Annual report

Period2023-07-01 → 2024-06-30
Filed2024-09-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 131
MetricValuePeriodScopeSource row
Revenue¥2.9bn2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥2.0bn2022-07-01 → 2023-06-30Cons.Net sales
Revenue¥1.0bn2021-07-01 → 2022-06-30dCons.Net sales (5-year summary)
Revenue¥722m2020-07-01 → 2021-06-30dCons.Net sales (5-year summary)
Operating income¥1.2bn2023-07-01 → 2024-06-30Cons.Operating income
Operating income¥708m2022-07-01 → 2023-06-30Cons.Operating income
Ordinary income¥962m2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income¥417m2022-07-01 → 2023-06-30Cons.Ordinary income
Ordinary income¥15m2021-07-01 → 2022-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥45m2020-07-01 → 2021-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥962m2023-07-01 → 2024-06-30Cons.Income before income taxes
Profit before tax¥522m2022-07-01 → 2023-06-30Cons.Income before income taxes
Net income (owners)¥658m2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥318m2022-07-01 → 2023-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥48m2021-07-01 → 2022-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥20m2020-07-01 → 2021-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥657m2023-07-01 → 2024-06-30Cons.Profit loss
Net income¥316m2022-07-01 → 2023-06-30Cons.Profit loss
Total assets¥5.1bnat 2024-06-30Cons.Assets
Total assets¥4.5bnat 2023-06-30Cons.Assets
Total assets¥3.1bnat 2022-06-30dCons.Total assets (5-year summary)
Total assets¥2.2bnat 2021-06-30dCons.Total assets (5-year summary)
Total liabilities¥935mat 2024-06-30Cons.Liabilities
Total liabilities¥1.1bnat 2023-06-30Cons.Liabilities
Net assets / equity¥4.1bnat 2024-06-30Cons.Net assets
Net assets / equity¥3.5bnat 2023-06-30Cons.Net assets
Net assets / equity¥2.0bnat 2022-06-30dCons.Net assets
Net assets / equity¥842mat 2021-06-30dCons.Net assets (5-year summary)
Cash and deposits¥3.9bnat 2024-06-30Cons.Cash and deposits
Cash and deposits¥3.2bnat 2023-06-30Cons.Cash and deposits
Cash & equivalents¥3.9bnat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥3.2bnat 2023-06-30Cons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2022-06-30dCons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2021-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥850m2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥834m2022-07-01 → 2023-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥171m2021-07-01 → 2022-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥240m2020-07-01 → 2021-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥43m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥455m2022-07-01 → 2023-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥368m2021-07-01 → 2022-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥971m2020-07-01 → 2021-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥169m2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥905m2022-07-01 → 2023-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥907m2021-07-01 → 2022-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.0bn2020-07-01 → 2021-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥106.162023-07-01 → 2024-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥57.412022-07-01 → 2023-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-9.422021-07-01 → 2022-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-4.242020-07-01 → 2021-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥95.792023-07-01 → 2024-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥51.172022-07-01 → 2023-06-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥663.69at 2024-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥557.98at 2023-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥75.35at 2022-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥96.76at 2021-06-30dCons.Net assets per share (5-year summary)
Equity ratio81.4%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio76.5%at 2023-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio64.7%at 2022-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio38.1%at 2021-06-30dCons.Equity to asset ratio (5-year summary)
ROE17.4%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
ROE11.7%2022-07-01 → 2023-06-30Cons.Rate of return on equity (5-year summary)
Employees153at 2024-06-30Cons.Number of employees
Employees61at 2023-06-30Cons.Number of employees
Employees42at 2022-06-30dCons.Number of employees
Employees32at 2021-06-30dCons.Number of employees
Revenue¥3.0bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥2.1bn2022-07-01 → 2023-06-30StandaloneNet sales
Revenue¥1.2bn2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Revenue¥908m2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Revenue¥762m2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Operating income¥1.3bn2023-07-01 → 2024-06-30StandaloneOperating income
Operating income¥819m2022-07-01 → 2023-06-30StandaloneOperating income
Ordinary income¥1.3bn2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥804m2022-07-01 → 2023-06-30StandaloneOrdinary income
Ordinary income¥417m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥339m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥376m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.3bn2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Profit before tax¥910m2022-07-01 → 2023-06-30StandaloneIncome before income taxes
Net income¥937m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥675m2022-07-01 → 2023-06-30StandaloneProfit loss
Net income¥305m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Net income¥216m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Net income¥251m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Total assets¥6.2bnat 2024-06-30StandaloneAssets
Total assets¥5.4bnat 2023-06-30StandaloneAssets
Total assets¥3.5bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥968mat 2024-06-30StandaloneLiabilities
Total liabilities¥1.0bnat 2023-06-30StandaloneLiabilities
Net assets / equity¥5.3bnat 2024-06-30StandaloneNet assets
Net assets / equity¥4.3bnat 2023-06-30StandaloneNet assets
Net assets / equity¥2.5bnat 2022-06-30dStandaloneNet assets
Net assets / equity¥979mat 2021-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥383mat 2020-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥3.7bnat 2024-06-30StandaloneCash and deposits
Cash and deposits¥3.2bnat 2023-06-30StandaloneCash and deposits
EPS (basic)¥151.162023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥121.952022-07-01 → 2023-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.762021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥47.032020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2,280.562019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥136.42023-07-01 → 2024-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥108.692022-07-01 → 2023-06-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥846.66at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥696.13at 2023-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥169.07at 2022-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥128.22at 2021-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥3,446.21at 2020-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio84.4%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio80.4%at 2023-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.9%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio42.1%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio34.0%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE19.6%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE19.9%2022-07-01 → 2023-06-30StandaloneRate of return on equity (5-year summary)
ROE17.6%2021-07-01 → 2022-06-30dStandaloneRate of return on equity (5-year summary)
ROE31.9%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
ROE98.9%2019-07-01 → 2020-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued6,205,380at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,198,780at 2023-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued117,100at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued117,100at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued117,100at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees83at 2024-06-30StandaloneNumber of employees
Employees58at 2023-06-30StandaloneNumber of employees
Employees39at 2022-06-30dStandaloneNumber of employees
Employees29at 2021-06-30dStandaloneNumber of employees
Employees16at 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2023-07-01 → 2024-06-30−¥262m
Reconciling Itemsreconcilingrevenue2023-07-01 → 2024-06-30−¥285m
Reconciling Itemsreconcilingrevenue external2023-07-01 → 2024-06-30−¥232m
Reconciling Itemsreconcilingrevenue intersegment2023-07-01 → 2024-06-30−¥52m
Reconciling Itemsreconcilingsegment ordinary income2023-07-01 → 2024-06-30−¥58m
Co Creation Product Salesreportable segmentdepreciation2023-07-01 → 2024-06-30¥262m
Co Creation Product Salesreportable segmentrevenue2023-07-01 → 2024-06-30¥232m
Co Creation Product Salesreportable segmentrevenue external2023-07-01 → 2024-06-30¥232m
Co Creation Product Salesreportable segmentsegment ordinary income2023-07-01 → 2024-06-30−¥269m
In House Product Development And Salesreportable segmentdepreciation2023-07-01 → 2024-06-30¥10m
In House Product Development And Salesreportable segmentrevenue2023-07-01 → 2024-06-30¥24m
In House Product Development And Salesreportable segmentrevenue external2023-07-01 → 2024-06-30¥24m
In House Product Development And Salesreportable segmentsegment ordinary income2023-07-01 → 2024-06-30−¥90m
Product Co Creation Developmentreportable segmentdepreciation2023-07-01 → 2024-06-30¥15m
Product Co Creation Developmentreportable segmentrevenue2023-07-01 → 2024-06-30¥3.0bn
Product Co Creation Developmentreportable segmentrevenue external2023-07-01 → 2024-06-30¥2.2bn
Product Co Creation Developmentreportable segmentrevenue intersegment2023-07-01 → 2024-06-30¥764m
Product Co Creation Developmentreportable segmentsegment ordinary income2023-07-01 → 2024-06-30¥1.4bn
—segment totaldepreciation2023-07-01 → 2024-06-30¥286m
—segment totalemployeesat 2024-06-30144 pure
—segment totalrevenue2023-07-01 → 2024-06-30¥3.2bn
—segment totalrevenue external2023-07-01 → 2024-06-30¥2.5bn
—segment totalrevenue intersegment2023-07-01 → 2024-06-30¥764m
—segment totalsegment ordinary income2023-07-01 → 2024-06-30¥1.0bn
Reconciling Itemsreconcilingdepreciation2022-07-01 → 2023-06-30−¥207m
Reconciling Itemsreconcilingrevenue2022-07-01 → 2023-06-30−¥204m
Reconciling Itemsreconcilingrevenue external2022-07-01 → 2023-06-30−¥110m
Reconciling Itemsreconcilingrevenue intersegment2022-07-01 → 2023-06-30−¥93m
Reconciling Itemsreconcilingsegment ordinary income2022-07-01 → 2023-06-30−¥107m
Co Creation Product Salesreportable segmentdepreciation2022-07-01 → 2023-06-30¥207m
Co Creation Product Salesreportable segmentrevenue2022-07-01 → 2023-06-30¥110m
Co Creation Product Salesreportable segmentrevenue external2022-07-01 → 2023-06-30¥110m
Co Creation Product Salesreportable segmentsegment ordinary income2022-07-01 → 2023-06-30−¥277m
In House Product Development And Salesreportable segmentdepreciation2022-07-01 → 2023-06-30¥6m
In House Product Development And Salesreportable segmentrevenue2022-07-01 → 2023-06-30¥10m
In House Product Development And Salesreportable segmentrevenue external2022-07-01 → 2023-06-30¥10m
In House Product Development And Salesreportable segmentsegment ordinary income2022-07-01 → 2023-06-30−¥94m
Product Co Creation Developmentreportable segmentdepreciation2022-07-01 → 2023-06-30¥12m
Product Co Creation Developmentreportable segmentrevenue2022-07-01 → 2023-06-30¥2.1bn
Product Co Creation Developmentreportable segmentrevenue external2022-07-01 → 2023-06-30¥1.5bn
Product Co Creation Developmentreportable segmentrevenue intersegment2022-07-01 → 2023-06-30¥653m
Product Co Creation Developmentreportable segmentsegment ordinary income2022-07-01 → 2023-06-30¥895m
—segment totaldepreciation2022-07-01 → 2023-06-30¥225m
—segment totalrevenue2022-07-01 → 2023-06-30¥2.2bn
—segment totalrevenue external2022-07-01 → 2023-06-30¥1.6bn
—segment totalrevenue intersegment2022-07-01 → 2023-06-30¥653m
—segment totalsegment ordinary income2022-07-01 → 2023-06-30¥524m
—segment totalemployeesat 2024-06-3074 pure

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

All source rows · 1,209
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)あかり監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)中田 啓
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)進藤 雄士
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)持分法適用関係会社(株式会社PlantStream)の固定資産の減損損失の認識の要否に関する判断の妥当性
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項「(セグメント情報等)【関連当事者情報】」
Reference2 kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項「(重要な会計上の見積り)」
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)あかり監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)中田 啓
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)進藤 雄士
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)関係会社(株式会社PlantStream)株式の評価の妥当性
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項「(重要な会計上の見積り)」
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior3YearDuration722031000JPY
Net sales (5-year summary)Prior2YearDuration1011934000JPY
Net sales (5-year summary)Prior1YearDuration2022107000JPY
Net sales (5-year summary)CurrentYearDuration2939525000JPY
Ordinary income loss (5-year summary)Prior3YearDuration45301000JPY
Ordinary income loss (5-year summary)Prior2YearDuration14759000JPY
Ordinary income loss (5-year summary)Prior1YearDuration417115000JPY
Ordinary income loss (5-year summary)CurrentYearDuration961866000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-19520000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-48048000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration317980000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration658162000JPY
Comprehensive income (5-year summary)Prior3YearDuration-20441000JPY
Comprehensive income (5-year summary)Prior2YearDuration-50958000JPY
Comprehensive income (5-year summary)Prior1YearDuration316201000JPY
Comprehensive income (5-year summary)CurrentYearDuration657076000JPY
Net assets (5-year summary)Prior3YearInstant841865000JPY
Net assets (5-year summary)Prior2YearInstant1990807000JPY
Net assets (5-year summary)Prior1YearInstant3466661000JPY
Net assets (5-year summary)CurrentYearInstant4125235000JPY
Total assets (5-year summary)Prior3YearInstant2178505000JPY
Total assets (5-year summary)Prior2YearInstant3062566000JPY
Total assets (5-year summary)Prior1YearInstant4519575000JPY
Total assets (5-year summary)CurrentYearInstant5060421000JPY

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 rounding
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