Annual report

Period2024-07-01 → 2025-06-30
Filed2025-09-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100WST9 (2025-10-03).

Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥2.5bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥2.5bn2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥2.7bn2022-07-01 → 2023-06-30vCons.Net sales (5-year summary)
Revenue¥2.3bn2021-07-01 → 2022-06-30vCons.Net sales (5-year summary)
Revenue¥2.0bn2020-07-01 → 2021-06-30dCons.Net sales (5-year summary)
Operating income¥71m2024-07-01 → 2025-06-30Cons.Operating income
Operating income¥94m2023-07-01 → 2024-06-30Cons.Operating income
Ordinary income¥72m2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥108m2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income¥157m2022-07-01 → 2023-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥106m2021-07-01 → 2022-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income−¥14m2020-07-01 → 2021-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥109m2024-07-01 → 2025-06-30Cons.Income before income taxes
Profit before tax¥126m2023-07-01 → 2024-06-30Cons.Income before income taxes
Net income (owners)¥68m2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥122m2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥107m2022-07-01 → 2023-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥69m2021-07-01 → 2022-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥32m2020-07-01 → 2021-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥70m2024-07-01 → 2025-06-30Cons.Profit loss
Net income¥127m2023-07-01 → 2024-06-30Cons.Profit loss
Total assets¥1.3bnat 2025-06-30Cons.Assets
Total assets¥1.2bnat 2024-06-30Cons.Assets
Total assets¥1.3bnat 2023-06-30vCons.Total assets (5-year summary)
Total assets¥1.2bnat 2022-06-30vCons.Total assets (5-year summary)
Total assets¥1.1bnat 2021-06-30dCons.Total assets (5-year summary)
Total liabilities¥501mat 2025-06-30Cons.Liabilities
Total liabilities¥426mat 2024-06-30Cons.Liabilities
Net assets / equity¥792mat 2025-06-30Cons.Net assets
Net assets / equity¥740mat 2024-06-30Cons.Net assets
Net assets / equity¥632mat 2023-06-30vCons.Net assets
Net assets / equity¥536mat 2022-06-30vCons.Net assets (5-year summary)
Net assets / equity¥467mat 2021-06-30dCons.Net assets (5-year summary)
Cash and deposits¥592mat 2025-06-30Cons.Cash and deposits
Cash and deposits¥498mat 2024-06-30Cons.Cash and deposits
Cash & equivalents¥557mat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥463mat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥556mat 2023-06-30vCons.Cash and cash equivalents
Cash & equivalents¥445mat 2022-06-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥263mat 2021-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥115m2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥115m2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥145m2022-07-01 → 2023-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥217m2021-07-01 → 2022-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥303m2020-07-01 → 2021-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1m2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥80m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥1m2022-07-01 → 2023-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥11m2021-07-01 → 2022-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4m2020-07-01 → 2021-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥20m2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥129m2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥32m2022-07-01 → 2023-06-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥23m2021-07-01 → 2022-06-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥74m2020-07-01 → 2021-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥42.312024-07-01 → 2025-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥76.22023-07-01 → 2024-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥66.742022-07-01 → 2023-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥42.72021-07-01 → 2022-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-19.752020-07-01 → 2021-06-30dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥482.81at 2025-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥451.5at 2024-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥387.3at 2023-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥328.55at 2022-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥285.87at 2021-06-30dCons.Net assets per share (5-year summary)
Equity ratio59.9%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio62.2%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio48.8%at 2023-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio45.1%at 2022-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio43.7%at 2021-06-30dCons.Equity to asset ratio (5-year summary)
ROE9.1%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE18.2%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
ROE18.6%2022-07-01 → 2023-06-30vCons.Rate of return on equity (5-year summary)
ROE13.9%2021-07-01 → 2022-06-30vCons.Rate of return on equity (5-year summary)
Employees71at 2025-06-30Cons.Number of employees
Employees75at 2024-06-30Cons.Number of employees
Employees103at 2023-06-30vCons.Number of employees
Employees96at 2022-06-30vCons.Number of employees
Employees107at 2021-06-30dCons.Number of employees
Revenue¥2.3bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥2.2bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥2.3bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥1.9bn2021-07-01 → 2022-06-30vStandaloneNet sales (5-year summary)
Revenue¥1.6bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Operating income¥44m2024-07-01 → 2025-06-30StandaloneOperating income
Operating income¥85m2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income¥50m2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥97m2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥135m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥104m2021-07-01 → 2022-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥25m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥87m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax¥55m2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income¥53m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥63m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥92m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥71m2021-07-01 → 2022-06-30vStandaloneNet income loss (5-year summary)
Net income−¥114m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Total assets¥1.1bnat 2025-06-30StandaloneAssets
Total assets¥954mat 2024-06-30StandaloneAssets
Total assets¥1.0bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥909mat 2022-06-30vStandaloneTotal assets (5-year summary)
Total assets¥781mat 2021-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥479mat 2025-06-30StandaloneLiabilities
Total liabilities¥406mat 2024-06-30StandaloneLiabilities
Net assets / equity¥583mat 2025-06-30StandaloneNet assets
Net assets / equity¥548mat 2024-06-30StandaloneNet assets
Net assets / equity¥503mat 2023-06-30vStandaloneNet assets
Net assets / equity¥425mat 2022-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥354mat 2021-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥502mat 2025-06-30StandaloneCash and deposits
Cash and deposits¥268mat 2024-06-30StandaloneCash and deposits
EPS (basic)¥332024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥39.532023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥57.122022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥44.312021-07-01 → 2022-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-70.942020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥122024-07-01 → 2025-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥112023-07-01 → 2024-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥122022-07-01 → 2023-06-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥8.42021-07-01 → 2022-06-30vStandaloneDividend paid per share (5-year summary)
Net assets per share¥363.18at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥341.18at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥313.65at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥264.98at 2022-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥220.7at 2021-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio54.9%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.4%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.9%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio46.8%at 2022-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.3%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE9.4%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE12.1%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE19.7%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE18.2%2021-07-01 → 2022-06-30vStandaloneRate of return on equity (5-year summary)
Shares issued1,605,000at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,605,000at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,605,000at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,605,000at 2022-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,605,000at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees68at 2025-06-30StandaloneNumber of employees
Employees71at 2024-06-30StandaloneNumber of employees
Employees68at 2023-06-30vStandaloneNumber of employees
Employees61at 2022-06-30vStandaloneNumber of employees
Employees62at 2021-06-30dStandaloneNumber 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 · 44
SegmentItemPeriodValue
Advertising And Marketing Businessreportable segmentcapex2024-07-01 → 2025-06-30¥20m
Advertising And Marketing Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥12m
Advertising And Marketing Businessreportable segmentemployeesat 2025-06-3063 pure
Advertising And Marketing Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥2.4bn
Advertising And Marketing Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥2.4bn
Advertising And Marketing Businessreportable segmentsegment assetsat 2025-06-30¥395m
Advertising And Marketing Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥233m
Investment In Receivables Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥45m
Investment In Receivables Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥45m
Investment In Receivables Businessreportable segmentsegment assetsat 2025-06-30¥344m
Investment In Receivables Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥15m
Total Of Reportable Segments And Otherssegment totalcapex2024-07-01 → 2025-06-30¥20m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-07-01 → 2025-06-30¥12m
Total Of Reportable Segments And Otherssegment totalrevenue2024-07-01 → 2025-06-30¥2.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-07-01 → 2025-06-30¥2.5bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-06-30¥739m
Total Of Reportable Segments And Otherssegment totalsegment profit2024-07-01 → 2025-06-30¥249m
Advertising And Marketing Businessreportable segmentcapex2023-07-01 → 2024-06-30¥11m
Advertising And Marketing Businessreportable segmentdepreciation2023-07-01 → 2024-06-30¥8m
Advertising And Marketing Businessreportable segmentrevenue2023-07-01 → 2024-06-30¥2.3bn
Advertising And Marketing Businessreportable segmentrevenue external2023-07-01 → 2024-06-30¥2.3bn
Advertising And Marketing Businessreportable segmentrevenue intersegment2023-07-01 → 2024-06-30¥2m
Advertising And Marketing Businessreportable segmentsegment assetsat 2024-06-30¥411m
Advertising And Marketing Businessreportable segmentsegment profit2023-07-01 → 2024-06-30¥275m
Care Service Businessreportable segmentdepreciation2023-07-01 → 2024-06-30¥1m
Care Service Businessreportable segmentrevenue2023-07-01 → 2024-06-30¥43m
Care Service Businessreportable segmentrevenue external2023-07-01 → 2024-06-30¥43m
Care Service Businessreportable segmentsegment profit2023-07-01 → 2024-06-30−¥3m
Investment In Receivables Businessreportable segmentrevenue2023-07-01 → 2024-06-30¥34m
Investment In Receivables Businessreportable segmentrevenue external2023-07-01 → 2024-06-30¥34m
Investment In Receivables Businessreportable segmentsegment assetsat 2024-06-30¥395m
Investment In Receivables Businessreportable segmentsegment profit2023-07-01 → 2024-06-30¥11m
Nursing Care And Welfare Businessreportable segmentdepreciation2023-07-01 → 2024-06-30¥5m
Nursing Care And Welfare Businessreportable segmentrevenue2023-07-01 → 2024-06-30¥168m
Nursing Care And Welfare Businessreportable segmentrevenue external2023-07-01 → 2024-06-30¥168m
Nursing Care And Welfare Businessreportable segmentsegment profit2023-07-01 → 2024-06-30−¥9m
Total Of Reportable Segments And Otherssegment totalcapex2023-07-01 → 2024-06-30¥11m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-07-01 → 2024-06-30¥14m
Total Of Reportable Segments And Otherssegment totalrevenue2023-07-01 → 2024-06-30¥2.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-07-01 → 2024-06-30¥2.5bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-07-01 → 2024-06-30¥2m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-06-30¥806m
Total Of Reportable Segments And Otherssegment totalsegment profit2023-07-01 → 2024-06-30¥273m
Advertising And Marketing Businessreportable segmentemployeesat 2025-06-3060 pure

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

All source rows · 1,244
ItemContextValueUnit
Loss on retirement of noncurrent assets ope cfCurrentYearDuration34000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-94644000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration9164000JPY
Decrease increase in operating loans receivable ope cfPrior1YearDuration112979000JPY
Decrease increase in operating loans receivable ope cfCurrentYearDuration-109760000JPY
Decrease increase in future cost of sales ope cfPrior1YearDuration-7715000JPY
Decrease increase in future cost of sales ope cfCurrentYearDuration565000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration31402000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-11351000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-6627000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration-4683000JPY
Other net ope cfPrior1YearDuration10850000JPY
Other net ope cfCurrentYearDuration-14480000JPY
Subtotal ope cfPrior1YearDuration158688000JPY
Subtotal ope cfCurrentYearDuration-39690000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration1108000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration1174000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-2026000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-1203000JPY
Proceeds from subsidy income2 ope cfPrior1YearDuration10253000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration1775000JPY
Proceeds from compensation ope cfPrior1YearDuration-JPY
Proceeds from compensation ope cfCurrentYearDuration151591000JPY
Compensation for damage paid ope cfPrior1YearDuration-JPY
Compensation for damage paid ope cfCurrentYearDuration-11994000JPY
Income taxes paid ope cfPrior1YearDuration-52807000JPY
Income taxes paid ope cfCurrentYearDuration-6257000JPY
Income taxes refund ope cfPrior1YearDuration-JPY
Income taxes refund ope cfCurrentYearDuration19801000JPY
Net cash provided by used in operating activitiesPrior1YearDuration115215000JPY
Net cash provided by used in operating activitiesCurrentYearDuration115197000JPY
Purchase of investment securities inv cfPrior1YearDuration-5000000JPY
Purchase of investment securities inv cfCurrentYearDuration-JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration800000JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration-JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-7410000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-38923000JPY
Purchase of intangible assets inv cfPrior1YearDuration-2262000JPY
Purchase of intangible assets inv cfCurrentYearDuration-360000JPY
Collection of long term loans receivable inv cfPrior1YearDuration5596000JPY
Collection of long term loans receivable inv cfCurrentYearDuration11280000JPY
Collection of short term loans receivable inv cfPrior1YearDuration-JPY
Collection of short term loans receivable inv cfCurrentYearDuration15000000JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-19968000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration-JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration11646000JPY
Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-50817000JPY
Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-JPY
Other net inv cfPrior1YearDuration-670000JPY

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 2024-06-30pass
balance sheet identityconsolidated 2025-06-30pass
balance sheet identitynon_consolidated 2024-06-30pass
balance sheet identitynon_consolidated 2025-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-06-30pass
statement vs summary · net assetsconsolidated 2024-06-30pass
statement vs summary · net assetsconsolidated 2025-06-30pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2025-06-30pass
statement vs summary · net income attributable to parentconsolidated 2023-07-01/2024-06-30pass
statement vs summary · net income attributable to parentconsolidated 2024-07-01/2025-06-30pass
statement vs summary · operating cash flowconsolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flowconsolidated 2024-07-01/2025-06-30pass
statement vs summary · revenueconsolidated 2023-07-01/2024-06-30pass
statement vs summary · revenueconsolidated 2024-07-01/2025-06-30pass
statement vs summary · revenuenon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · revenuenon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · total assetsconsolidated 2024-06-30pass
statement vs summary · total assetsconsolidated 2025-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2025-06-30pass