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
Diluted earnings per share (5-year summary)Prior1YearDuration_NonConsolidatedMember136.40
Diluted earnings per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Equity to asset ratio (5-year summary)Prior4YearInstant_NonConsolidatedMember0.4215
Equity to asset ratio (5-year summary)Prior3YearInstant_NonConsolidatedMember0.6987
Equity to asset ratio (5-year summary)Prior2YearInstant_NonConsolidatedMember0.8042
Equity to asset ratio (5-year summary)Prior1YearInstant_NonConsolidatedMember0.8440
Equity to asset ratio (5-year summary)CurrentYearInstant_NonConsolidatedMember0.8401
Rate of return on equity (5-year summary)Prior4YearDuration_NonConsolidatedMember0.3193
Rate of return on equity (5-year summary)Prior3YearDuration_NonConsolidatedMember0.1764
Rate of return on equity (5-year summary)Prior2YearDuration_NonConsolidatedMember0.1988
Rate of return on equity (5-year summary)Prior1YearDuration_NonConsolidatedMember0.1959
Rate of return on equity (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Price earnings ratio (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Price earnings ratio (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Price earnings ratio (5-year summary)Prior2YearDuration_NonConsolidatedMember52.32
Price earnings ratio (5-year summary)Prior1YearDuration_NonConsolidatedMember32.15
Price earnings ratio (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Payout ratio (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Payout ratio (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Payout ratio (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Payout ratio (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Payout ratio (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Number of employeesPrior4YearInstant_NonConsolidatedMember29
Number of employeesPrior3YearInstant_NonConsolidatedMember39
Number of employeesPrior2YearInstant_NonConsolidatedMember58
Number of employeesPrior1YearInstant_NonConsolidatedMember83
Number of employeesCurrentYearInstant_NonConsolidatedMember131
Average number of temporary workersPrior4YearInstant_NonConsolidatedMember6
Average number of temporary workersPrior3YearInstant_NonConsolidatedMember7
Average number of temporary workersPrior2YearInstant_NonConsolidatedMember3
Average number of temporary workersPrior1YearInstant_NonConsolidatedMember3
Average number of temporary workersCurrentYearInstant_NonConsolidatedMember4
Total shareholder returnPrior4YearInstant_NonConsolidatedMember-
Total shareholder returnPrior3YearInstant_NonConsolidatedMember-
Total shareholder returnPrior2YearInstant_NonConsolidatedMember-
Total shareholder returnPrior1YearInstant_NonConsolidatedMember0.762
Total shareholder returnCurrentYearInstant_NonConsolidatedMember0.774
Total return on share price indexPrior4YearInstant_NonConsolidatedMember-
Total return on share price indexPrior3YearInstant_NonConsolidatedMember-
Total return on share price indexPrior2YearInstant_NonConsolidatedMember-
Total return on share price indexPrior1YearInstant_NonConsolidatedMember1.228
Total return on share price indexCurrentYearInstant_NonConsolidatedMember1.247
Number of employeesCurrentYearInstant_ReportableSegmentsMember229
Average number of temporary workersCurrentYearInstant_ReportableSegmentsMember4
Number of employeesCurrentYearInstant_CorporateSharedMember18
Average number of temporary workersCurrentYearInstant_CorporateSharedMember-
Number of employeesCurrentYearInstant247
Average number of temporary workersCurrentYearInstant4
Number of employeesCurrentYearInstant_NonConsolidatedMember131
Average number of temporary workersCurrentYearInstant_NonConsolidatedMember4

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