Annual report

Period2024-07-01 → 2025-06-30
Filed2025-09-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥4.0bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥2.9bn2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥2.0bn2022-07-01 → 2023-06-30vCons.Net sales (5-year summary)
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¥1.7bn2024-07-01 → 2025-06-30Cons.Operating income
Operating income¥1.2bn2023-07-01 → 2024-06-30Cons.Operating income
Ordinary income¥868m2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥962m2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income¥417m2022-07-01 → 2023-06-30vCons.Ordinary income loss (5-year summary)
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¥1.1bn2024-07-01 → 2025-06-30Cons.Income before income taxes
Profit before tax¥962m2023-07-01 → 2024-06-30Cons.Income before income taxes
Net income (owners)¥633m2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥658m2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥318m2022-07-01 → 2023-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
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¥631m2024-07-01 → 2025-06-30Cons.Profit loss
Net income¥657m2023-07-01 → 2024-06-30Cons.Profit loss
Total assets¥6.1bnat 2025-06-30Cons.Assets
Total assets¥5.1bnat 2024-06-30Cons.Assets
Total assets¥4.5bnat 2023-06-30vCons.Total assets (5-year summary)
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¥1.3bnat 2025-06-30Cons.Liabilities
Total liabilities¥935mat 2024-06-30Cons.Liabilities
Net assets / equity¥4.8bnat 2025-06-30Cons.Net assets
Net assets / equity¥4.1bnat 2024-06-30Cons.Net assets
Net assets / equity¥3.5bnat 2023-06-30vCons.Net assets
Net assets / equity¥2.0bnat 2022-06-30dCons.Net assets (5-year summary)
Net assets / equity¥842mat 2021-06-30dCons.Net assets (5-year summary)
Cash and deposits¥3.8bnat 2025-06-30Cons.Cash and deposits
Cash and deposits¥3.9bnat 2024-06-30Cons.Cash and deposits
Cash & equivalents¥3.8bnat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥3.9bnat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥3.2bnat 2023-06-30vCons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2022-06-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.2bnat 2021-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥841m2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥850m2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥834m2022-07-01 → 2023-06-30vCons.Net cash provided by used in operating activities (5-year summary)
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−¥841m2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥43m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥455m2022-07-01 → 2023-06-30vCons.Net cash provided by used in investing activities (5-year summary)
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−¥20m2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥169m2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥905m2022-07-01 → 2023-06-30vCons.Net cash provided by used in financing activities (5-year summary)
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)¥100.912024-07-01 → 2025-06-30Cons.Basic earnings loss per share (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 → 2023-06-30vCons.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)¥94.172024-07-01 → 2025-06-30Cons.Diluted earnings 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 → 2023-06-30vCons.Diluted earnings per share (5-year summary)
Net assets per share¥745.15at 2025-06-30Cons.Net assets 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 2023-06-30vCons.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 ratio78.9%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio81.4%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio76.5%at 2023-06-30vCons.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)
ROE14.2%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE17.4%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
ROE11.7%2022-07-01 → 2023-06-30vCons.Rate of return on equity (5-year summary)
Employees247at 2025-06-30Cons.Number of employees
Employees153at 2024-06-30Cons.Number of employees
Employees61at 2023-06-30vCons.Number of employees
Employees42at 2022-06-30dCons.Number of employees
Employees32at 2021-06-30dCons.Number of employees
Revenue¥3.4bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥3.0bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥2.1bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥1.2bn2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Revenue¥908m2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Operating income¥1.3bn2024-07-01 → 2025-06-30StandaloneOperating income
Operating income¥1.3bn2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income¥1.3bn2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥1.3bn2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥804m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥204m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax¥1.3bn2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income−¥520m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥937m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥675m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
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)
Total assets¥5.7bnat 2025-06-30StandaloneAssets
Total assets¥6.2bnat 2024-06-30StandaloneAssets
Total assets¥5.4bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥3.5bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥909mat 2025-06-30StandaloneLiabilities
Total liabilities¥968mat 2024-06-30StandaloneLiabilities
Net assets / equity¥4.8bnat 2025-06-30StandaloneNet assets
Net assets / equity¥5.3bnat 2024-06-30StandaloneNet assets
Net assets / equity¥4.3bnat 2023-06-30vStandaloneNet assets
Net assets / equity¥2.5bnat 2022-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥979mat 2021-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥3.0bnat 2025-06-30StandaloneCash and deposits
Cash and deposits¥3.7bnat 2024-06-30StandaloneCash and deposits
EPS (basic)¥-82.852024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥151.162023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥121.952022-07-01 → 2023-06-30vStandaloneBasic 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 (diluted)¥136.42023-07-01 → 2024-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥108.692022-07-01 → 2023-06-30vStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥743.42at 2025-06-30StandaloneNet assets 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 2023-06-30vStandaloneNet 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)
Equity ratio84.0%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.4%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio80.4%at 2023-06-30vStandaloneEquity 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)
ROE19.6%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE19.9%2022-07-01 → 2023-06-30vStandaloneRate 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)
Shares issued6,439,580at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,205,380at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,198,780at 2023-06-30vStandaloneTotal 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)
Employees131at 2025-06-30StandaloneNumber of employees
Employees83at 2024-06-30StandaloneNumber of employees
Employees58at 2023-06-30vStandaloneNumber of employees
Employees39at 2022-06-30dStandaloneNumber of employees
Employees29at 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-07-01 → 2025-06-30−¥233m
Reconciling Itemsreconcilingrevenue2024-07-01 → 2025-06-30¥31m
Reconciling Itemsreconcilingrevenue external2024-07-01 → 2025-06-30−¥275m
Reconciling Itemsreconcilingrevenue intersegment2024-07-01 → 2025-06-30¥306m
Reconciling Itemsreconcilingsegment ordinary income2024-07-01 → 2025-06-30−¥249m
Co Creation Product Salesreportable segmentdepreciation2024-07-01 → 2025-06-30¥233m
Co Creation Product Salesreportable segmentrevenue2024-07-01 → 2025-06-30¥275m
Co Creation Product Salesreportable segmentrevenue external2024-07-01 → 2025-06-30¥275m
Co Creation Product Salesreportable segmentsegment ordinary income2024-07-01 → 2025-06-30−¥211m
In House Product Development And Salesreportable segmentdepreciation2024-07-01 → 2025-06-30¥62m
In House Product Development And Salesreportable segmentrevenue2024-07-01 → 2025-06-30¥336m
In House Product Development And Salesreportable segmentrevenue external2024-07-01 → 2025-06-30¥336m
In House Product Development And Salesreportable segmentsegment ordinary income2024-07-01 → 2025-06-30−¥87m
Product Co Creation Developmentreportable segmentdepreciation2024-07-01 → 2025-06-30¥20m
Product Co Creation Developmentreportable segmentrevenue2024-07-01 → 2025-06-30¥3.4bn
Product Co Creation Developmentreportable segmentrevenue external2024-07-01 → 2025-06-30¥2.5bn
Product Co Creation Developmentreportable segmentrevenue intersegment2024-07-01 → 2025-06-30¥886m
Product Co Creation Developmentreportable segmentsegment ordinary income2024-07-01 → 2025-06-30¥1.4bn
—segment totaldepreciation2024-07-01 → 2025-06-30¥315m
—segment totalemployeesat 2025-06-30229 pure
—segment totalrevenue2024-07-01 → 2025-06-30¥4.0bn
—segment totalrevenue external2024-07-01 → 2025-06-30¥3.1bn
—segment totalrevenue intersegment2024-07-01 → 2025-06-30¥886m
—segment totalsegment ordinary income2024-07-01 → 2025-06-30¥1.1bn
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 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
—segment totalemployeesat 2025-06-30116 pure

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

All source rows · 1,287
ItemContextValueUnit
Retained earningsPrior1YearInstant1265509000JPY
Retained earningsCurrentYearInstant1899008000JPY
Treasury stockPrior1YearInstant-210000JPY
Treasury stockCurrentYearInstant-987000JPY
Shareholders equityPrior1YearInstant4118413000JPY
Shareholders equityCurrentYearInstant4805411000JPY
Foreign currency translation adjustmentPrior1YearInstant-JPY
Foreign currency translation adjustmentCurrentYearInstant-7125000JPY
Valuation and translation adjustmentsPrior1YearInstant-JPY
Valuation and translation adjustmentsCurrentYearInstant-7125000JPY
Subscription rights to sharesPrior1YearInstant3337000JPY
Subscription rights to sharesCurrentYearInstant2224000JPY
Non controlling interestsPrior1YearInstant3484000JPY
Non controlling interestsCurrentYearInstant1318000JPY
Net assetsPrior1YearInstant4125235000JPY
Net assetsCurrentYearInstant4801829000JPY
Liabilities and net assetsPrior1YearInstant5060421000JPY
Liabilities and net assetsCurrentYearInstant6084513000JPY
Net salesPrior1YearDuration2939525000JPY
Net salesCurrentYearDuration4028518000JPY
Cost of salesPrior1YearDuration1235061000JPY
Cost of salesCurrentYearDuration1476183000JPY
Gross profitPrior1YearDuration1704463000JPY
Gross profitCurrentYearDuration2552334000JPY
Selling general and administrative expensesPrior1YearDuration468270000JPY
Selling general and administrative expensesCurrentYearDuration861661000JPY
Operating incomePrior1YearDuration1236192000JPY
Operating incomeCurrentYearDuration1690673000JPY
Interest income noiPrior1YearDuration30000JPY
Interest income noiCurrentYearDuration8974000JPY
Dividends income noiPrior1YearDuration1000JPY
Dividends income noiCurrentYearDuration2000JPY
Temporary transfer charges income noiPrior1YearDuration958000JPY
Temporary transfer charges income noiCurrentYearDuration719000JPY
Foreign exchange gains noiPrior1YearDuration189000JPY
Foreign exchange gains noiCurrentYearDuration1170000JPY
Other noiPrior1YearDuration879000JPY
Other noiCurrentYearDuration1878000JPY
Non operating incomePrior1YearDuration2059000JPY
Non operating incomeCurrentYearDuration12745000JPY
Interest expenses noePrior1YearDuration5398000JPY
Interest expenses noeCurrentYearDuration3828000JPY
Equity in losses of affiliates noePrior1YearDuration268665000JPY
Equity in losses of affiliates noeCurrentYearDuration830658000JPY
Other noePrior1YearDuration2322000JPY
Other noeCurrentYearDuration916000JPY
Non operating expensesPrior1YearDuration276385000JPY
Non operating expensesCurrentYearDuration835402000JPY
Ordinary incomePrior1YearDuration961866000JPY
Ordinary incomeCurrentYearDuration868015000JPY

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
balance sheet identitynon_consolidated 2024-06-30pass rounding
balance sheet identitynon_consolidated 2025-06-30pass
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