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
Lease obligations clPrior1YearInstant2536000JPY
Lease obligations clCurrentYearInstant2580000JPY
Other clPrior1YearInstant94922000JPY
Other clCurrentYearInstant103753000JPY
Current liabilitiesPrior1YearInstant415358000JPY
Current liabilitiesCurrentYearInstant448662000JPY
Lease obligations nclPrior1YearInstant10647000JPY
Lease obligations nclCurrentYearInstant8066000JPY
Deferred tax liabilitiesPrior1YearInstant15000JPY
Deferred tax liabilitiesCurrentYearInstant45000JPY
Other nclPrior1YearInstant-JPY
Other nclCurrentYearInstant44535000JPY
Noncurrent liabilitiesPrior1YearInstant10663000JPY
Noncurrent liabilitiesCurrentYearInstant52648000JPY
LiabilitiesPrior1YearInstant426021000JPY
LiabilitiesCurrentYearInstant501311000JPY
Capital stockPrior1YearInstant139255000JPY
Capital stockCurrentYearInstant139255000JPY
Capital surplusPrior1YearInstant48041000JPY
Capital surplusCurrentYearInstant48041000JPY
Retained earningsPrior1YearInstant537358000JPY
Retained earningsCurrentYearInstant587615000JPY
Shareholders equityPrior1YearInstant724654000JPY
Shareholders equityCurrentYearInstant774911000JPY
Valuation difference on available for sale securitiesPrior1YearInstant-2000JPY
Valuation difference on available for sale securitiesCurrentYearInstant-2000JPY
Valuation and translation adjustmentsPrior1YearInstant-2000JPY
Valuation and translation adjustmentsCurrentYearInstant-2000JPY
Non controlling interestsPrior1YearInstant14911000JPY
Non controlling interestsCurrentYearInstant16927000JPY
Net assetsPrior1YearInstant739564000JPY
Net assetsCurrentYearInstant791836000JPY
Liabilities and net assetsPrior1YearInstant1165585000JPY
Liabilities and net assetsCurrentYearInstant1293147000JPY
Net salesPrior1YearDuration2524982000JPY
Net salesCurrentYearDuration2458818000JPY
Cost of salesPrior1YearDuration1839036000JPY
Cost of salesCurrentYearDuration1782740000JPY
Gross profitPrior1YearDuration685946000JPY
Gross profitCurrentYearDuration676077000JPY
Selling general and administrative expensesPrior1YearDuration591496000JPY
Selling general and administrative expensesCurrentYearDuration605543000JPY
Operating incomePrior1YearDuration94449000JPY
Operating incomeCurrentYearDuration70533000JPY
Interest income noiPrior1YearDuration413000JPY
Interest income noiCurrentYearDuration1174000JPY
Dividends income noiPrior1YearDuration694000JPY
Dividends income noiCurrentYearDuration136000JPY
Subsidy income noi bountyPrior1YearDuration11768000JPY
Subsidy income noi bountyCurrentYearDuration1775000JPY

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