Annual report

Period2024-07-01 → 2025-06-30
Filed2025-09-26
StandardJapan GAAP
ConsolidatedYes
Data checks22 of 22 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥15.1bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥13.7bn2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥10.9bn2022-07-01 → 2023-06-30vCons.Net sales (5-year summary)
Revenue¥6.9bn2021-07-01 → 2022-06-30vCons.Net sales (5-year summary)
Revenue¥5.6bn2020-07-01 → 2021-06-30vCons.Net sales (5-year summary)
Operating income¥582m2024-07-01 → 2025-06-30Cons.Operating income
Operating income¥785m2023-07-01 → 2024-06-30Cons.Operating income
Ordinary income¥553m2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥445m2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income−¥274m2022-07-01 → 2023-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥356m2021-07-01 → 2022-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income−¥560m2020-07-01 → 2021-06-30vCons.Ordinary income loss (5-year summary)
Profit before tax¥541m2024-07-01 → 2025-06-30Cons.Income before income taxes
Profit before tax¥349m2023-07-01 → 2024-06-30Cons.Income before income taxes
Net income (owners)¥310m2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥257m2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥253m2022-07-01 → 2023-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥151m2021-07-01 → 2022-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥545m2020-07-01 → 2021-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥306m2024-07-01 → 2025-06-30Cons.Profit loss
Net income¥234m2023-07-01 → 2024-06-30Cons.Profit loss
Total assets¥7.1bnat 2025-06-30Cons.Assets
Total assets¥7.5bnat 2024-06-30Cons.Assets
Total assets¥6.8bnat 2023-06-30vCons.Total assets (5-year summary)
Total assets¥7.4bnat 2022-06-30vCons.Total assets (5-year summary)
Total assets¥8.2bnat 2021-06-30vCons.Total assets (5-year summary)
Total liabilities¥5.0bnat 2025-06-30Cons.Liabilities
Total liabilities¥5.7bnat 2024-06-30Cons.Liabilities
Net assets / equity¥2.1bnat 2025-06-30Cons.Net assets
Net assets / equity¥1.8bnat 2024-06-30Cons.Net assets
Net assets / equity¥620mat 2023-06-30vCons.Net assets
Net assets / equity¥974mat 2022-06-30vCons.Net assets (5-year summary)
Net assets / equity¥868mat 2021-06-30vCons.Net assets (5-year summary)
Cash and deposits¥2.1bnat 2025-06-30Cons.Cash and deposits
Cash and deposits¥3.0bnat 2024-06-30Cons.Cash and deposits
Cash & equivalents¥2.1bnat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥3.0bnat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.5bnat 2023-06-30vCons.Cash and cash equivalents
Cash & equivalents¥3.6bnat 2022-06-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.2bnat 2021-06-30vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥739m2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥936m2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥395m2022-07-01 → 2023-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.1bn2021-07-01 → 2022-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥856m2020-07-01 → 2021-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥783m2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥711m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥804m2022-07-01 → 2023-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥539m2021-07-01 → 2022-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥307m2020-07-01 → 2021-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥806m2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥296m2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥696m2022-07-01 → 2023-06-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.2bn2021-07-01 → 2022-06-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥338m2020-07-01 → 2021-06-30vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥27.432024-07-01 → 2025-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥24.442023-07-01 → 2024-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-25.012022-07-01 → 2023-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥14.92021-07-01 → 2022-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-53.262020-07-01 → 2021-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥26.992024-07-01 → 2025-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥23.982023-07-01 → 2024-06-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥172.67at 2025-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥155.3at 2024-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥51.44at 2023-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥84.69at 2022-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥74.3at 2021-06-30vCons.Net assets per share (5-year summary)
Equity ratio27.5%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio23.3%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio7.7%at 2023-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio11.6%at 2022-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio9.2%at 2021-06-30vCons.Equity to asset ratio (5-year summary)
ROE16.7%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE22.5%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
ROE-36.7%2022-07-01 → 2023-06-30vCons.Rate of return on equity (5-year summary)
ROE18.7%2021-07-01 → 2022-06-30vCons.Rate of return on equity (5-year summary)
ROE-52.9%2020-07-01 → 2021-06-30vCons.Rate of return on equity (5-year summary)
Employees558at 2025-06-30Cons.Number of employees
Employees504at 2024-06-30Cons.Number of employees
Employees429at 2023-06-30vCons.Number of employees
Employees364at 2022-06-30vCons.Number of employees
Employees336at 2021-06-30vCons.Number of employees
Revenue¥764m2024-07-01 → 2025-06-30StandaloneOperating revenue1
Revenue¥713m2023-07-01 → 2024-06-30StandaloneOperating revenue1
Operating income¥107m2024-07-01 → 2025-06-30StandaloneOperating income
Operating income¥184m2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income¥65m2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥174m2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income−¥33m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥79m2021-07-01 → 2022-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥204m2020-07-01 → 2021-06-30vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥53m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax¥174m2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income¥6m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥119m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥57m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income−¥167m2021-07-01 → 2022-06-30vStandaloneNet income loss (5-year summary)
Net income−¥237m2020-07-01 → 2021-06-30vStandaloneNet income loss (5-year summary)
Total assets¥2.5bnat 2025-06-30StandaloneAssets
Total assets¥2.6bnat 2024-06-30StandaloneAssets
Total assets¥1.4bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥1.4bnat 2022-06-30vStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2021-06-30vStandaloneTotal assets (5-year summary)
Total liabilities¥247mat 2025-06-30StandaloneLiabilities
Total liabilities¥232mat 2024-06-30StandaloneLiabilities
Net assets / equity¥2.2bnat 2025-06-30StandaloneNet assets
Net assets / equity¥2.3bnat 2024-06-30StandaloneNet assets
Net assets / equity¥1.2bnat 2023-06-30vStandaloneNet assets
Net assets / equity¥1.3bnat 2022-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥1.5bnat 2021-06-30vStandaloneNet assets (5-year summary)
Cash and deposits¥660mat 2025-06-30StandaloneCash and deposits
Cash and deposits¥1.1bnat 2024-06-30StandaloneCash and deposits
EPS (basic)¥0.512024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11.352023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.612022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-16.452021-07-01 → 2022-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-23.132020-07-01 → 2021-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥0.52024-07-01 → 2025-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥11.142023-07-01 → 2024-06-30StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥7.52024-07-01 → 2025-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥7.52023-07-01 → 2024-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥52022-07-01 → 2023-06-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥52021-07-01 → 2022-06-30vStandaloneDividend paid per share (5-year summary)
Net assets per share¥195at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥203.41at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥118.74at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥120.63at 2022-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥141.3at 2021-06-30vStandaloneNet assets per share (5-year summary)
Equity ratio88.5%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio89.6%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.8%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio89.9%at 2022-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio92.4%at 2021-06-30vStandaloneEquity to asset ratio (5-year summary)
ROE0.3%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE6.8%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE4.7%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE-12.5%2021-07-01 → 2022-06-30vStandaloneRate of return on equity (5-year summary)
ROE-15.1%2020-07-01 → 2021-06-30vStandaloneRate of return on equity (5-year summary)
Shares issued11,324,600at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued11,324,600at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued10,550,400at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued10,550,400at 2022-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued10,550,400at 2021-06-30vStandaloneTotal number of issued shares (5-year summary)
Employees27at 2025-06-30StandaloneNumber of employees
Employees27at 2024-06-30StandaloneNumber of employees
Employees26at 2023-06-30vStandaloneNumber of employees
Employees25at 2022-06-30vStandaloneNumber of employees
Employees29at 2021-06-30vStandaloneNumber 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 · 35
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-07-01 → 2025-06-30−¥76m
Reconciling Itemsreconcilingrevenue intersegment2024-07-01 → 2025-06-30−¥76m
DX Consulting Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥27m
DX Consulting Businessreportable segmentemployeesat 2025-06-3036 pure
DX Consulting Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥549m
DX Consulting Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥473m
DX Consulting Businessreportable segmentrevenue intersegment2024-07-01 → 2025-06-30¥76m
DX Consulting Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥114m
Restaurant Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥319m
Restaurant Businessreportable segmentemployeesat 2025-06-30500 pure
Restaurant Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥14.6bn
Restaurant Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥14.6bn
Restaurant Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥467m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-07-01 → 2025-06-30¥346m
Total Of Reportable Segments And Otherssegment totalrevenue2024-07-01 → 2025-06-30¥15.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-07-01 → 2025-06-30¥15.1bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-07-01 → 2025-06-30¥76m
Total Of Reportable Segments And Otherssegment totalsegment profit2024-07-01 → 2025-06-30¥582m
Reconciling Itemsreconcilingrevenue2023-07-01 → 2024-06-30−¥43m
Reconciling Itemsreconcilingrevenue intersegment2023-07-01 → 2024-06-30−¥43m
DX Consulting Businessreportable segmentdepreciation2023-07-01 → 2024-06-30¥42m
DX Consulting Businessreportable segmentrevenue2023-07-01 → 2024-06-30¥441m
DX Consulting Businessreportable segmentrevenue external2023-07-01 → 2024-06-30¥398m
DX Consulting Businessreportable segmentrevenue intersegment2023-07-01 → 2024-06-30¥43m
DX Consulting Businessreportable segmentsegment profit2023-07-01 → 2024-06-30¥131m
Restaurant Businessreportable segmentdepreciation2023-07-01 → 2024-06-30¥274m
Restaurant Businessreportable segmentrevenue2023-07-01 → 2024-06-30¥13.3bn
Restaurant Businessreportable segmentrevenue external2023-07-01 → 2024-06-30¥13.3bn
Restaurant Businessreportable segmentsegment profit2023-07-01 → 2024-06-30¥654m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-07-01 → 2024-06-30¥316m
Total Of Reportable Segments And Otherssegment totalrevenue2023-07-01 → 2024-06-30¥13.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-07-01 → 2024-06-30¥13.7bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-07-01 → 2024-06-30¥43m
Total Of Reportable Segments And Otherssegment totalsegment profit2023-07-01 → 2024-06-30¥785m
DX Consulting Businessreportable segmentemployeesat 2025-06-305 pure

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

All source rows · 1,383
ItemContextValueUnit
Total assets (5-year summary)Prior4YearInstant8215312000JPY
Total assets (5-year summary)Prior3YearInstant7381776000JPY
Total assets (5-year summary)Prior2YearInstant6793949000JPY
Total assets (5-year summary)Prior1YearInstant7541398000JPY
Total assets (5-year summary)CurrentYearInstant7091760000JPY
Net assets per share (5-year summary)Prior4YearInstant74.30
Net assets per share (5-year summary)Prior3YearInstant84.69
Net assets per share (5-year summary)Prior2YearInstant51.44
Net assets per share (5-year summary)Prior1YearInstant155.30
Net assets per share (5-year summary)CurrentYearInstant172.67
Basic earnings loss per share (5-year summary)Prior4YearDuration-53.26
Basic earnings loss per share (5-year summary)Prior3YearDuration14.90
Basic earnings loss per share (5-year summary)Prior2YearDuration-25.01
Basic earnings loss per share (5-year summary)Prior1YearDuration24.44
Basic earnings loss per share (5-year summary)CurrentYearDuration27.43
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration23.98
Diluted earnings per share (5-year summary)CurrentYearDuration26.99
Equity to asset ratio (5-year summary)Prior4YearInstant0.092
Equity to asset ratio (5-year summary)Prior3YearInstant0.116
Equity to asset ratio (5-year summary)Prior2YearInstant0.077
Equity to asset ratio (5-year summary)Prior1YearInstant0.233
Equity to asset ratio (5-year summary)CurrentYearInstant0.275
Rate of return on equity (5-year summary)Prior4YearDuration-0.529
Rate of return on equity (5-year summary)Prior3YearDuration0.187
Rate of return on equity (5-year summary)Prior2YearDuration-0.367
Rate of return on equity (5-year summary)Prior1YearDuration0.225
Rate of return on equity (5-year summary)CurrentYearDuration0.167
Price earnings ratio (5-year summary)Prior4YearDuration-11.17
Price earnings ratio (5-year summary)Prior3YearDuration26.92
Price earnings ratio (5-year summary)Prior2YearDuration-33.59
Price earnings ratio (5-year summary)Prior1YearDuration36.42
Price earnings ratio (5-year summary)CurrentYearDuration31.71
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-856445000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration1078984000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration395257000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration936013000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration738522000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-307142000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-539365000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-804130000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-711027000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-782748000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration338176000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-1222093000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-696434000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration295533000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-805816000JPY

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 · 22 of 22 passed
balance sheet identityconsolidated 2024-06-30pass
balance sheet identityconsolidated 2025-06-30pass rounding
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 · 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