Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 122
MetricValuePeriodScopeSource row
Revenue¥46.0bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥39.8bn2023-10-01 → 2024-09-30Cons.Net sales
Revenue¥39.8bn2022-10-01 → 2023-09-30vCons.Net sales (5-year summary)
Revenue¥37.6bn2021-10-01 → 2022-09-30vCons.Net sales (5-year summary)
Operating income¥2.7bn2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥1.8bn2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥2.7bn2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥1.8bn2023-10-01 → 2024-09-30Cons.Ordinary income
Ordinary income¥3.2bn2022-10-01 → 2023-09-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥3.9bn2021-10-01 → 2022-09-30vCons.Ordinary income loss (5-year summary)
Profit before tax¥2.6bn2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥610m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥1.6bn2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥190m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.2bn2022-10-01 → 2023-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥2.3bn2021-10-01 → 2022-09-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.6bn2024-10-01 → 2025-09-30Cons.Profit loss
Net income−¥209m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥41.1bnat 2025-09-30Cons.Assets
Total assets¥37.3bnat 2024-09-30Cons.Assets
Total assets¥36.2bnat 2023-09-30vCons.Total assets (5-year summary)
Total assets¥33.5bnat 2022-09-30vCons.Total assets (5-year summary)
Total liabilities¥20.2bnat 2025-09-30Cons.Liabilities
Total liabilities¥17.2bnat 2024-09-30Cons.Liabilities
Net assets / equity¥20.9bnat 2025-09-30Cons.Net assets
Net assets / equity¥20.2bnat 2024-09-30Cons.Net assets
Net assets / equity¥20.7bnat 2023-09-30vCons.Net assets
Net assets / equity¥19.8bnat 2022-09-30vCons.Net assets (5-year summary)
Cash and deposits¥7.8bnat 2025-09-30Cons.Cash and deposits
Cash and deposits¥8.5bnat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥7.5bnat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥8.2bnat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥7.0bnat 2023-09-30vCons.Cash and cash equivalents
Cash & equivalents¥7.4bnat 2022-09-30vCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥1.1bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥983m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.4bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥1.2bn2021-10-01 → 2022-09-30vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥635m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥816m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥3.0bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥950m2021-10-01 → 2022-09-30vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.0bn2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥845m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥1.1bn2022-10-01 → 2023-09-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥767m2021-10-01 → 2022-09-30vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥176.752024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-21.32023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥134.742022-10-01 → 2023-09-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥261.952021-10-01 → 2022-09-30vCons.Basic earnings loss per share (5-year summary)
Net assets per share¥2,387.32at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥2,236.66at 2024-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥2,325.12at 2023-09-30vCons.Net assets per share (5-year summary)
Net assets per share¥2,242.31at 2022-09-30vCons.Net assets per share (5-year summary)
Equity ratio50.7%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio53.9%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio56.9%at 2023-09-30vCons.Equity to asset ratio (5-year summary)
Equity ratio59.0%at 2022-09-30vCons.Equity to asset ratio (5-year summary)
ROE7.6%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE-0.9%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
ROE6.0%2022-10-01 → 2023-09-30vCons.Rate of return on equity (5-year summary)
ROE11.8%2021-10-01 → 2022-09-30vCons.Rate of return on equity (5-year summary)
Employees2,150at 2025-09-30Cons.Number of employees
Employees2,102at 2024-09-30Cons.Number of employees
Employees2,036at 2023-09-30vCons.Number of employees
Employees1,760at 2022-09-30vCons.Number of employees
Revenue¥1.9bn2024-10-01 → 2025-09-30StandaloneOperating revenue1
Revenue¥2.2bn2023-10-01 → 2024-09-30StandaloneOperating revenue1
Revenue¥2.6bn2022-10-01 → 2023-09-30vStandaloneOperating revenue1 (5-year summary)
Revenue¥2.2bn2021-10-01 → 2022-09-30vStandaloneOperating revenue1 (5-year summary)
Operating income¥455m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥744m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥485m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥749m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥1.3bn2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.1bn2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥453m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥473m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥448m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥470m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥1.3bn2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥775m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Total assets¥18.9bnat 2025-09-30StandaloneAssets
Total assets¥17.2bnat 2024-09-30StandaloneAssets
Total assets¥17.7bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥14.5bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total liabilities¥4.5bnat 2025-09-30StandaloneLiabilities
Total liabilities¥2.4bnat 2024-09-30StandaloneLiabilities
Net assets / equity¥14.4bnat 2025-09-30StandaloneNet assets
Net assets / equity¥14.9bnat 2024-09-30StandaloneNet assets
Net assets / equity¥14.8bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥13.7bnat 2022-09-30vStandaloneNet assets (5-year summary)
Cash and deposits¥1.3bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥1.7bnat 2024-09-30StandaloneCash and deposits
EPS (basic)¥50.662024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥52.562023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥148.532022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥87.022021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥622024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥602023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥702022-10-01 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥662021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,652.53at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,656.23at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,665.51at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,553.07at 2022-09-30vStandaloneNet assets per share (5-year summary)
Equity ratio76.2%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.3%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.3%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.0%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
ROE3.1%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE3.2%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE9.3%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE5.7%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
Shares issued9,416,000at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued9,416,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued9,416,000at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued9,416,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Employees129at 2025-09-30StandaloneNumber of employees
Employees126at 2024-09-30StandaloneNumber of employees
Employees98at 2023-09-30vStandaloneNumber of employees
Employees51at 2022-09-30vStandaloneNumber 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 · 36
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-10-01 → 2025-09-30−¥89m
Reconciling Itemsreconcilingrevenue intersegment2024-10-01 → 2025-09-30−¥89m
CONSULTANTBUSINESSreportable segmentdepreciation2024-10-01 → 2025-09-30¥206m
CONSULTANTBUSINESSreportable segmentemployeesat 2025-09-301970 pure
CONSULTANTBUSINESSreportable segmentrevenue2024-10-01 → 2025-09-30¥44.3bn
CONSULTANTBUSINESSreportable segmentrevenue external2024-10-01 → 2025-09-30¥44.3bn
PRODUCTSBUSINESSreportable segmentdepreciation2024-10-01 → 2025-09-30¥0
PRODUCTSBUSINESSreportable segmentemployeesat 2025-09-303 pure
PRODUCTSBUSINESSreportable segmentrevenue2024-10-01 → 2025-09-30¥731m
PRODUCTSBUSINESSreportable segmentrevenue external2024-10-01 → 2025-09-30¥724m
PRODUCTSBUSINESSreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥7m
SERVICEPROVIDERBUSINESSreportable segmentdepreciation2024-10-01 → 2025-09-30¥19m
SERVICEPROVIDERBUSINESSreportable segmentemployeesat 2025-09-3048 pure
SERVICEPROVIDERBUSINESSreportable segmentrevenue2024-10-01 → 2025-09-30¥1.0bn
SERVICEPROVIDERBUSINESSreportable segmentrevenue external2024-10-01 → 2025-09-30¥956m
SERVICEPROVIDERBUSINESSreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥82m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-10-01 → 2025-09-30¥226m
Total Of Reportable Segments And Otherssegment totalrevenue2024-10-01 → 2025-09-30¥46.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-10-01 → 2025-09-30¥46.0bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-10-01 → 2025-09-30¥89m
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥112m
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥112m
CONSULTANTBUSINESSreportable segmentdepreciation2023-10-01 → 2024-09-30¥181m
CONSULTANTBUSINESSreportable segmentrevenue2023-10-01 → 2024-09-30¥38.3bn
CONSULTANTBUSINESSreportable segmentrevenue external2023-10-01 → 2024-09-30¥38.3bn
PRODUCTSBUSINESSreportable segmentdepreciation2023-10-01 → 2024-09-30¥0
PRODUCTSBUSINESSreportable segmentrevenue2023-10-01 → 2024-09-30¥767m
PRODUCTSBUSINESSreportable segmentrevenue external2023-10-01 → 2024-09-30¥767m
SERVICEPROVIDERBUSINESSreportable segmentdepreciation2023-10-01 → 2024-09-30¥2m
SERVICEPROVIDERBUSINESSreportable segmentrevenue2023-10-01 → 2024-09-30¥877m
SERVICEPROVIDERBUSINESSreportable segmentrevenue external2023-10-01 → 2024-09-30¥765m
SERVICEPROVIDERBUSINESSreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥112m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-10-01 → 2024-09-30¥184m
Total Of Reportable Segments And Otherssegment totalrevenue2023-10-01 → 2024-09-30¥39.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-10-01 → 2024-09-30¥39.8bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-10-01 → 2024-09-30¥112m

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

All source rows · 1,635
ItemContextValueUnit
Increase decrease in provision for share based remuneration ope cfPrior1YearDuration16000000JPY
Increase decrease in provision for share based remuneration ope cfCurrentYearDuration-75000000JPY
Increase decrease in provision for loss on order received ope cfPrior1YearDuration-11000000JPY
Increase decrease in provision for loss on order received ope cfCurrentYearDuration16000000JPY
Increase decrease in provision for compensation expenses ope cfPrior1YearDuration18000000JPY
Increase decrease in provision for compensation expenses ope cfCurrentYearDuration99000000JPY
Interest and dividends income ope cfPrior1YearDuration-19000000JPY
Interest and dividends income ope cfCurrentYearDuration-27000000JPY
Insurance income ope cfPrior1YearDuration-5000000JPY
Insurance income ope cfCurrentYearDuration-0JPY
Subsidy income ope cfPrior1YearDuration-29000000JPY
Subsidy income ope cfCurrentYearDuration-53000000JPY
Interest expenses ope cfPrior1YearDuration93000000JPY
Interest expenses ope cfCurrentYearDuration118000000JPY
Loss gain on valuation of investment securities ope cfPrior1YearDuration183000000JPY
Loss gain on valuation of investment securities ope cfCurrentYearDuration14000000JPY
Other loss gain ope cfPrior1YearDuration-50000000JPY
Other loss gain ope cfCurrentYearDuration19000000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-552000000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-3825000000JPY
Decrease increase in costs on uncompleted services ope cfPrior1YearDuration-311000000JPY
Decrease increase in costs on uncompleted services ope cfCurrentYearDuration-294000000JPY
Decrease increase in supplies ope cfPrior1YearDuration171000000JPY
Decrease increase in supplies ope cfCurrentYearDuration307000000JPY
Increase decrease in account payable ope cfPrior1YearDuration-190000000JPY
Increase decrease in account payable ope cfCurrentYearDuration506000000JPY
Increase decrease in advances received on uncompleted services ope cfPrior1YearDuration-51000000JPY
Increase decrease in advances received on uncompleted services ope cfCurrentYearDuration-244000000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-159000000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration-184000000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration255000000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration-282000000JPY
Increase decrease in deposits received ope cfPrior1YearDuration-68000000JPY
Increase decrease in deposits received ope cfCurrentYearDuration-5000000JPY
Other net ope cfPrior1YearDuration198000000JPY
Other net ope cfCurrentYearDuration-338000000JPY
Subtotal ope cfPrior1YearDuration1428000000JPY
Subtotal ope cfCurrentYearDuration-240000000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration19000000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration28000000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-100000000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-122000000JPY
Proceeds from insurance income ope cfPrior1YearDuration5000000JPY
Proceeds from insurance income ope cfCurrentYearDuration0JPY
Proceeds from subsidy ope cfPrior1YearDuration29000000JPY
Proceeds from subsidy ope cfCurrentYearDuration53000000JPY
Income taxes paid ope cfPrior1YearDuration-809000000JPY
Income taxes paid ope cfCurrentYearDuration-870000000JPY
Income taxes refund ope cfPrior1YearDuration409000000JPY
Income taxes refund ope cfCurrentYearDuration9000000JPY

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
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