Annual report

Period2022-07-01 → 2023-06-30
Filed2023-09-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥15.3bn2022-07-01 → 2023-06-30Cons.Net sales
Revenue¥12.0bn2021-07-01 → 2022-06-30Cons.Net sales
Revenue¥10.9bn2020-07-01 → 2021-06-30dCons.Net sales (5-year summary)
Revenue¥10.9bn2019-07-01 → 2020-06-30dCons.Net sales (5-year summary)
Revenue¥8.5bn2018-07-01 → 2019-06-30dCons.Net sales (5-year summary)
Operating income¥95m2022-07-01 → 2023-06-30Cons.Operating income
Operating income−¥319m2021-07-01 → 2022-06-30Cons.Operating income
Ordinary income¥279m2022-07-01 → 2023-06-30Cons.Ordinary income
Ordinary income−¥328m2021-07-01 → 2022-06-30Cons.Ordinary income
Ordinary income¥33m2020-07-01 → 2021-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥664m2019-07-01 → 2020-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥455m2018-07-01 → 2019-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥615m2022-07-01 → 2023-06-30Cons.Income before income taxes
Profit before tax−¥342m2021-07-01 → 2022-06-30Cons.Income before income taxes
Net income (owners)¥290m2022-07-01 → 2023-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥404m2021-07-01 → 2022-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥40m2020-07-01 → 2021-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥292m2019-07-01 → 2020-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥204m2018-07-01 → 2019-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥395m2022-07-01 → 2023-06-30Cons.Profit loss
Net income−¥374m2021-07-01 → 2022-06-30Cons.Profit loss
Total assets¥4.9bnat 2023-06-30Cons.Assets
Total assets¥3.5bnat 2022-06-30Cons.Assets
Total assets¥3.5bnat 2021-06-30dCons.Total assets (5-year summary)
Total assets¥4.0bnat 2020-06-30dCons.Total assets (5-year summary)
Total assets¥2.6bnat 2019-06-30dCons.Total assets (5-year summary)
Total liabilities¥3.2bnat 2023-06-30Cons.Liabilities
Total liabilities¥2.2bnat 2022-06-30Cons.Liabilities
Net assets / equity¥1.7bnat 2023-06-30Cons.Net assets
Net assets / equity¥1.3bnat 2022-06-30Cons.Net assets
Net assets / equity¥1.7bnat 2021-06-30dCons.Net assets
Net assets / equity¥1.6bnat 2020-06-30dCons.Net assets (5-year summary)
Net assets / equity¥1.2bnat 2019-06-30dCons.Net assets (5-year summary)
Cash and deposits¥1.6bnat 2023-06-30Cons.Cash and deposits
Cash and deposits¥942mat 2022-06-30Cons.Cash and deposits
Cash & equivalents¥1.6bnat 2023-06-30Cons.Cash and cash equivalents
Cash & equivalents¥942mat 2022-06-30Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2021-06-30dCons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2020-06-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.2bnat 2019-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥193m2022-07-01 → 2023-06-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥395m2021-07-01 → 2022-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥595m2020-07-01 → 2021-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥65m2019-07-01 → 2020-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥224m2018-07-01 → 2019-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥87m2022-07-01 → 2023-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥275m2021-07-01 → 2022-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥77m2020-07-01 → 2021-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥603m2019-07-01 → 2020-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥155m2018-07-01 → 2019-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥422m2022-07-01 → 2023-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥130m2021-07-01 → 2022-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥306m2020-07-01 → 2021-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥760m2019-07-01 → 2020-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥159m2018-07-01 → 2019-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥54.562022-07-01 → 2023-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-76.292021-07-01 → 2022-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-7.632020-07-01 → 2021-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥55.92019-07-01 → 2020-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥39.872018-07-01 → 2019-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥53.262022-07-01 → 2023-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥53.032019-07-01 → 2020-06-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥37.662018-07-01 → 2019-06-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥253.92at 2023-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥197.95at 2022-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥271.5at 2021-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥275.54at 2020-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥221.09at 2019-06-30dCons.Net assets per share (5-year summary)
Equity ratio27.8%at 2023-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio29.7%at 2022-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio41.5%at 2021-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio35.8%at 2020-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio44.0%at 2019-06-30dCons.Equity to asset ratio (5-year summary)
ROE24.2%2022-07-01 → 2023-06-30Cons.Rate of return on equity (5-year summary)
ROE-32.5%2021-07-01 → 2022-06-30Cons.Rate of return on equity (5-year summary)
ROE-2.8%2020-07-01 → 2021-06-30dCons.Rate of return on equity (5-year summary)
ROE22.5%2019-07-01 → 2020-06-30dCons.Rate of return on equity (5-year summary)
ROE19.4%2018-07-01 → 2019-06-30dCons.Rate of return on equity (5-year summary)
Employees385at 2023-06-30Cons.Number of employees
Employees290at 2022-06-30Cons.Number of employees
Employees252at 2021-06-30dCons.Number of employees
Employees223at 2020-06-30dCons.Number of employees
Employees156at 2019-06-30dCons.Number of employees
Revenue¥9.2bn2022-07-01 → 2023-06-30StandaloneNet sales
Revenue¥7.2bn2021-07-01 → 2022-06-30StandaloneNet sales
Revenue¥7.1bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Revenue¥7.3bn2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Revenue¥6.6bn2018-07-01 → 2019-06-30dStandaloneNet sales (5-year summary)
Operating income−¥482m2022-07-01 → 2023-06-30StandaloneOperating income
Operating income−¥526m2021-07-01 → 2022-06-30StandaloneOperating income
Ordinary income−¥187m2022-07-01 → 2023-06-30StandaloneOrdinary income
Ordinary income−¥454m2021-07-01 → 2022-06-30StandaloneOrdinary income
Ordinary income−¥45m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥298m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥185m2018-07-01 → 2019-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥101m2022-07-01 → 2023-06-30StandaloneIncome before income taxes
Profit before tax−¥461m2021-07-01 → 2022-06-30StandaloneIncome before income taxes
Net income¥37m2022-07-01 → 2023-06-30StandaloneProfit loss
Net income−¥445m2021-07-01 → 2022-06-30StandaloneProfit loss
Net income−¥40m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Net income¥149m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Net income¥88m2018-07-01 → 2019-06-30dStandaloneNet income loss (5-year summary)
Total assets¥3.3bnat 2023-06-30StandaloneAssets
Total assets¥2.5bnat 2022-06-30StandaloneAssets
Total assets¥2.6bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.1bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total assets¥2.1bnat 2019-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥2.5bnat 2023-06-30StandaloneLiabilities
Total liabilities¥1.8bnat 2022-06-30StandaloneLiabilities
Net assets / equity¥746mat 2023-06-30StandaloneNet assets
Net assets / equity¥698mat 2022-06-30StandaloneNet assets
Net assets / equity¥1.1bnat 2021-06-30dStandaloneNet assets
Net assets / equity¥1.1bnat 2020-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥995mat 2019-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.0bnat 2023-06-30StandaloneCash and deposits
Cash and deposits¥488mat 2022-06-30StandaloneCash and deposits
EPS (basic)¥6.912022-07-01 → 2023-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-84.042021-07-01 → 2022-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-7.532020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥28.622019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥17.312018-07-01 → 2019-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥6.752022-07-01 → 2023-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥27.152019-07-01 → 2020-06-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥16.352018-07-01 → 2019-06-30dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥139.93at 2023-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥131.47at 2022-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥215.32at 2021-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥218.92at 2020-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥190.86at 2019-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio22.8%at 2023-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.3%at 2022-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio44.2%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio37.0%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.4%at 2019-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE5.1%2022-07-01 → 2023-06-30StandaloneRate of return on equity (5-year summary)
ROE-48.5%2021-07-01 → 2022-06-30StandaloneRate of return on equity (5-year summary)
ROE-3.5%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
ROE14.0%2019-07-01 → 2020-06-30dStandaloneRate of return on equity (5-year summary)
ROE9.3%2018-07-01 → 2019-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued5,324,000at 2023-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,304,800at 2022-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,295,300at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,226,400at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,207,800at 2019-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees326at 2023-06-30StandaloneNumber of employees
Employees229at 2022-06-30StandaloneNumber of employees
Employees200at 2021-06-30dStandaloneNumber of employees
Employees184at 2020-06-30dStandaloneNumber of employees
Employees152at 2019-06-30dStandaloneNumber 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 · 49
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2022-07-01 → 2023-06-30¥8m
Reconciling Itemsreconcilingrevenue2022-07-01 → 2023-06-30−¥115m
Reconciling Itemsreconcilingrevenue intersegment2022-07-01 → 2023-06-30−¥115m
Reconciling Itemsreconcilingsegment profit2022-07-01 → 2023-06-30−¥1.1bn
Internet Media Businessreportable segmentdepreciation2022-07-01 → 2023-06-30¥4m
Internet Media Businessreportable segmentemployeesat 2023-06-3018 pure
Internet Media Businessreportable segmentrevenue2022-07-01 → 2023-06-30¥776m
Internet Media Businessreportable segmentrevenue external2022-07-01 → 2023-06-30¥660m
Internet Media Businessreportable segmentrevenue intersegment2022-07-01 → 2023-06-30¥115m
Internet Media Businessreportable segmentsegment profit2022-07-01 → 2023-06-30¥443m
Mobile Businessreportable segmentdepreciation2022-07-01 → 2023-06-30¥4m
Mobile Businessreportable segmentemployeesat 2023-06-308 pure
Mobile Businessreportable segmentrevenue2022-07-01 → 2023-06-30¥6.2bn
Mobile Businessreportable segmentrevenue external2022-07-01 → 2023-06-30¥6.2bn
Mobile Businessreportable segmentsegment profit2022-07-01 → 2023-06-30¥454m
Web Based Reuse Businessreportable segmentdepreciation2022-07-01 → 2023-06-30¥52m
Web Based Reuse Businessreportable segmentemployeesat 2023-06-30282 pure
Web Based Reuse Businessreportable segmentrevenue2022-07-01 → 2023-06-30¥8.4bn
Web Based Reuse Businessreportable segmentrevenue external2022-07-01 → 2023-06-30¥8.4bn
Web Based Reuse Businessreportable segmentsegment profit2022-07-01 → 2023-06-30¥329m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-07-01 → 2023-06-30¥60m
Total Of Reportable Segments And Otherssegment totalrevenue2022-07-01 → 2023-06-30¥15.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-07-01 → 2023-06-30¥15.3bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-07-01 → 2023-06-30¥115m
Total Of Reportable Segments And Otherssegment totalsegment profit2022-07-01 → 2023-06-30¥1.2bn
Reconciling Itemsreconcilingdepreciation2021-07-01 → 2022-06-30¥9m
Reconciling Itemsreconcilingrevenue2021-07-01 → 2022-06-30−¥106m
Reconciling Itemsreconcilingrevenue intersegment2021-07-01 → 2022-06-30−¥106m
Reconciling Itemsreconcilingsegment profit2021-07-01 → 2022-06-30−¥911m
Internet Media Businessreportable segmentdepreciation2021-07-01 → 2022-06-30¥2m
Internet Media Businessreportable segmentrevenue2021-07-01 → 2022-06-30¥599m
Internet Media Businessreportable segmentrevenue external2021-07-01 → 2022-06-30¥494m
Internet Media Businessreportable segmentrevenue intersegment2021-07-01 → 2022-06-30¥106m
Internet Media Businessreportable segmentsegment profit2021-07-01 → 2022-06-30¥346m
Mobile Businessreportable segmentdepreciation2021-07-01 → 2022-06-30¥4m
Mobile Businessreportable segmentrevenue2021-07-01 → 2022-06-30¥4.9bn
Mobile Businessreportable segmentrevenue external2021-07-01 → 2022-06-30¥4.9bn
Mobile Businessreportable segmentsegment profit2021-07-01 → 2022-06-30¥135m
Web Based Reuse Businessreportable segmentdepreciation2021-07-01 → 2022-06-30¥46m
Web Based Reuse Businessreportable segmentrevenue2021-07-01 → 2022-06-30¥6.6bn
Web Based Reuse Businessreportable segmentrevenue external2021-07-01 → 2022-06-30¥6.6bn
Web Based Reuse Businessreportable segmentsegment profit2021-07-01 → 2022-06-30¥111m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-07-01 → 2022-06-30¥52m
Total Of Reportable Segments And Otherssegment totalrevenue2021-07-01 → 2022-06-30¥12.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-07-01 → 2022-06-30¥12.0bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-07-01 → 2022-06-30¥106m
Total Of Reportable Segments And Otherssegment totalsegment profit2021-07-01 → 2022-06-30¥592m
Internet Media Businessreportable segmentemployeesat 2023-06-3018 pure
Web Based Reuse Businessreportable segmentemployeesat 2023-06-30257 pure

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

All source rows · 1,358
ItemContextValueUnit
Tools furniture and fixtures netPrior1YearInstant15225000JPY
Tools furniture and fixtures netCurrentYearInstant17241000JPY
LandPrior1YearInstant84510000JPY
LandCurrentYearInstant84510000JPY
Property plant and equipmentPrior1YearInstant365858000JPY
Property plant and equipmentCurrentYearInstant429439000JPY
SoftwarePrior1YearInstant44095000JPY
SoftwareCurrentYearInstant30006000JPY
GoodwillPrior1YearInstant171685000JPY
GoodwillCurrentYearInstant97309000JPY
Intangible assetsPrior1YearInstant215781000JPY
Intangible assetsCurrentYearInstant127315000JPY
Investment securitiesPrior1YearInstant16391000JPY
Investment securitiesCurrentYearInstant20231000JPY
Deferred tax assetsPrior1YearInstant68518000JPY
Deferred tax assetsCurrentYearInstant61327000JPY
Lease and guarantee depositsPrior1YearInstant302074000JPY
Lease and guarantee depositsCurrentYearInstant499182000JPY
Other ioaPrior1YearInstant21683000JPY
Other ioaCurrentYearInstant243433000JPY
Investments and other assetsPrior1YearInstant408667000JPY
Investments and other assetsCurrentYearInstant824175000JPY
Noncurrent assetsPrior1YearInstant990307000JPY
Noncurrent assetsCurrentYearInstant1380930000JPY
AssetsPrior1YearInstant3531382000JPY
AssetsCurrentYearInstant4853851000JPY
Accounts payable tradePrior1YearInstant366179000JPY
Accounts payable tradeCurrentYearInstant424626000JPY
Short term loans payablePrior1YearInstant800000000JPY
Short term loans payableCurrentYearInstant1500000000JPY
Current portion of long term loans payablePrior1YearInstant247656000JPY
Current portion of long term loans payableCurrentYearInstant147472000JPY
Accounts payable otherPrior1YearInstant282308000JPY
Accounts payable otherCurrentYearInstant355220000JPY
Accrued expensesPrior1YearInstant197350000JPY
Accrued expensesCurrentYearInstant269111000JPY
Lease obligations clPrior1YearInstant15462000JPY
Lease obligations clCurrentYearInstant25064000JPY
Income taxes payablePrior1YearInstant46044000JPY
Income taxes payableCurrentYearInstant206126000JPY
Other clPrior1YearInstant103456000JPY
Other clCurrentYearInstant150002000JPY
Current liabilitiesPrior1YearInstant2058458000JPY
Current liabilitiesCurrentYearInstant3077624000JPY
Long term loans payablePrior1YearInstant147472000JPY
Long term loans payableCurrentYearInstant-JPY
Lease obligations nclPrior1YearInstant14288000JPY
Lease obligations nclCurrentYearInstant74133000JPY
Other nclPrior1YearInstant15071000JPY
Other nclCurrentYearInstant191000JPY

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 2022-06-30pass rounding
balance sheet identityconsolidated 2023-06-30pass rounding
balance sheet identitynon_consolidated 2022-06-30pass
balance sheet identitynon_consolidated 2023-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-06-30pass
statement vs summary · net assetsconsolidated 2022-06-30pass
statement vs summary · net assetsconsolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2021-06-30pass
statement vs summary · net assetsnon_consolidated 2022-06-30pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net income attributable to parentconsolidated 2021-07-01/2022-06-30pass
statement vs summary · net income attributable to parentconsolidated 2022-07-01/2023-06-30pass
statement vs summary · operating cash flowconsolidated 2021-07-01/2022-06-30pass
statement vs summary · operating cash flowconsolidated 2022-07-01/2023-06-30pass
statement vs summary · revenueconsolidated 2021-07-01/2022-06-30pass
statement vs summary · revenueconsolidated 2022-07-01/2023-06-30pass
statement vs summary · revenuenon_consolidated 2021-07-01/2022-06-30pass
statement vs summary · revenuenon_consolidated 2022-07-01/2023-06-30pass
statement vs summary · total assetsconsolidated 2022-06-30pass
statement vs summary · total assetsconsolidated 2023-06-30pass
statement vs summary · total assetsnon_consolidated 2022-06-30pass
statement vs summary · total assetsnon_consolidated 2023-06-30pass