Annual report

Period2023-09-21 → 2024-09-20

Filed2024-12-19

StandardJapan GAAP

ConsolidatedNo

Data checks13 of 13 passed

Key figures · 88

Metric	Value	Period	Scope	Source row
Revenue	¥98.6bn	2023-09-21 → 2024-09-20	Standalone	Net sales
Revenue	¥97.5bn	2022-09-21 → 2023-09-20	Standalone	Net sales
Revenue	¥95.3bn	2021-09-21 → 2022-09-20^d	Standalone	Net sales (5-year summary)
Revenue	¥96.2bn	2020-09-21 → 2021-09-20^d	Standalone	Net sales (5-year summary)
Revenue	¥96.1bn	2019-09-21 → 2020-09-20^d	Standalone	Net sales (5-year summary)
Operating income	¥2.1bn	2023-09-21 → 2024-09-20	Standalone	Operating income
Operating income	¥1.6bn	2022-09-21 → 2023-09-20	Standalone	Operating income
Ordinary income	¥2.2bn	2023-09-21 → 2024-09-20	Standalone	Ordinary income
Ordinary income	¥1.8bn	2022-09-21 → 2023-09-20	Standalone	Ordinary income
Ordinary income	¥1.5bn	2021-09-21 → 2022-09-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥1.7bn	2020-09-21 → 2021-09-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥1.5bn	2019-09-21 → 2020-09-20^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥821m	2023-09-21 → 2024-09-20	Standalone	Income before income taxes
Profit before tax	¥600m	2022-09-21 → 2023-09-20	Standalone	Income before income taxes
Net income	¥365m	2023-09-21 → 2024-09-20	Standalone	Profit loss
Net income	¥183m	2022-09-21 → 2023-09-20	Standalone	Profit loss
Net income	¥324m	2021-09-21 → 2022-09-20^d	Standalone	Net income loss (5-year summary)
Net income	¥1.2bn	2020-09-21 → 2021-09-20^d	Standalone	Net income loss (5-year summary)
Net income	¥1.0bn	2019-09-21 → 2020-09-20^d	Standalone	Net income loss (5-year summary)
Total assets	¥38.4bn	at 2024-09-20	Standalone	Assets
Total assets	¥41.0bn	at 2023-09-20	Standalone	Assets
Total assets	¥40.3bn	at 2022-09-20^d	Standalone	Total assets (5-year summary)
Total assets	¥41.7bn	at 2021-09-20^d	Standalone	Total assets (5-year summary)
Total assets	¥42.6bn	at 2020-09-20^d	Standalone	Total assets (5-year summary)
Total liabilities	¥24.0bn	at 2024-09-20	Standalone	Liabilities
Total liabilities	¥25.4bn	at 2023-09-20	Standalone	Liabilities
Net assets / equity	¥14.4bn	at 2024-09-20	Standalone	Net assets
Net assets / equity	¥15.7bn	at 2023-09-20	Standalone	Net assets
Net assets / equity	¥15.8bn	at 2022-09-20^d	Standalone	Net assets
Net assets / equity	¥15.7bn	at 2021-09-20^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥14.7bn	at 2020-09-20^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥5.6bn	at 2024-09-20	Standalone	Cash and deposits
Cash and deposits	¥6.4bn	at 2023-09-20	Standalone	Cash and deposits
Cash & equivalents	¥5.6bn	at 2024-09-20	Standalone	Cash and cash equivalents
Cash & equivalents	¥6.4bn	at 2023-09-20	Standalone	Cash and cash equivalents
Cash & equivalents	¥6.2bn	at 2022-09-20^d	Standalone	Cash and cash equivalents
Cash & equivalents	¥7.8bn	at 2021-09-20^d	Standalone	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥7.7bn	at 2020-09-20^d	Standalone	Cash and cash equivalents (5-year summary)
Operating cash flow	¥2.5bn	2023-09-21 → 2024-09-20	Standalone	Net cash provided by used in operating activities
Operating cash flow	¥2.9bn	2022-09-21 → 2023-09-20	Standalone	Net cash provided by used in operating activities
Operating cash flow	¥2.3bn	2021-09-21 → 2022-09-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥472m	2020-09-21 → 2021-09-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥5.3bn	2019-09-21 → 2020-09-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥832m	2023-09-21 → 2024-09-20	Standalone	Net cash provided by used in investment activities
Investing cash flow	−¥1.1bn	2022-09-21 → 2023-09-20	Standalone	Net cash provided by used in investment activities
Investing cash flow	−¥1.6bn	2021-09-21 → 2022-09-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	¥836m	2020-09-21 → 2021-09-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥1.7bn	2019-09-21 → 2020-09-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥2.4bn	2023-09-21 → 2024-09-20	Standalone	Net cash provided by used in financing activities
Financing cash flow	−¥1.6bn	2022-09-21 → 2023-09-20	Standalone	Net cash provided by used in financing activities
Financing cash flow	−¥2.3bn	2021-09-21 → 2022-09-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥1.2bn	2020-09-21 → 2021-09-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥825m	2019-09-21 → 2020-09-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥49.86	2023-09-21 → 2024-09-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥23.46	2022-09-21 → 2023-09-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥40.59	2021-09-21 → 2022-09-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥143.82	2020-09-21 → 2021-09-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥129.81	2019-09-21 → 2020-09-20^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥50	2023-09-21 → 2024-09-20	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥32	2022-09-21 → 2023-09-20	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥22	2021-09-21 → 2022-09-20^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥21	2020-09-21 → 2021-09-20^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥18	2019-09-21 → 2020-09-20^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥2,084.06	at 2024-09-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥2,027.89	at 2023-09-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,981.75	at 2022-09-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,949.54	at 2021-09-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,828.92	at 2020-09-20^d	Standalone	Net assets per share (5-year summary)
Equity ratio	37.5%	at 2024-09-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	38.2%	at 2023-09-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	39.2%	at 2022-09-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	37.5%	at 2021-09-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	34.5%	at 2020-09-20^d	Standalone	Equity to asset ratio (5-year summary)
ROE	2.4%	2023-09-21 → 2024-09-20	Standalone	Rate of return on equity (5-year summary)
ROE	1.2%	2022-09-21 → 2023-09-20	Standalone	Rate of return on equity (5-year summary)
ROE	2.1%	2021-09-21 → 2022-09-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	7.6%	2020-09-21 → 2021-09-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	7.4%	2019-09-21 → 2020-09-20^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	7,729,000	at 2024-09-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	8,090,000	at 2023-09-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	8,090,000	at 2022-09-20^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	8,090,000	at 2021-09-20^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	8,090,000	at 2020-09-20^d	Standalone	Total number of issued shares (5-year summary)
Employees	685	at 2024-09-20	Standalone	Number of employees
Employees	697	at 2023-09-20	Standalone	Number of employees
Employees	710	at 2022-09-20^d	Standalone	Number of employees
Employees	725	at 2021-09-20^d	Standalone	Number of employees
Employees	716	at 2020-09-20^d	Standalone	Number 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 · 962

Item	Context	Value	Unit
Gross profit	Prior1YearDuration_NonConsolidatedMember	21989000000	JPY
Gross profit	CurrentYearDuration_NonConsolidatedMember	22711000000	JPY
Salaries and allowances sga	Prior1YearDuration_NonConsolidatedMember	8828000000	JPY
Salaries and allowances sga	CurrentYearDuration_NonConsolidatedMember	9009000000	JPY
Provision for bonuses sga	Prior1YearDuration_NonConsolidatedMember	581000000	JPY
Provision for bonuses sga	CurrentYearDuration_NonConsolidatedMember	554000000	JPY
Retirement benefit expenses sga	Prior1YearDuration_NonConsolidatedMember	146000000	JPY
Retirement benefit expenses sga	CurrentYearDuration_NonConsolidatedMember	98000000	JPY
Depreciation sga	Prior1YearDuration_NonConsolidatedMember	1527000000	JPY
Depreciation sga	CurrentYearDuration_NonConsolidatedMember	1391000000	JPY
Other sga	Prior1YearDuration_NonConsolidatedMember	9335000000	JPY
Other sga	CurrentYearDuration_NonConsolidatedMember	9527000000	JPY
Selling general and administrative expenses	Prior1YearDuration_NonConsolidatedMember	20419000000	JPY
Selling general and administrative expenses	CurrentYearDuration_NonConsolidatedMember	20582000000	JPY
Operating income	Prior1YearDuration_NonConsolidatedMember	1569000000	JPY
Operating income	CurrentYearDuration_NonConsolidatedMember	2128000000	JPY
Interest and dividends income noi	Prior1YearDuration_NonConsolidatedMember	3000000	JPY
Interest and dividends income noi	CurrentYearDuration_NonConsolidatedMember	3000000	JPY
Commission fee noi	Prior1YearDuration_NonConsolidatedMember	146000000	JPY
Commission fee noi	CurrentYearDuration_NonConsolidatedMember	150000000	JPY
Subsidy income noi bounty	Prior1YearDuration_NonConsolidatedMember	25000000	JPY
Subsidy income noi bounty	CurrentYearDuration_NonConsolidatedMember	25000000	JPY
Insurance income noi	Prior1YearDuration_NonConsolidatedMember	19000000	JPY
Insurance income noi	CurrentYearDuration_NonConsolidatedMember	－	JPY
Compensation revenue noi	Prior1YearDuration_NonConsolidatedMember	50000000	JPY
Compensation revenue noi	CurrentYearDuration_NonConsolidatedMember	－	JPY
Support money income2 noii	Prior1YearDuration_NonConsolidatedMember	82000000	JPY
Support money income2 noii	CurrentYearDuration_NonConsolidatedMember	－	JPY
Miscellaneous income noi	Prior1YearDuration_NonConsolidatedMember	42000000	JPY
Miscellaneous income noi	CurrentYearDuration_NonConsolidatedMember	36000000	JPY
Non operating income	Prior1YearDuration_NonConsolidatedMember	370000000	JPY
Non operating income	CurrentYearDuration_NonConsolidatedMember	216000000	JPY
Interest expenses noe	Prior1YearDuration_NonConsolidatedMember	71000000	JPY
Interest expenses noe	CurrentYearDuration_NonConsolidatedMember	60000000	JPY
Loss on retirement of noncurrent assets noe	Prior1YearDuration_NonConsolidatedMember	4000000	JPY
Loss on retirement of noncurrent assets noe	CurrentYearDuration_NonConsolidatedMember	－	JPY
Loss on valuation of investment securities noe	Prior1YearDuration_NonConsolidatedMember	13000000	JPY
Loss on valuation of investment securities noe	CurrentYearDuration_NonConsolidatedMember	－	JPY
Miscellaneous loss noe	Prior1YearDuration_NonConsolidatedMember	24000000	JPY
Miscellaneous loss noe	CurrentYearDuration_NonConsolidatedMember	35000000	JPY
Non operating expenses	Prior1YearDuration_NonConsolidatedMember	114000000	JPY
Non operating expenses	CurrentYearDuration_NonConsolidatedMember	95000000	JPY
Ordinary income	Prior1YearDuration_NonConsolidatedMember	1825000000	JPY
Ordinary income	CurrentYearDuration_NonConsolidatedMember	2249000000	JPY
Subsidy ei	Prior1YearDuration_NonConsolidatedMember	121000000	JPY
Subsidy ei	CurrentYearDuration_NonConsolidatedMember	9000000	JPY
Gain on reversal of asset retirement obligations ei	Prior1YearDuration_NonConsolidatedMember	37000000	JPY
Gain on reversal of asset retirement obligations ei	CurrentYearDuration_NonConsolidatedMember	119000000	JPY
Gain on sales of noncurrent assets ei	Prior1YearDuration_NonConsolidatedMember	－	JPY
Gain on sales of noncurrent assets ei	CurrentYearDuration_NonConsolidatedMember	18000000	JPY

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 · 13 of 13 passed

balance sheet identity	non_consolidated 2023-09-20	pass rounding
balance sheet identity	non_consolidated 2024-09-20	pass
dei present		pass
period resolution		pass
statement vs summary · net assets	non_consolidated 2022-09-20	pass
statement vs summary · net assets	non_consolidated 2023-09-20	pass
statement vs summary · net assets	non_consolidated 2024-09-20	pass
statement vs summary · operating cash flow	non_consolidated 2022-09-21/2023-09-20	pass
statement vs summary · operating cash flow	non_consolidated 2023-09-21/2024-09-20	pass
statement vs summary · revenue	non_consolidated 2022-09-21/2023-09-20	pass
statement vs summary · revenue	non_consolidated 2023-09-21/2024-09-20	pass
statement vs summary · total assets	non_consolidated 2023-09-20	pass
statement vs summary · total assets	non_consolidated 2024-09-20	pass