Annual report

Period2024-07-01 → 2025-06-30
Filed2025-10-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100WQT7. Amended by S100WWPV (2025-10-23).

Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥33.9bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥28.0bn2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥20.3bn2022-07-01 → 2023-06-30vCons.Net sales (5-year summary)
Revenue¥19.6bn2021-07-01 → 2022-06-30vCons.Net sales (5-year summary)
Revenue¥21.0bn2020-07-01 → 2021-06-30dCons.Net sales (5-year summary)
Operating income¥3.5bn2024-07-01 → 2025-06-30Cons.Operating income
Operating income¥2.7bn2023-07-01 → 2024-06-30Cons.Operating income
Ordinary income¥2.8bn2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥2.4bn2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income¥2.1bn2022-07-01 → 2023-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥2.0bn2021-07-01 → 2022-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥2.1bn2020-07-01 → 2021-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.8bn2024-07-01 → 2025-06-30Cons.Income before income taxes
Profit before tax¥2.5bn2023-07-01 → 2024-06-30Cons.Income before income taxes
Net income (owners)¥1.9bn2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.7bn2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.4bn2022-07-01 → 2023-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.3bn2021-07-01 → 2022-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.3bn2020-07-01 → 2021-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.9bn2024-07-01 → 2025-06-30Cons.Profit loss
Net income¥1.7bn2023-07-01 → 2024-06-30Cons.Profit loss
Total assets¥62.3bnat 2025-06-30Cons.Assets
Total assets¥47.0bnat 2024-06-30Cons.Assets
Total assets¥44.2bnat 2023-06-30vCons.Total assets (5-year summary)
Total assets¥38.1bnat 2022-06-30vCons.Total assets (5-year summary)
Total assets¥35.2bnat 2021-06-30dCons.Total assets (5-year summary)
Total liabilities¥45.0bnat 2025-06-30Cons.Liabilities
Total liabilities¥31.9bnat 2024-06-30Cons.Liabilities
Net assets / equity¥17.3bnat 2025-06-30Cons.Net assets
Net assets / equity¥15.1bnat 2024-06-30Cons.Net assets
Net assets / equity¥15.2bnat 2023-06-30vCons.Net assets
Net assets / equity¥14.4bnat 2022-06-30vCons.Net assets (5-year summary)
Net assets / equity¥13.6bnat 2021-06-30dCons.Net assets (5-year summary)
Cash and deposits¥11.4bnat 2025-06-30Cons.Cash and deposits
Cash and deposits¥8.5bnat 2024-06-30Cons.Cash and deposits
Cash & equivalents¥11.4bnat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥8.5bnat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥9.1bnat 2023-06-30vCons.Cash and cash equivalents
Cash & equivalents¥8.5bnat 2022-06-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥7.2bnat 2021-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥7.3bn2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥3.0bn2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥2.8bn2022-07-01 → 2023-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥491m2021-07-01 → 2022-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥1.4bn2020-07-01 → 2021-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥2.6bn2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥82m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥954m2022-07-01 → 2023-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥398m2021-07-01 → 2022-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥392m2020-07-01 → 2021-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥12.8bn2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥3.5bn2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥4.4bn2022-07-01 → 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¥121m2020-07-01 → 2021-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥56.262024-07-01 → 2025-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥54.152023-07-01 → 2024-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥46.332022-07-01 → 2023-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥41.892021-07-01 → 2022-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥40.852020-07-01 → 2021-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥56.222024-07-01 → 2025-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥542023-07-01 → 2024-06-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥495.85at 2025-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥468.18at 2024-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥437.54at 2023-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥407.83at 2022-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥383.66at 2021-06-30dCons.Net assets per share (5-year summary)
Equity ratio27.8%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio32.1%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio30.6%at 2023-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio33.6%at 2022-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio34.2%at 2021-06-30dCons.Equity to asset ratio (5-year summary)
ROE11.4%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE11.9%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
ROE11.0%2022-07-01 → 2023-06-30vCons.Rate of return on equity (5-year summary)
ROE10.6%2021-07-01 → 2022-06-30vCons.Rate of return on equity (5-year summary)
ROE11.0%2020-07-01 → 2021-06-30dCons.Rate of return on equity (5-year summary)
Employees90at 2025-06-30Cons.Number of employees
Employees73at 2024-06-30Cons.Number of employees
Employees48at 2023-06-30vCons.Number of employees
Employees49at 2022-06-30vCons.Number of employees
Employees47at 2021-06-30dCons.Number of employees
Revenue¥25.7bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥25.8bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥19.9bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥19.1bn2021-07-01 → 2022-06-30vStandaloneNet sales (5-year summary)
Revenue¥20.2bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Operating income¥2.1bn2024-07-01 → 2025-06-30StandaloneOperating income
Operating income¥2.8bn2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income¥1.6bn2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥2.5bn2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥2.1bn2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.9bn2021-07-01 → 2022-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.0bn2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.0bn2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax¥2.6bn2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income¥1.5bn2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥1.8bn2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥1.5bn2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥1.3bn2021-07-01 → 2022-06-30vStandaloneNet income loss (5-year summary)
Net income¥1.3bn2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Total assets¥52.2bnat 2025-06-30StandaloneAssets
Total assets¥39.9bnat 2024-06-30StandaloneAssets
Total assets¥43.3bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥37.3bnat 2022-06-30vStandaloneTotal assets (5-year summary)
Total assets¥34.4bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥35.2bnat 2025-06-30StandaloneLiabilities
Total liabilities¥24.9bnat 2024-06-30StandaloneLiabilities
Net assets / equity¥17.0bnat 2025-06-30StandaloneNet assets
Net assets / equity¥15.1bnat 2024-06-30StandaloneNet assets
Net assets / equity¥13.5bnat 2023-06-30vStandaloneNet assets
Net assets / equity¥12.7bnat 2022-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥11.9bnat 2021-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥9.6bnat 2025-06-30StandaloneCash and deposits
Cash and deposits¥7.2bnat 2024-06-30StandaloneCash and deposits
EPS (basic)¥44.092024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥56.662023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥47.692022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥42.052021-07-01 → 2022-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.22020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥44.062024-07-01 → 2025-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥56.52023-07-01 → 2024-06-30StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥222024-07-01 → 2025-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥212023-07-01 → 2024-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥192022-07-01 → 2023-06-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥172021-07-01 → 2022-06-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥172020-07-01 → 2021-06-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥484.62at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥468.41at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥435.23at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥404.2at 2022-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥379.87at 2021-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio32.5%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio37.7%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.2%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio34.0%at 2022-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio34.7%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE9.1%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE12.5%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE11.4%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE10.7%2021-07-01 → 2022-06-30vStandaloneRate of return on equity (5-year summary)
ROE11.2%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued35,574,100at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued32,774,100at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued31,374,100at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued31,374,100at 2022-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued31,374,100at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees54at 2025-06-30StandaloneNumber of employees
Employees42at 2024-06-30StandaloneNumber of employees
Employees42at 2023-06-30vStandaloneNumber of employees
Employees43at 2022-06-30vStandaloneNumber of employees
Employees41at 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
Reconciling Itemsreconcilingcapex2024-07-01 → 2025-06-30¥357m
Reconciling Itemsreconcilingdepreciation2024-07-01 → 2025-06-30¥46m
Reconciling Itemsreconcilingsegment assetsat 2025-06-30¥11.5bn
Reconciling Itemsreconcilingsegment profit2024-07-01 → 2025-06-30−¥1.6bn
Hotel Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥37m
Hotel Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥238m
Hotel Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥238m
Hotel Businessreportable segmentsegment assetsat 2025-06-30¥1.3bn
Hotel Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥46m
Real Estate Businessreportable segmentcapex2024-07-01 → 2025-06-30¥2.5bn
Real Estate Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥118m
Real Estate Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥33.7bn
Real Estate Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥33.7bn
Real Estate Businessreportable segmentsegment assetsat 2025-06-30¥49.6bn
Real Estate Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥5.0bn
—segment totalemployeesat 2025-06-3064 pure
Total Of Reportable Segments And Otherssegment totalcapex2024-07-01 → 2025-06-30¥2.5bn
Total Of Reportable Segments And Otherssegment totaldepreciation2024-07-01 → 2025-06-30¥155m
Total Of Reportable Segments And Otherssegment totalrevenue2024-07-01 → 2025-06-30¥33.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-07-01 → 2025-06-30¥33.9bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-06-30¥50.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-07-01 → 2025-06-30¥5.1bn
Reconciling Itemsreconcilingcapex2023-07-01 → 2024-06-30¥5m
Reconciling Itemsreconcilingdepreciation2023-07-01 → 2024-06-30¥18m
Reconciling Itemsreconcilingsegment assetsat 2024-06-30¥8.5bn
Reconciling Itemsreconcilingsegment profit2023-07-01 → 2024-06-30−¥1.2bn
Hotel Businessreportable segmentdepreciation2023-07-01 → 2024-06-30¥37m
Hotel Businessreportable segmentrevenue2023-07-01 → 2024-06-30¥218m
Hotel Businessreportable segmentrevenue external2023-07-01 → 2024-06-30¥218m
Hotel Businessreportable segmentsegment assetsat 2024-06-30¥1.3bn
Hotel Businessreportable segmentsegment profit2023-07-01 → 2024-06-30¥31m
Real Estate Businessreportable segmentcapex2023-07-01 → 2024-06-30¥794m
Real Estate Businessreportable segmentdepreciation2023-07-01 → 2024-06-30¥88m
Real Estate Businessreportable segmentrevenue2023-07-01 → 2024-06-30¥27.7bn
Real Estate Businessreportable segmentrevenue external2023-07-01 → 2024-06-30¥27.7bn
Real Estate Businessreportable segmentsegment assetsat 2024-06-30¥37.1bn
Real Estate Businessreportable segmentsegment profit2023-07-01 → 2024-06-30¥3.9bn
Total Of Reportable Segments And Otherssegment totalcapex2023-07-01 → 2024-06-30¥794m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-07-01 → 2024-06-30¥125m
Total Of Reportable Segments And Otherssegment totalrevenue2023-07-01 → 2024-06-30¥28.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-07-01 → 2024-06-30¥28.0bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-06-30¥38.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-07-01 → 2024-06-30¥3.9bn
—segment totalemployeesat 2025-06-3035 pure

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

All source rows · 1,526
ItemContextValueUnit
Capital stockCurrentYearInstant3519264000JPY
Capital surplusPrior1YearInstant2454259000JPY
Capital surplusCurrentYearInstant3018320000JPY
Retained earningsPrior1YearInstant9862128000JPY
Retained earningsCurrentYearInstant11015974000JPY
Treasury stockPrior1YearInstant-210325000JPY
Treasury stockCurrentYearInstant-205922000JPY
Shareholders equityPrior1YearInstant15062194000JPY
Shareholders equityCurrentYearInstant17347636000JPY
Subscription rights to sharesPrior1YearInstant2265000JPY
Subscription rights to sharesCurrentYearInstant200000JPY
Net assetsPrior1YearInstant15064459000JPY
Net assetsCurrentYearInstant17347836000JPY
Liabilities and net assetsPrior1YearInstant46972948000JPY
Liabilities and net assetsCurrentYearInstant62322576000JPY
Net salesPrior1YearDuration27965910000JPY
Net salesCurrentYearDuration33933706000JPY
Cost of salesPrior1YearDuration23334712000JPY
Cost of salesCurrentYearDuration27470605000JPY
Gross profitPrior1YearDuration4631198000JPY
Gross profitCurrentYearDuration6463101000JPY
Salaries and allowances sgaPrior1YearDuration385639000JPY
Salaries and allowances sgaCurrentYearDuration559810000JPY
Directors compensations sgaPrior1YearDuration227371000JPY
Directors compensations sgaCurrentYearDuration304422000JPY
Bonuses sgaPrior1YearDuration168766000JPY
Bonuses sgaCurrentYearDuration307196000JPY
Provision for share based remuneration for directors and other officers sgaPrior1YearDuration41301000JPY
Provision for share based remuneration for directors and other officers sgaCurrentYearDuration34865000JPY
Provision for employee stock ownership plan trust sgaPrior1YearDuration13925000JPY
Provision for employee stock ownership plan trust sgaCurrentYearDuration16200000JPY
Retirement benefit expenses sgaPrior1YearDuration9911000JPY
Retirement benefit expenses sgaCurrentYearDuration11766000JPY
Legal welfare expenses sgaPrior1YearDuration88735000JPY
Legal welfare expenses sgaCurrentYearDuration129307000JPY
Advertising expenses sgaPrior1YearDuration29179000JPY
Advertising expenses sgaCurrentYearDuration84677000JPY
Promotion expenses sgaPrior1YearDuration10368000JPY
Promotion expenses sgaCurrentYearDuration6723000JPY
Traveling and transportation expenses sgaPrior1YearDuration32750000JPY
Traveling and transportation expenses sgaCurrentYearDuration48080000JPY
Supplies expenses sgaPrior1YearDuration14585000JPY
Supplies expenses sgaCurrentYearDuration26736000JPY
Rents sgaPrior1YearDuration130182000JPY
Rents sgaCurrentYearDuration195387000JPY
Insurance expenses sgaPrior1YearDuration16193000JPY
Insurance expenses sgaCurrentYearDuration13643000JPY
Taxes and dues sgaPrior1YearDuration186126000JPY
Taxes and dues sgaCurrentYearDuration351957000JPY
Commission fee sgaPrior1YearDuration184260000JPY

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 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 · 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