Annual report

Period2024-07-01 → 2025-06-30
Filed2025-10-03
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100WRCI. Amended by S100WT5F (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
Cash and cash equivalents (5-year summary)Prior3YearInstant445165000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant556330000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant463063000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant556824000JPY
Number of employeesPrior4YearInstant107
Number of employeesPrior3YearInstant96
Number of employeesPrior2YearInstant103
Number of employeesPrior1YearInstant75
Number of employeesCurrentYearInstant71
Average number of temporary workersPrior4YearInstant41
Average number of temporary workersPrior3YearInstant47
Average number of temporary workersPrior2YearInstant45
Average number of temporary workersPrior1YearInstant21
Average number of temporary workersCurrentYearInstant27
Net sales (5-year summary)Prior4YearDuration_NonConsolidatedMember1556924000JPY
Net sales (5-year summary)Prior3YearDuration_NonConsolidatedMember1918161000JPY
Net sales (5-year summary)Prior2YearDuration_NonConsolidatedMember2331630000JPY
Net sales (5-year summary)Prior1YearDuration_NonConsolidatedMember2178172000JPY
Net sales (5-year summary)CurrentYearDuration_NonConsolidatedMember2337979000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember-24766000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember103986000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember134595000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember97451000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember49674000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember-113870000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember71110000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember91679000JPY
Net income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember63441000JPY
Net income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember52971000JPY
Capital stock (5-year summary)Prior4YearInstant_NonConsolidatedMember139255000JPY
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember139255000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember139255000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember139255000JPY
Capital stock (5-year summary)CurrentYearInstant_NonConsolidatedMember139255000JPY
Total number of issued shares (5-year summary)Prior4YearInstant_NonConsolidatedMember1605000
Total number of issued shares (5-year summary)Prior3YearInstant_NonConsolidatedMember1605000
Total number of issued shares (5-year summary)Prior2YearInstant_NonConsolidatedMember1605000
Total number of issued shares (5-year summary)Prior1YearInstant_NonConsolidatedMember1605000
Total number of issued shares (5-year summary)CurrentYearInstant_NonConsolidatedMember1605000
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember354217000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember425291000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember503406000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember547587000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember582903000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember781421000JPY
Total assets (5-year summary)Prior3YearInstant_NonConsolidatedMember908836000JPY
Total assets (5-year summary)Prior2YearInstant_NonConsolidatedMember1008809000JPY
Total assets (5-year summary)Prior1YearInstant_NonConsolidatedMember953749000JPY
Total assets (5-year summary)CurrentYearInstant_NonConsolidatedMember1061677000JPY
Net assets per share (5-year summary)Prior4YearInstant_NonConsolidatedMember220.70

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