Annual report

Period2023-07-01 → 2024-06-30
Filed2024-09-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 142
MetricValuePeriodScopeSource row
Revenue¥5.1bn2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥5.8bn2022-07-01 → 2023-06-30Cons.Net sales
Revenue¥5.5bn2021-07-01 → 2022-06-30dCons.Net sales (5-year summary)
Revenue¥6.0bn2020-07-01 → 2021-06-30dCons.Net sales (5-year summary)
Revenue¥6.3bn2019-07-01 → 2020-06-30dCons.Net sales (5-year summary)
Operating income¥239m2023-07-01 → 2024-06-30Cons.Operating income
Operating income¥173m2022-07-01 → 2023-06-30Cons.Operating income
Ordinary income¥261m2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income¥186m2022-07-01 → 2023-06-30Cons.Ordinary income
Ordinary income−¥207m2021-07-01 → 2022-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥215m2020-07-01 → 2021-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥226m2019-07-01 → 2020-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥255m2023-07-01 → 2024-06-30Cons.Income before income taxes
Profit before tax−¥67m2022-07-01 → 2023-06-30Cons.Income before income taxes
Net income (owners)¥156m2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥49m2022-07-01 → 2023-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥169m2021-07-01 → 2022-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥539m2020-07-01 → 2021-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥493m2019-07-01 → 2020-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥156m2023-07-01 → 2024-06-30Cons.Profit loss
Net income−¥49m2022-07-01 → 2023-06-30Cons.Profit loss
Total assets¥4.1bnat 2024-06-30Cons.Assets
Total assets¥4.0bnat 2023-06-30Cons.Assets
Total assets¥3.7bnat 2022-06-30dCons.Total assets (5-year summary)
Total assets¥3.6bnat 2021-06-30dCons.Total assets (5-year summary)
Total assets¥4.3bnat 2020-06-30dCons.Total assets (5-year summary)
Total liabilities¥1.8bnat 2024-06-30Cons.Liabilities
Total liabilities¥1.9bnat 2023-06-30Cons.Liabilities
Net assets / equity¥2.3bnat 2024-06-30Cons.Net assets
Net assets / equity¥2.2bnat 2023-06-30Cons.Net assets
Net assets / equity¥2.2bnat 2022-06-30dCons.Net assets
Net assets / equity¥2.4bnat 2021-06-30dCons.Net assets (5-year summary)
Net assets / equity¥3.1bnat 2020-06-30dCons.Net assets (5-year summary)
Cash and deposits¥2.3bnat 2024-06-30Cons.Cash and deposits
Cash and deposits¥2.3bnat 2023-06-30Cons.Cash and deposits
Cash & equivalents¥2.3bnat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2023-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2022-06-30dCons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2021-06-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.0bnat 2020-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥7m2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥263m2022-07-01 → 2023-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥75m2021-07-01 → 2022-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥33m2020-07-01 → 2021-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥66m2019-07-01 → 2020-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥49m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥495m2022-07-01 → 2023-06-30Cons.Net cash provided by used in investment activities
Investing cash flow¥4m2021-07-01 → 2022-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥19m2020-07-01 → 2021-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥144m2019-07-01 → 2020-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥47m2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥561m2022-07-01 → 2023-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥35m2021-07-01 → 2022-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥39m2020-07-01 → 2021-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥419m2019-07-01 → 2020-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥222023-07-01 → 2024-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-6.872022-07-01 → 2023-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-23.862021-07-01 → 2022-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-76.42020-07-01 → 2021-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-69.332019-07-01 → 2020-06-30dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥321.16at 2024-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥305.71at 2023-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥316.22at 2022-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥343.23at 2021-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥421.9at 2020-06-30dCons.Net assets per share (5-year summary)
Equity ratio56.0%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio53.7%at 2023-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio60.7%at 2022-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio66.3%at 2021-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio69.1%at 2020-06-30dCons.Equity to asset ratio (5-year summary)
ROE7.0%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
Employees294at 2024-06-30Cons.Number of employees
Employees281at 2023-06-30Cons.Number of employees
Employees269at 2022-06-30dCons.Number of employees
Employees259at 2021-06-30dCons.Number of employees
Employees311at 2020-06-30dCons.Number of employees
Revenue¥638m2023-07-01 → 2024-06-30StandaloneOperating revenue1
Revenue¥656m2022-07-01 → 2023-06-30StandaloneOperating revenue1
Revenue¥763m2021-07-01 → 2022-06-30dStandaloneOperating revenue1 (5-year summary)
Revenue¥995m2020-07-01 → 2021-06-30dStandaloneOperating revenue1 (5-year summary)
Revenue¥663m2019-07-01 → 2020-06-30dStandaloneOperating revenue1 (5-year summary)
Operating income¥117m2023-07-01 → 2024-06-30StandaloneOperating income
Operating income¥42m2022-07-01 → 2023-06-30StandaloneOperating income
Ordinary income¥114m2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥40m2022-07-01 → 2023-06-30StandaloneOrdinary income
Ordinary income¥167m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥443m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥68m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1m2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Profit before tax¥21m2022-07-01 → 2023-06-30StandaloneIncome before income taxes
Net income−¥14m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥27m2022-07-01 → 2023-06-30StandaloneProfit loss
Net income¥95m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Net income−¥577m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Net income−¥469m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Total assets¥3.4bnat 2024-06-30StandaloneAssets
Total assets¥3.4bnat 2023-06-30StandaloneAssets
Total assets¥2.8bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total assets¥2.7bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.3bnat 2024-06-30StandaloneLiabilities
Total liabilities¥1.3bnat 2023-06-30StandaloneLiabilities
Net assets / equity¥2.1bnat 2024-06-30StandaloneNet assets
Net assets / equity¥2.2bnat 2023-06-30StandaloneNet assets
Net assets / equity¥2.2bnat 2022-06-30dStandaloneNet assets
Net assets / equity¥2.1bnat 2021-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥2.7bnat 2020-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.4bnat 2024-06-30StandaloneCash and deposits
Cash and deposits¥1.5bnat 2023-06-30StandaloneCash and deposits
EPS (basic)¥-1.942023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.832022-07-01 → 2023-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.442021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-81.772020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-65.962019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥13.442021-07-01 → 2022-06-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥52023-07-01 → 2024-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥52022-07-01 → 2023-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥52021-07-01 → 2022-06-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52020-07-01 → 2021-06-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52019-07-01 → 2020-06-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥298.44at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥305.6at 2023-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥304.98at 2022-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥295.38at 2021-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥381.87at 2020-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio62.4%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.8%at 2023-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio78.4%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.9%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.3%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE1.3%2022-07-01 → 2023-06-30StandaloneRate of return on equity (5-year summary)
ROE4.5%2021-07-01 → 2022-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued7,515,000at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued7,515,000at 2023-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued7,515,000at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,515,000at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,515,000at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees28at 2024-06-30StandaloneNumber of employees
Employees28at 2023-06-30StandaloneNumber of employees
Employees29at 2022-06-30dStandaloneNumber of employees
Employees31at 2021-06-30dStandaloneNumber of employees
Employees35at 2020-06-30dStandaloneNumber 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 · 31
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-07-01 → 2024-06-30¥7m
Reconciling Itemsreconcilingdepreciation2023-07-01 → 2024-06-30¥3m
Reconciling Itemsreconcilingsegment assetsat 2024-06-30¥2.1bn
Reconciling Itemsreconcilingsegment profit2023-07-01 → 2024-06-30−¥492m
Cross Border Distribution Platformreportable segmentcapex2023-07-01 → 2024-06-30¥6m
Cross Border Distribution Platformreportable segmentdepreciation2023-07-01 → 2024-06-30¥232,000
Cross Border Distribution Platformreportable segmentemployeesat 2024-06-308 pure
Cross Border Distribution Platformreportable segmentrevenue2023-07-01 → 2024-06-30¥309m
Cross Border Distribution Platformreportable segmentrevenue external2023-07-01 → 2024-06-30¥309m
Cross Border Distribution Platformreportable segmentsegment assetsat 2024-06-30¥108m
Cross Border Distribution Platformreportable segmentsegment profit2023-07-01 → 2024-06-30−¥58m
—segment totalcapex2023-07-01 → 2024-06-30¥8m
—segment totaldepreciation2023-07-01 → 2024-06-30¥7m
—segment totalrevenue2023-07-01 → 2024-06-30¥5.1bn
—segment totalrevenue external2023-07-01 → 2024-06-30¥5.1bn
—segment totalsegment assetsat 2024-06-30¥1.9bn
—segment totalsegment profit2023-07-01 → 2024-06-30¥731m
Reconciling Itemsreconcilingcapex2022-07-01 → 2023-06-30¥10m
Reconciling Itemsreconcilingdepreciation2022-07-01 → 2023-06-30¥2m
Reconciling Itemsreconcilingsegment assetsat 2023-06-30¥2.3bn
Reconciling Itemsreconcilingsegment profit2022-07-01 → 2023-06-30−¥587m
Cross Border Distribution Platformreportable segmentrevenue2022-07-01 → 2023-06-30¥342m
Cross Border Distribution Platformreportable segmentrevenue external2022-07-01 → 2023-06-30¥342m
Cross Border Distribution Platformreportable segmentsegment assetsat 2023-06-30¥93m
Cross Border Distribution Platformreportable segmentsegment profit2022-07-01 → 2023-06-30−¥51m
—segment totalcapex2022-07-01 → 2023-06-30¥1m
—segment totaldepreciation2022-07-01 → 2023-06-30¥10m
—segment totalrevenue2022-07-01 → 2023-06-30¥5.8bn
—segment totalrevenue external2022-07-01 → 2023-06-30¥5.8bn
—segment totalsegment assetsat 2023-06-30¥1.7bn
—segment totalsegment profit2022-07-01 → 2023-06-30¥760m

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

All source rows · 1,341
ItemContextValueUnit
Investment securitiesCurrentYearInstant128161000JPY
Guarantee deposits ioaPrior1YearInstant184967000JPY
Guarantee deposits ioaCurrentYearInstant179859000JPY
Deferred tax assetsPrior1YearInstant140636000JPY
Deferred tax assetsCurrentYearInstant90319000JPY
Other ioaPrior1YearInstant3371000JPY
Other ioaCurrentYearInstant3124000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-682000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-682000JPY
Investments and other assetsPrior1YearInstant427014000JPY
Investments and other assetsCurrentYearInstant400782000JPY
Noncurrent assetsPrior1YearInstant460290000JPY
Noncurrent assetsCurrentYearInstant439234000JPY
Bond issuance cost daPrior1YearInstant1015000JPY
Bond issuance cost daCurrentYearInstant5447000JPY
Deferred assetsPrior1YearInstant1015000JPY
Deferred assetsCurrentYearInstant5447000JPY
AssetsPrior1YearInstant4032808000JPY
AssetsCurrentYearInstant4065365000JPY
Accounts payable tradePrior1YearInstant158310000JPY
Accounts payable tradeCurrentYearInstant144440000JPY
Short term loans payablePrior1YearInstant600000000JPY
Short term loans payableCurrentYearInstant600000000JPY
Current portion of bondsPrior1YearInstant500000000JPY
Current portion of bondsCurrentYearInstant-JPY
Current portion of long term loans payablePrior1YearInstant1428000JPY
Current portion of long term loans payableCurrentYearInstant1428000JPY
Lease obligations clPrior1YearInstant1803000JPY
Lease obligations clCurrentYearInstant2508000JPY
Accounts payable otherPrior1YearInstant152522000JPY
Accounts payable otherCurrentYearInstant153330000JPY
Income taxes payablePrior1YearInstant26221000JPY
Income taxes payableCurrentYearInstant47499000JPY
Provision for bonusesPrior1YearInstant99001000JPY
Provision for bonusesCurrentYearInstant122047000JPY
Provision for product warrantiesPrior1YearInstant36900000JPY
Provision for product warrantiesCurrentYearInstant31000000JPY
Provision for loss on order received clPrior1YearInstant-JPY
Provision for loss on order received clCurrentYearInstant14900000JPY
Provision for loss compensation clPrior1YearInstant130100000JPY
Provision for loss compensation clCurrentYearInstant-JPY
Other clPrior1YearInstant129367000JPY
Other clCurrentYearInstant141152000JPY
Current liabilitiesPrior1YearInstant1835654000JPY
Current liabilitiesCurrentYearInstant1258306000JPY
Long term loans payablePrior1YearInstant2265000JPY
Long term loans payableCurrentYearInstant837000JPY
Bonds payablePrior1YearInstant-JPY
Bonds payableCurrentYearInstant500000000JPY
Lease obligations nclPrior1YearInstant8636000JPY

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 2023-06-30pass
balance sheet identityconsolidated 2024-06-30pass
balance sheet identitynon_consolidated 2023-06-30pass
balance sheet identitynon_consolidated 2024-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-06-30pass
statement vs summary · net assetsconsolidated 2023-06-30pass
statement vs summary · net assetsconsolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2022-06-30pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net income attributable to parentconsolidated 2022-07-01/2023-06-30pass
statement vs summary · net income attributable to parentconsolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flowconsolidated 2022-07-01/2023-06-30pass
statement vs summary · operating cash flowconsolidated 2023-07-01/2024-06-30pass
statement vs summary · revenueconsolidated 2022-07-01/2023-06-30pass
statement vs summary · revenueconsolidated 2023-07-01/2024-06-30pass
statement vs summary · revenuenon_consolidated 2022-07-01/2023-06-30pass
statement vs summary · revenuenon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · total assetsconsolidated 2023-06-30pass
statement vs summary · total assetsconsolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2023-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass