Annual report

Period2025-07-01 → 2026-06-30
Filed2026-09-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 134
MetricValuePeriodScopeSource row
Revenue¥1.9bn2025-07-01 → 2026-06-30Cons.Net sales
Revenue¥2.0bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥2.0bn2023-07-01 → 2024-06-30vCons.Net sales (5-year summary)
Revenue¥1.7bn2022-07-01 → 2023-06-30dCons.Net sales (5-year summary)
Operating income−¥276m2025-07-01 → 2026-06-30Cons.Operating income
Operating income¥124m2024-07-01 → 2025-06-30Cons.Operating income
Ordinary income−¥273m2025-07-01 → 2026-06-30Cons.Ordinary income
Ordinary income¥126m2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥231m2023-07-01 → 2024-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥170m2022-07-01 → 2023-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥362m2025-07-01 → 2026-06-30Cons.Income before income taxes
Profit before tax¥76m2024-07-01 → 2025-06-30Cons.Income before income taxes
Net income (owners)−¥375m2025-07-01 → 2026-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥33m2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥156m2023-07-01 → 2024-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥122m2022-07-01 → 2023-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥375m2025-07-01 → 2026-06-30Cons.Profit loss
Net income¥33m2024-07-01 → 2025-06-30Cons.Profit loss
Total assets¥2.0bnat 2026-06-30Cons.Assets
Total assets¥1.8bnat 2025-06-30Cons.Assets
Total assets¥1.9bnat 2024-06-30vCons.Total assets (5-year summary)
Total assets¥1.1bnat 2023-06-30dCons.Total assets (5-year summary)
Total liabilities¥969mat 2026-06-30Cons.Liabilities
Total liabilities¥391mat 2025-06-30Cons.Liabilities
Net assets / equity¥1.0bnat 2026-06-30Cons.Net assets
Net assets / equity¥1.4bnat 2025-06-30Cons.Net assets
Net assets / equity¥1.5bnat 2024-06-30vCons.Net assets
Net assets / equity¥640mat 2023-06-30dCons.Net assets (5-year summary)
Cash and deposits¥1.1bnat 2026-06-30Cons.Cash and deposits
Cash and deposits¥1.2bnat 2025-06-30Cons.Cash and deposits
Cash & equivalents¥1.1bnat 2026-06-30Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2024-06-30vCons.Cash and cash equivalents
Cash & equivalents¥737mat 2023-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥45m2025-07-01 → 2026-06-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥7m2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥169m2023-07-01 → 2024-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥255m2022-07-01 → 2023-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥330m2025-07-01 → 2026-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥215m2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥74m2023-07-01 → 2024-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥3m2022-07-01 → 2023-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥280m2025-07-01 → 2026-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥83m2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥659m2023-07-01 → 2024-06-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥27m2022-07-01 → 2023-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-118.22025-07-01 → 2026-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥10.372024-07-01 → 2025-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥59.332023-07-01 → 2024-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥49.832022-07-01 → 2023-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥9.862024-07-01 → 2025-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥54.372023-07-01 → 2024-06-30vCons.Diluted earnings per share (5-year summary)
Net assets per share¥323.69at 2026-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥456.71at 2025-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥461.51at 2024-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥262.15at 2023-06-30dCons.Net assets per share (5-year summary)
Equity ratio51.9%at 2026-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio78.5%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio79.6%at 2024-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio60.0%at 2023-06-30dCons.Equity to asset ratio (5-year summary)
ROE2.2%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE14.8%2023-07-01 → 2024-06-30vCons.Rate of return on equity (5-year summary)
ROE21.0%2022-07-01 → 2023-06-30dCons.Rate of return on equity (5-year summary)
Employees44at 2026-06-30Cons.Number of employees
Employees43at 2025-06-30Cons.Number of employees
Employees40at 2024-06-30vCons.Number of employees
Employees37at 2023-06-30dCons.Number of employees
Revenue¥1.2bn2025-07-01 → 2026-06-30StandaloneNet sales
Revenue¥1.5bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥1.8bn2023-07-01 → 2024-06-30vStandaloneNet sales (5-year summary)
Revenue¥1.7bn2022-07-01 → 2023-06-30dStandaloneNet sales (5-year summary)
Revenue¥1.4bn2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Operating income−¥286m2025-07-01 → 2026-06-30StandaloneOperating income
Operating income¥87m2024-07-01 → 2025-06-30StandaloneOperating income
Ordinary income−¥216m2025-07-01 → 2026-06-30StandaloneOrdinary income
Ordinary income¥105m2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥223m2023-07-01 → 2024-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥185m2022-07-01 → 2023-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥51m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥265m2025-07-01 → 2026-06-30StandaloneIncome before income taxes
Profit before tax¥55m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Net income−¥280m2025-07-01 → 2026-06-30StandaloneProfit loss
Net income¥36m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥152m2023-07-01 → 2024-06-30vStandaloneNet income loss (5-year summary)
Net income¥133m2022-07-01 → 2023-06-30dStandaloneNet income loss (5-year summary)
Net income¥39m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Total assets¥1.6bnat 2026-06-30StandaloneAssets
Total assets¥1.6bnat 2025-06-30StandaloneAssets
Total assets¥1.8bnat 2024-06-30vStandaloneTotal assets (5-year summary)
Total assets¥1.0bnat 2023-06-30dStandaloneTotal assets (5-year summary)
Total assets¥810mat 2022-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥507mat 2026-06-30StandaloneLiabilities
Total liabilities¥236mat 2025-06-30StandaloneLiabilities
Net assets / equity¥1.1bnat 2026-06-30StandaloneNet assets
Net assets / equity¥1.4bnat 2025-06-30StandaloneNet assets
Net assets / equity¥1.5bnat 2024-06-30vStandaloneNet assets
Net assets / equity¥651mat 2023-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥518mat 2022-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥662mat 2026-06-30StandaloneCash and deposits
Cash and deposits¥976mat 2025-06-30StandaloneCash and deposits
EPS (basic)¥-88.282025-07-01 → 2026-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.452024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥57.632023-07-01 → 2024-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.522022-07-01 → 2023-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.882021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥10.822024-07-01 → 2025-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥52.822023-07-01 → 2024-06-30vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥102025-07-01 → 2026-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥102024-07-01 → 2025-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥102023-07-01 → 2024-06-30vStandaloneDividend paid per share (5-year summary)
Net assets per share¥344.9at 2026-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥448.27at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥463.7at 2024-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥266.84at 2023-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥212.32at 2022-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio68.8%at 2026-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio85.6%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.1%at 2024-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio64.7%at 2023-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio63.9%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE2.5%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE14.2%2023-07-01 → 2024-06-30vStandaloneRate of return on equity (5-year summary)
ROE22.8%2022-07-01 → 2023-06-30dStandaloneRate of return on equity (5-year summary)
ROE7.8%2021-07-01 → 2022-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued3,314,900at 2026-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,214,700at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,190,000at 2024-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,190,000at 2023-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,190,000at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees35at 2026-06-30StandaloneNumber of employees
Employees35at 2025-06-30StandaloneNumber of employees
Employees37at 2024-06-30vStandaloneNumber of employees
Employees34at 2023-06-30dStandaloneNumber of employees
Employees25at 2022-06-30dStandaloneNumber 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 · 52
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2025-07-01 → 2026-06-30¥593,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2025-07-01 → 2026-06-30¥13m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2025-07-01 → 2026-06-30¥4m
Otherother segmentscapex2025-07-01 → 2026-06-30¥7m
Otherother segmentsdepreciation2025-07-01 → 2026-06-30¥8m
Otherother segmentsemployeesat 2026-06-309 pure
Otherother segmentsrevenue external2025-07-01 → 2026-06-30¥708m
Otherother segmentsrevenue intersegment2025-07-01 → 2026-06-30¥15m
Otherother segmentssegment assetsat 2026-06-30¥1.1bn
Otherother segmentssegment profit2025-07-01 → 2026-06-30−¥7m
Reconciling Itemsreconcilingrevenue intersegment2025-07-01 → 2026-06-30−¥22m
Reconciling Itemsreconcilingsegment assetsat 2026-06-30−¥363m
Reconciling Itemsreconcilingsegment profit2025-07-01 → 2026-06-30¥14m
Investment Learning Support Businessreportable segmentcapex2025-07-01 → 2026-06-30¥2m
Investment Learning Support Businessreportable segmentdepreciation2025-07-01 → 2026-06-30¥7m
Investment Learning Support Businessreportable segmentemployeesat 2026-06-3035 pure
Investment Learning Support Businessreportable segmentrevenue external2025-07-01 → 2026-06-30¥1.2bn
Investment Learning Support Businessreportable segmentrevenue intersegment2025-07-01 → 2026-06-30¥7m
Investment Learning Support Businessreportable segmentsegment assetsat 2026-06-30¥1.2bn
Investment Learning Support Businessreportable segmentsegment profit2025-07-01 → 2026-06-30−¥288m
—segment totalemployeesat 2026-06-3044 pure
Total Of Reportable Segments And Otherssegment totalcapex2025-07-01 → 2026-06-30¥9m
Total Of Reportable Segments And Otherssegment totaldepreciation2025-07-01 → 2026-06-30¥15m
Total Of Reportable Segments And Otherssegment totalrevenue external2025-07-01 → 2026-06-30¥1.9bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2025-07-01 → 2026-06-30¥22m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2026-06-30¥2.4bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-07-01 → 2026-06-30−¥295m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2024-07-01 → 2025-06-30¥10m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2024-07-01 → 2025-06-30¥1m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-07-01 → 2025-06-30¥33m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2025-06-30¥56m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-07-01 → 2025-06-30¥4m
Otherother segmentscapex2024-07-01 → 2025-06-30¥13m
Otherother segmentsdepreciation2024-07-01 → 2025-06-30¥6m
Otherother segmentsrevenue external2024-07-01 → 2025-06-30¥433m
Otherother segmentsrevenue intersegment2024-07-01 → 2025-06-30¥2m
Otherother segmentssegment assetsat 2025-06-30¥500m
Otherother segmentssegment profit2024-07-01 → 2025-06-30¥32m
Reconciling Itemsreconcilingrevenue intersegment2024-07-01 → 2025-06-30−¥2m
Reconciling Itemsreconcilingsegment assetsat 2025-06-30−¥5m
Reconciling Itemsreconcilingsegment profit2024-07-01 → 2025-06-30¥121,000
Investment Learning Support Businessreportable segmentcapex2024-07-01 → 2025-06-30¥5m
Investment Learning Support Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥10m
Investment Learning Support Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥1.5bn
Investment Learning Support Businessreportable segmentsegment assetsat 2025-06-30¥1.3bn
Investment Learning Support Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥87m
Total Of Reportable Segments And Otherssegment totalcapex2024-07-01 → 2025-06-30¥18m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-07-01 → 2025-06-30¥16m
Total Of Reportable Segments And Otherssegment totalrevenue external2024-07-01 → 2025-06-30¥2.0bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-07-01 → 2025-06-30¥2m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-06-30¥1.8bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-07-01 → 2025-06-30¥119m

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

All source rows · 1,517
ItemContextValueUnit
Accumulated depreciation buildingsCurrentYearInstant-27924000JPY
Buildings netPrior1YearInstant25835000JPY
Buildings netCurrentYearInstant1132000JPY
Tools furniture and fixturesPrior1YearInstant21840000JPY
Tools furniture and fixturesCurrentYearInstant22258000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant-9754000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant-20758000JPY
Tools furniture and fixtures netPrior1YearInstant12086000JPY
Tools furniture and fixtures netCurrentYearInstant1500000JPY
Property plant and equipmentPrior1YearInstant37921000JPY
Property plant and equipmentCurrentYearInstant2632000JPY
GoodwillPrior1YearInstant227042000JPY
GoodwillCurrentYearInstant361392000JPY
SoftwarePrior1YearInstant26889000JPY
SoftwareCurrentYearInstant16389000JPY
Intangible assetsPrior1YearInstant253932000JPY
Intangible assetsCurrentYearInstant377782000JPY
Investment securitiesPrior1YearInstant0JPY
Investment securitiesCurrentYearInstant0JPY
Deferred tax assetsPrior1YearInstant33662000JPY
Deferred tax assetsCurrentYearInstant143881000JPY
Other ioaPrior1YearInstant32243000JPY
Other ioaCurrentYearInstant16956000JPY
Investments and other assetsPrior1YearInstant65906000JPY
Investments and other assetsCurrentYearInstant160837000JPY
Noncurrent assetsPrior1YearInstant357760000JPY
Noncurrent assetsCurrentYearInstant541252000JPY
AssetsPrior1YearInstant1821541000JPY
AssetsCurrentYearInstant2015461000JPY
Accounts payable tradePrior1YearInstant88715000JPY
Accounts payable tradeCurrentYearInstant61611000JPY
Short term loans payablePrior1YearInstant-JPY
Short term loans payableCurrentYearInstant300000000JPY
Current portion of long term loans payablePrior1YearInstant10008000JPY
Current portion of long term loans payableCurrentYearInstant10008000JPY
Accounts payable otherPrior1YearInstant113314000JPY
Accounts payable otherCurrentYearInstant163206000JPY
Income taxes payablePrior1YearInstant4876000JPY
Income taxes payableCurrentYearInstant28287000JPY
Accrued consumption taxesPrior1YearInstant7301000JPY
Accrued consumption taxesCurrentYearInstant14891000JPY
Contract liabilitiesPrior1YearInstant61447000JPY
Contract liabilitiesCurrentYearInstant306670000JPY
Other clPrior1YearInstant26171000JPY
Other clCurrentYearInstant47761000JPY
Current liabilitiesPrior1YearInstant311835000JPY
Current liabilitiesCurrentYearInstant932436000JPY
Long term loans payablePrior1YearInstant40786000JPY
Long term loans payableCurrentYearInstant30778000JPY
Provision for directors retirement benefitsPrior1YearInstant31752000JPY

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 2025-06-30pass rounding
balance sheet identityconsolidated 2026-06-30pass
balance sheet identitynon_consolidated 2025-06-30pass
balance sheet identitynon_consolidated 2026-06-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-06-30pass
statement vs summary · net assetsconsolidated 2025-06-30pass
statement vs summary · net assetsconsolidated 2026-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2025-06-30pass
statement vs summary · net assetsnon_consolidated 2026-06-30pass
statement vs summary · net income attributable to parentconsolidated 2024-07-01/2025-06-30pass
statement vs summary · net income attributable to parentconsolidated 2025-07-01/2026-06-30pass
statement vs summary · operating cash flowconsolidated 2024-07-01/2025-06-30pass
statement vs summary · operating cash flowconsolidated 2025-07-01/2026-06-30pass
statement vs summary · revenueconsolidated 2024-07-01/2025-06-30pass
statement vs summary · revenueconsolidated 2025-07-01/2026-06-30pass
statement vs summary · revenuenon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · revenuenon_consolidated 2025-07-01/2026-06-30pass
statement vs summary · total assetsconsolidated 2025-06-30pass
statement vs summary · total assetsconsolidated 2026-06-30pass
statement vs summary · total assetsnon_consolidated 2025-06-30pass
statement vs summary · total assetsnon_consolidated 2026-06-30pass