Annual report

Period2025-07-01 → 2026-06-30
Filed2026-09-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥5.8bn2025-07-01 → 2026-06-30Cons.Net sales
Revenue¥4.0bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥2.9bn2023-07-01 → 2024-06-30dCons.Net sales (5-year summary)
Revenue¥2.0bn2022-07-01 → 2023-06-30dCons.Net sales (5-year summary)
Revenue¥1.0bn2021-07-01 → 2022-06-30dCons.Net sales (5-year summary)
Operating income¥923m2025-07-01 → 2026-06-30Cons.Operating income
Operating income¥1.7bn2024-07-01 → 2025-06-30Cons.Operating income
Ordinary income¥938m2025-07-01 → 2026-06-30Cons.Ordinary income
Ordinary income¥868m2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥962m2023-07-01 → 2024-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥417m2022-07-01 → 2023-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥15m2021-07-01 → 2022-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥934m2025-07-01 → 2026-06-30Cons.Income before income taxes
Profit before tax¥1.1bn2024-07-01 → 2025-06-30Cons.Income before income taxes
Net income (owners)¥1.5bn2025-07-01 → 2026-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥633m2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥658m2023-07-01 → 2024-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥318m2022-07-01 → 2023-06-30dCons.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¥1.5bn2025-07-01 → 2026-06-30Cons.Profit loss
Net income¥631m2024-07-01 → 2025-06-30Cons.Profit loss
Total assets¥10.6bnat 2026-06-30Cons.Assets
Total assets¥6.1bnat 2025-06-30Cons.Assets
Total assets¥5.1bnat 2024-06-30dCons.Total assets (5-year summary)
Total assets¥4.5bnat 2023-06-30dCons.Total assets (5-year summary)
Total assets¥3.1bnat 2022-06-30dCons.Total assets (5-year summary)
Total liabilities¥3.4bnat 2026-06-30Cons.Liabilities
Total liabilities¥1.3bnat 2025-06-30Cons.Liabilities
Net assets / equity¥7.3bnat 2026-06-30Cons.Net assets
Net assets / equity¥4.8bnat 2025-06-30Cons.Net assets
Net assets / equity¥4.1bnat 2024-06-30dCons.Net assets
Net assets / equity¥3.5bnat 2023-06-30dCons.Net assets (5-year summary)
Net assets / equity¥2.0bnat 2022-06-30dCons.Net assets (5-year summary)
Cash and deposits¥4.1bnat 2026-06-30Cons.Cash and deposits
Cash and deposits¥3.8bnat 2025-06-30Cons.Cash and deposits
Cash & equivalents¥4.1bnat 2026-06-30Cons.Cash and cash equivalents
Cash & equivalents¥3.8bnat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥3.9bnat 2024-06-30dCons.Cash and cash equivalents
Cash & equivalents¥3.2bnat 2023-06-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.9bnat 2022-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥663m2025-07-01 → 2026-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥841m2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥850m2023-07-01 → 2024-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥834m2022-07-01 → 2023-06-30dCons.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)
Investing cash flow¥162m2025-07-01 → 2026-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥841m2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥43m2023-07-01 → 2024-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥455m2022-07-01 → 2023-06-30dCons.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)
Financing cash flow−¥514m2025-07-01 → 2026-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥20m2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥169m2023-07-01 → 2024-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥905m2022-07-01 → 2023-06-30dCons.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)
EPS (basic)¥225.392025-07-01 → 2026-06-30Cons.Basic earnings loss per share (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 → 2024-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥57.412022-07-01 → 2023-06-30dCons.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 (diluted)¥215.872025-07-01 → 2026-06-30Cons.Diluted earnings 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 → 2024-06-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥51.172022-07-01 → 2023-06-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,063.36at 2026-06-30Cons.Net assets 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 2024-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥557.98at 2023-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥75.35at 2022-06-30dCons.Net assets per share (5-year summary)
Equity ratio68.3%at 2026-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio78.9%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio81.4%at 2024-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio76.5%at 2023-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio64.7%at 2022-06-30dCons.Equity to asset ratio (5-year summary)
ROE25.1%2025-07-01 → 2026-06-30Cons.Rate of return on equity (5-year summary)
ROE14.2%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE17.4%2023-07-01 → 2024-06-30dCons.Rate of return on equity (5-year summary)
ROE11.7%2022-07-01 → 2023-06-30dCons.Rate of return on equity (5-year summary)
Employees440at 2026-06-30Cons.Number of employees
Employees247at 2025-06-30Cons.Number of employees
Employees153at 2024-06-30dCons.Number of employees
Employees61at 2023-06-30dCons.Number of employees
Employees42at 2022-06-30dCons.Number of employees
Revenue¥4.4bn2025-07-01 → 2026-06-30StandaloneNet sales
Revenue¥3.4bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥3.0bn2023-07-01 → 2024-06-30dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2022-07-01 → 2023-06-30dStandaloneNet sales (5-year summary)
Revenue¥1.2bn2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Operating income¥1.3bn2025-07-01 → 2026-06-30StandaloneOperating income
Operating income¥1.3bn2024-07-01 → 2025-06-30StandaloneOperating income
Ordinary income¥1.3bn2025-07-01 → 2026-06-30StandaloneOrdinary income
Ordinary income¥1.3bn2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥1.3bn2023-07-01 → 2024-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥804m2022-07-01 → 2023-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥417m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.1bn2025-07-01 → 2026-06-30StandaloneIncome before income taxes
Profit before tax−¥204m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Net income¥1.8bn2025-07-01 → 2026-06-30StandaloneProfit loss
Net income−¥520m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥937m2023-07-01 → 2024-06-30dStandaloneNet income loss (5-year summary)
Net income¥675m2022-07-01 → 2023-06-30dStandaloneNet income loss (5-year summary)
Net income¥305m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
Total assets¥9.8bnat 2026-06-30StandaloneAssets
Total assets¥5.7bnat 2025-06-30StandaloneAssets
Total assets¥6.2bnat 2024-06-30dStandaloneTotal assets (5-year summary)
Total assets¥5.4bnat 2023-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.5bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥2.2bnat 2026-06-30StandaloneLiabilities
Total liabilities¥909mat 2025-06-30StandaloneLiabilities
Net assets / equity¥7.6bnat 2026-06-30StandaloneNet assets
Net assets / equity¥4.8bnat 2025-06-30StandaloneNet assets
Net assets / equity¥5.3bnat 2024-06-30dStandaloneNet assets
Net assets / equity¥4.3bnat 2023-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥2.5bnat 2022-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2026-06-30StandaloneCash and deposits
Cash and deposits¥3.0bnat 2025-06-30StandaloneCash and deposits
EPS (basic)¥270.252025-07-01 → 2026-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-82.852024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥151.162023-07-01 → 2024-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥121.952022-07-01 → 2023-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.762021-07-01 → 2022-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥258.832025-07-01 → 2026-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥136.42023-07-01 → 2024-06-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥108.692022-07-01 → 2023-06-30dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥1,106.4at 2026-06-30StandaloneNet assets 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 2024-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥696.13at 2023-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥169.07at 2022-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio77.2%at 2026-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.0%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.4%at 2024-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.4%at 2023-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio69.9%at 2022-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE29.4%2025-07-01 → 2026-06-30StandaloneRate of return on equity (5-year summary)
ROE19.6%2023-07-01 → 2024-06-30dStandaloneRate of return on equity (5-year summary)
ROE19.9%2022-07-01 → 2023-06-30dStandaloneRate of return on equity (5-year summary)
ROE17.6%2021-07-01 → 2022-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued6,954,295at 2026-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,439,580at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued6,205,380at 2024-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued6,198,780at 2023-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued117,100at 2022-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees156at 2026-06-30StandaloneNumber of employees
Employees131at 2025-06-30StandaloneNumber of employees
Employees83at 2024-06-30dStandaloneNumber of employees
Employees58at 2023-06-30dStandaloneNumber of employees
Employees39at 2022-06-30dStandaloneNumber 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 · 43
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2025-07-01 → 2026-06-30−¥156m
Reconciling Itemsreconcilingrevenue intersegment2025-07-01 → 2026-06-30−¥156m
Reconciling Itemsreconcilingsegment profit2025-07-01 → 2026-06-30−¥662m
DX Businessreportable segmentdepreciation2025-07-01 → 2026-06-30¥27m
DX Businessreportable segmentrevenue2025-07-01 → 2026-06-30¥4.0bn
DX Businessreportable segmentrevenue external2025-07-01 → 2026-06-30¥3.8bn
DX Businessreportable segmentrevenue intersegment2025-07-01 → 2026-06-30¥156m
DX Businessreportable segmentsegment profit2025-07-01 → 2026-06-30¥1.6bn
Product Businessreportable segmentdepreciation2025-07-01 → 2026-06-30¥252m
Product Businessreportable segmentrevenue2025-07-01 → 2026-06-30¥2.0bn
Product Businessreportable segmentrevenue external2025-07-01 → 2026-06-30¥2.0bn
Product Businessreportable segmentrevenue intersegment2025-07-01 → 2026-06-30¥875,000
Product Businessreportable segmentsegment profit2025-07-01 → 2026-06-30¥1m
—segment totaldepreciation2025-07-01 → 2026-06-30¥279m
—segment totalemployeesat 2026-06-30403 pure
—segment totalrevenue2025-07-01 → 2026-06-30¥6.0bn
—segment totalrevenue external2025-07-01 → 2026-06-30¥5.8bn
—segment totalrevenue intersegment2025-07-01 → 2026-06-30¥156m
—segment totalsegment profit2025-07-01 → 2026-06-30¥1.6bn
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 profit2024-07-01 → 2025-06-30¥523m
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 profit2024-07-01 → 2025-06-30−¥207m
DX Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥20m
DX Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥3.4bn
DX Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥2.5bn
DX Businessreportable segmentrevenue intersegment2024-07-01 → 2025-06-30¥886m
DX Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥1.4bn
Product Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥62m
Product Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥336m
Product Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥336m
Product Businessreportable segmentsegment profit2024-07-01 → 2025-06-30−¥39m
—segment totaldepreciation2024-07-01 → 2025-06-30¥315m
—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 profit2024-07-01 → 2025-06-30¥1.2bn
—segment totalemployeesat 2026-06-30140 pure

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

All source rows · 1,385
ItemContextValueUnit
Total changes of items during the periodCurrentYearDuration_ValuationAndTranslationAdjustmentsMember9198000JPY
Total changes of items during the periodCurrentYearDuration_SubscriptionRightsToSharesMember-1112000JPY
Total changes of items during the periodCurrentYearDuration_NonControllingInterestsMember-1318000JPY
Total changes of items during the periodCurrentYearDuration2455405000JPY
Net assetsCurrentYearInstant_ForeignCurrencyTranslationAdjustmentMember2075000JPY
Net assetsCurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember-2000JPY
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember2072000JPY
Net assetsCurrentYearInstant_SubscriptionRightsToSharesMember1112000JPY
Net assetsCurrentYearInstant_NonControllingInterestsMember-JPY
Net assetsCurrentYearInstant7257234000JPY
Income before income taxesPrior1YearDuration1092600000JPY
Income before income taxesCurrentYearDuration933948000JPY
Depreciation and amortization ope cfPrior1YearDuration81207000JPY
Depreciation and amortization ope cfCurrentYearDuration279368000JPY
Amortization of goodwill ope cfPrior1YearDuration47617000JPY
Amortization of goodwill ope cfCurrentYearDuration287761000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration-1421000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration8043000JPY
Increase decrease in provision for directors retirement benefits ope cfPrior1YearDuration-JPY
Increase decrease in provision for directors retirement benefits ope cfCurrentYearDuration26816000JPY
Interest expenses ope cfPrior1YearDuration3828000JPY
Interest expenses ope cfCurrentYearDuration4303000JPY
Equity in earnings losses of affiliates ope cfPrior1YearDuration351437000JPY
Equity in earnings losses of affiliates ope cfCurrentYearDuration-JPY
Loss gain on step acquisitions ope cfPrior1YearDuration-224584000JPY
Loss gain on step acquisitions ope cfCurrentYearDuration-JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration19688000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-632597000JPY
Decrease increase in inventories ope cfPrior1YearDuration1951000JPY
Decrease increase in inventories ope cfCurrentYearDuration-4489000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration-174600000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-33865000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration45527000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration32113000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-51027000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration30553000JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration60907000JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration132205000JPY
Other net ope cfPrior1YearDuration-34114000JPY
Other net ope cfCurrentYearDuration-2372000JPY
Subtotal ope cfPrior1YearDuration1219016000JPY
Subtotal ope cfCurrentYearDuration1061789000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration8977000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration7160000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-3886000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-4238000JPY
Income taxes paid ope cfPrior1YearDuration-383375000JPY
Income taxes paid ope cfCurrentYearDuration-401335000JPY
Net cash provided by used in operating activitiesPrior1YearDuration840732000JPY
Net cash provided by used in operating activitiesCurrentYearDuration663376000JPY

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 2025-06-30pass
balance sheet identityconsolidated 2026-06-30pass
balance sheet identitynon_consolidated 2025-06-30pass
balance sheet identitynon_consolidated 2026-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-06-30pass
statement vs summary · net assetsconsolidated 2025-06-30pass
statement vs summary · net assetsconsolidated 2026-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2025-06-30pass
statement vs summary · net assetsnon_consolidated 2026-06-30pass
statement vs summary · net income attributable to parentconsolidated 2024-07-01/2025-06-30pass
statement vs summary · net income attributable to parentconsolidated 2025-07-01/2026-06-30pass
statement vs summary · operating cash flowconsolidated 2024-07-01/2025-06-30pass
statement vs summary · operating cash flowconsolidated 2025-07-01/2026-06-30pass
statement vs summary · revenueconsolidated 2024-07-01/2025-06-30pass
statement vs summary · revenueconsolidated 2025-07-01/2026-06-30pass
statement vs summary · revenuenon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · revenuenon_consolidated 2025-07-01/2026-06-30pass
statement vs summary · total assetsconsolidated 2025-06-30pass
statement vs summary · total assetsconsolidated 2026-06-30pass
statement vs summary · total assetsnon_consolidated 2025-06-30pass
statement vs summary · total assetsnon_consolidated 2026-06-30pass