPrior1YearInstant473096000JPY
Borrowings cl IFRSCurrentYearInstant503096000JPY
Trade and other payables cl IFRSPrior1YearInstant200383000JPY
Trade and other payables cl IFRSCurrentYearInstant226734000JPY
Lease liabilities cl IFRSPrior1YearInstant614829000JPY
Lease liabilities cl IFRSCurrentYearInstant613704000JPY
Income taxes payable cl IFRSPrior1YearInstant6176000JPY
Income taxes payable cl IFRSCurrentYearInstant89044000JPY
Provisions cl IFRSPrior1YearInstant-JPY
Provisions cl IFRSCurrentYearInstant36973000JPY
Contract liabilities cl IFRSPrior1YearInstant378279000JPY
Contract liabilities cl IFRSCurrentYearInstant376470000JPY
Other current liabilities cl IFRSPrior1YearInstant256801000JPY
Other current liabilities cl IFRSCurrentYearInstant335108000JPY
Total current liabilities IFRSPrior1YearInstant1929567000JPY
Total current liabilities IFRSCurrentYearInstant2181131000JPY
Borrowings ncl IFRSPrior1YearInstant2024008000JPY
Borrowings ncl IFRSCurrentYearInstant1668412000JPY
Lease liabilities ncl IFRSPrior1YearInstant3687123000JPY
Lease liabilities ncl IFRSCurrentYearInstant3098791000JPY
Provisions ncl IFRSPrior1YearInstant305921000JPY
Provisions ncl IFRSCurrentYearInstant392174000JPY
Non current labilities IFRSPrior1YearInstant6017053000JPY
Non current labilities IFRSCurrentYearInstant5159377000JPY
Liabilities IFRSPrior1YearInstant7946621000JPY
Liabilities IFRSCurrentYearInstant7340508000JPY
Share capital IFRSPrior1YearInstant155384000JPY
Share capital IFRSCurrentYearInstant155384000JPY
Capital surplus IFRSPrior1YearInstant2747945000JPY
Capital surplus IFRSCurrentYearInstant2732516000JPY
Retained earnings IFRSPrior1YearInstant2518106000JPY
Retained earnings IFRSCurrentYearInstant2663649000JPY
Treasury shares IFRSPrior1YearInstant-589763000JPY
Treasury shares IFRSCurrentYearInstant-569302000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant4831671000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant4982248000JPY
Equity IFRSPrior1YearInstant4831671000JPY
Equity IFRSCurrentYearInstant4982248000JPY
Liabilities and equity IFRSPrior1YearInstant12778293000JPY
Liabilities and equity IFRSCurrentYearInstant12322757000JPY
Revenue IFRSPrior1YearDuration5589551000JPY
Revenue IFRSCurrentYearDuration6046172000JPY
Cost of sales IFRSPrior1YearDuration3747472000JPY
Cost of sales IFRSCurrentYearDuration3968331000JPY
Gross profit IFRSPrior1YearDuration1842078000JPY
Gross profit IFRSCurrentYearDuration2077840000JPY

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 · 21 of 21 passed
balance sheet identityconsolidated 2024-09-30pass rounding
balance sheet identityconsolidated 2025-09-30pass rounding
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 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