Annual report

Period2024-10-01 → 2025-09-30
Filed2025-12-25
StandardJapan GAAP
ConsolidatedYes
Data checks23 of 23 passed
Key figures · 125
MetricValuePeriodScopeSource row
Revenue¥2.0bn2024-10-01 → 2025-09-30Cons.Net sales
Revenue¥1.6bn2023-10-01 → 2024-09-30Cons.Net sales
Operating income¥164m2024-10-01 → 2025-09-30Cons.Operating income
Operating income¥80m2023-10-01 → 2024-09-30Cons.Operating income
Ordinary income¥178m2024-10-01 → 2025-09-30Cons.Ordinary income
Ordinary income¥79m2023-10-01 → 2024-09-30Cons.Ordinary income
Profit before tax¥210m2024-10-01 → 2025-09-30Cons.Income before income taxes
Profit before tax¥79m2023-10-01 → 2024-09-30Cons.Income before income taxes
Net income (owners)¥123m2024-10-01 → 2025-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥54m2023-10-01 → 2024-09-30Cons.Profit loss attributable to owners of parent
Net income¥141m2024-10-01 → 2025-09-30Cons.Profit loss
Net income¥51m2023-10-01 → 2024-09-30Cons.Profit loss
Total assets¥1.0bnat 2025-09-30Cons.Assets
Total assets¥1.4bnat 2024-09-30Cons.Assets
Total liabilities¥232mat 2025-09-30Cons.Liabilities
Total liabilities¥540mat 2024-09-30Cons.Liabilities
Net assets / equity¥771mat 2025-09-30Cons.Net assets
Net assets / equity¥836mat 2024-09-30Cons.Net assets
Net assets / equity¥840mat 2023-09-30vCons.Net assets
Cash and deposits¥484mat 2025-09-30Cons.Cash and deposits
Cash and deposits¥442mat 2024-09-30Cons.Cash and deposits
Cash & equivalents¥444mat 2025-09-30Cons.Cash and cash equivalents
Cash & equivalents¥402mat 2024-09-30Cons.Cash and cash equivalents
Cash & equivalents¥521mat 2023-09-30vCons.Cash and cash equivalents
Operating cash flow¥91m2024-10-01 → 2025-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥137m2023-10-01 → 2024-09-30Cons.Net cash provided by used in operating activities
Investing cash flow¥20m2024-10-01 → 2025-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥133m2023-10-01 → 2024-09-30Cons.Net cash provided by used in investment activities
Financing cash flow−¥69m2024-10-01 → 2025-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥123m2023-10-01 → 2024-09-30Cons.Net cash provided by used in financing activities
EPS (basic)¥111.532024-10-01 → 2025-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥49.022023-10-01 → 2024-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥109.612024-10-01 → 2025-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥48.32023-10-01 → 2024-09-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥682.08at 2025-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥622.24at 2024-09-30Cons.Net assets per share (5-year summary)
Equity ratio76.9%at 2025-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio50.0%at 2024-09-30Cons.Equity to asset ratio (5-year summary)
ROE16.9%2024-10-01 → 2025-09-30Cons.Rate of return on equity (5-year summary)
ROE7.9%2023-10-01 → 2024-09-30Cons.Rate of return on equity (5-year summary)
Employees59at 2025-09-30Cons.Number of employees
Employees58at 2024-09-30Cons.Number of employees
Revenue¥843m2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥1.3bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥1.2bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥1.1bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥1.0bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥40m2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥128m2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥56m2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥127m2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥76m2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥244m2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥231m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥56m2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥127m2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥33m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥94m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥53m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥172m2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥156m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥776mat 2025-09-30StandaloneAssets
Total assets¥992mat 2024-09-30StandaloneAssets
Total assets¥932mat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥750mat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥730mat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥55mat 2025-09-30StandaloneLiabilities
Total liabilities¥265mat 2024-09-30StandaloneLiabilities
Net assets / equity¥721mat 2025-09-30StandaloneNet assets
Net assets / equity¥727mat 2024-09-30StandaloneNet assets
Net assets / equity¥689mat 2023-09-30vStandaloneNet assets
Net assets / equity¥424mat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥300mat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥370mat 2025-09-30StandaloneCash and deposits
Cash and deposits¥331mat 2024-09-30StandaloneCash and deposits
Cash & equivalents¥521mat 2023-09-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥354mat 2022-09-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥464mat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥44m2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥51m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥296m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥69m2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥66m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥11m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥193m2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥95m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥49m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥30.292024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥85.162023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥48.662022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥177.962021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥161.592020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥29.772024-10-01 → 2025-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥83.912023-10-01 → 2024-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥47.792022-10-01 → 2023-09-30vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥502024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥502023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥502022-10-01 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥502021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥502020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥637.96at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥658.39at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥623.22at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥438.06at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥310.1at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio93.0%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio73.3%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio73.9%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio56.5%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio41.1%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE4.6%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE16.3%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE9.6%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE47.6%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE69.9%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued1,130,600at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,104,900at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,104,900at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued968,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued968,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees59at 2025-09-30StandaloneNumber of employees
Employees51at 2024-09-30StandaloneNumber of employees
Employees47at 2023-09-30vStandaloneNumber of employees
Employees41at 2022-09-30vStandaloneNumber of employees
Employees40at 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 · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-10-01 → 2025-09-30−¥1m
Reconciling Itemsreconcilingrevenue2024-10-01 → 2025-09-30−¥12m
Reconciling Itemsreconcilingrevenue intersegment2024-10-01 → 2025-09-30−¥12m
Reconciling Itemsreconcilingsegment assetsat 2025-09-30¥484m
Reconciling Itemsreconcilingsegment profit2024-10-01 → 2025-09-30−¥33,000
DX Service Business Reportable Segment Memberreportable segmentcapex2024-10-01 → 2025-09-30¥603,000
DX Service Business Reportable Segment Memberreportable segmentdepreciation2024-10-01 → 2025-09-30¥603,000
DX Service Business Reportable Segment Memberreportable segmentrevenue2024-10-01 → 2025-09-30¥423m
DX Service Business Reportable Segment Memberreportable segmentrevenue external2024-10-01 → 2025-09-30¥417m
DX Service Business Reportable Segment Memberreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥6m
DX Service Business Reportable Segment Memberreportable segmentsegment profit2024-10-01 → 2025-09-30¥34m
Human Resources Development Businessreportable segmentcapex2024-10-01 → 2025-09-30¥37m
Human Resources Development Businessreportable segmentdepreciation2024-10-01 → 2025-09-30¥28m
Human Resources Development Businessreportable segmentemployeesat 2025-09-3059 pure
Human Resources Development Businessreportable segmentrevenue2024-10-01 → 2025-09-30¥1.6bn
Human Resources Development Businessreportable segmentrevenue external2024-10-01 → 2025-09-30¥1.6bn
Human Resources Development Businessreportable segmentrevenue intersegment2024-10-01 → 2025-09-30¥6m
Human Resources Development Businessreportable segmentsegment assetsat 2025-09-30¥519m
Human Resources Development Businessreportable segmentsegment profit2024-10-01 → 2025-09-30¥129m
—segment totalcapex2024-10-01 → 2025-09-30¥38m
—segment totaldepreciation2024-10-01 → 2025-09-30¥28m
—segment totalrevenue2024-10-01 → 2025-09-30¥2.0bn
—segment totalrevenue external2024-10-01 → 2025-09-30¥2.0bn
—segment totalrevenue intersegment2024-10-01 → 2025-09-30¥12m
—segment totalsegment assetsat 2025-09-30¥519m
—segment totalsegment profit2024-10-01 → 2025-09-30¥164m
Reconciling Itemsreconcilingrevenue2023-10-01 → 2024-09-30−¥34m
Reconciling Itemsreconcilingrevenue intersegment2023-10-01 → 2024-09-30−¥34m
Reconciling Itemsreconcilingsegment assetsat 2024-09-30¥442m
Reconciling Itemsreconcilingsegment profit2023-10-01 → 2024-09-30−¥5m
DX Service Business Reportable Segment Memberreportable segmentdepreciation2023-10-01 → 2024-09-30¥160,000
DX Service Business Reportable Segment Memberreportable segmentrevenue2023-10-01 → 2024-09-30¥344m
DX Service Business Reportable Segment Memberreportable segmentrevenue external2023-10-01 → 2024-09-30¥313m
DX Service Business Reportable Segment Memberreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥31m
DX Service Business Reportable Segment Memberreportable segmentsegment assetsat 2024-09-30¥515m
DX Service Business Reportable Segment Memberreportable segmentsegment profit2023-10-01 → 2024-09-30−¥43m
Human Resources Development Businessreportable segmentcapex2023-10-01 → 2024-09-30¥23m
Human Resources Development Businessreportable segmentdepreciation2023-10-01 → 2024-09-30¥27m
Human Resources Development Businessreportable segmentrevenue2023-10-01 → 2024-09-30¥1.3bn
Human Resources Development Businessreportable segmentrevenue external2023-10-01 → 2024-09-30¥1.3bn
Human Resources Development Businessreportable segmentrevenue intersegment2023-10-01 → 2024-09-30¥2m
Human Resources Development Businessreportable segmentsegment assetsat 2024-09-30¥419m
Human Resources Development Businessreportable segmentsegment profit2023-10-01 → 2024-09-30¥128m
—segment totalcapex2023-10-01 → 2024-09-30¥23m
—segment totaldepreciation2023-10-01 → 2024-09-30¥27m
—segment totalrevenue2023-10-01 → 2024-09-30¥1.6bn
—segment totalrevenue external2023-10-01 → 2024-09-30¥1.6bn
—segment totalrevenue intersegment2023-10-01 → 2024-09-30¥34m
—segment totalsegment assetsat 2024-09-30¥934m
—segment totalsegment profit2023-10-01 → 2024-09-30¥85m

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

All source rows · 1,333
ItemContextValueUnit
Net increase decrease in cash and cash equivalentsCurrentYearDuration42022000JPY
Cash and cash equivalentsPrior2YearInstant521268000JPY
Cash and cash equivalentsPrior1YearInstant402015000JPY
Cash and cash equivalentsPrior1YearInstant402015000JPY
Cash and cash equivalentsCurrentYearInstant444038000JPY
Number of consolidated subsidiariesCurrentYearInstant3
Accounts receivable trade netPrior1YearInstant174164000JPY
Accounts receivable trade netCurrentYearInstant154254000JPY
Contract assetsPrior1YearInstant110480000JPY
Contract assetsCurrentYearInstant67060000JPY
Salary and allowancesPrior1YearDuration468810000JPY
Salary and allowancesCurrentYearDuration542341000JPY
Statutory welfare expensesPrior1YearDuration67271000JPY
Statutory welfare expensesCurrentYearDuration81383000JPY
Provision for accrued bonusesPrior1YearDuration13836000JPY
Provision for accrued bonusesCurrentYearDuration28923000JPY
Provision for director retirement benefitsPrior1YearDuration10779000JPY
Provision for director retirement benefitsCurrentYearDuration10779000JPY
Provision for shareholder benefit programPrior1YearDuration-JPY
Provision for shareholder benefit programCurrentYearDuration3060000JPY
Shareholder benefit cost sgaPrior1YearDuration-JPY
Shareholder benefit cost sgaCurrentYearDuration3155000JPY
Business outsourcing feePrior1YearDuration71150000JPY
Business outsourcing feeCurrentYearDuration103207000JPY
Advertising expensesPrior1YearDuration23543000JPY
Advertising expensesCurrentYearDuration13767000JPY
Depreciation expense of customer related assetsPrior1YearDuration36000000JPY
Depreciation expense of customer related assetsCurrentYearDuration28000000JPY
Depreciation expense of goodwillPrior1YearDuration19718000JPY
Depreciation expense of goodwillCurrentYearDuration19718000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E37957-000HumanResourcesDevelopmentBusinessReportableSegmentMember1288210000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E37957-000DXServiceBusinessReportableSegmentMemberReportableSegmentMember312881000JPY
Revenues from external customersPrior1YearDuration_ReportableSegmentsMember1601091000JPY
Revenues from external customersPrior1YearDuration_ReconcilingItemsMember-JPY
Revenues from external customersPrior1YearDuration1601091000JPY
Transactions with other segmentsPrior1YearDuration_jpcrp030000-asr_E37957-000HumanResourcesDevelopmentBusinessReportableSegmentMember2250000JPY
Transactions with other segmentsPrior1YearDuration_jpcrp030000-asr_E37957-000DXServiceBusinessReportableSegmentMemberReportableSegmentMember31382000JPY
Transactions with other segmentsPrior1YearDuration_ReportableSegmentsMember33632000JPY
Transactions with other segmentsPrior1YearDuration_ReconcilingItemsMember-33632000JPY
Transactions with other segmentsPrior1YearDuration-JPY
Net salesPrior1YearDuration_jpcrp030000-asr_E37957-000HumanResourcesDevelopmentBusinessReportableSegmentMember1290460000JPY
Net salesPrior1YearDuration_jpcrp030000-asr_E37957-000DXServiceBusinessReportableSegmentMemberReportableSegmentMember344264000JPY
Net salesPrior1YearDuration_ReportableSegmentsMember1634724000JPY
Net salesPrior1YearDuration_ReconcilingItemsMember-33632000JPY
Net salesPrior1YearDuration1601091000JPY
Operating incomePrior1YearDuration_jpcrp030000-asr_E37957-000HumanResourcesDevelopmentBusinessReportableSegmentMember128108000JPY
Operating incomePrior1YearDuration_jpcrp030000-asr_E37957-000DXServiceBusinessReportableSegmentMemberReportableSegmentMember-43212000JPY
Operating incomePrior1YearDuration_ReportableSegmentsMember84895000JPY
Operating incomePrior1YearDuration_ReconcilingItemsMember-5006000JPY
Operating incomePrior1YearDuration79888000JPY

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 · 23 of 23 passed
balance sheet identityconsolidated 2024-09-30pass
balance sheet identityconsolidated 2025-09-30pass
balance sheet identitynon_consolidated 2024-09-30pass
balance sheet identitynon_consolidated 2025-09-30pass rounding
dei present pass
period resolution pass
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