Annual report

Period2025-07-01 → 2026-06-30
Filed2026-09-24
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥25.6bn2025-07-01 → 2026-06-30Cons.Revenue2 IFRS
Revenue¥25.4bn2024-07-01 → 2025-06-30Cons.Revenue2 IFRS
Revenue¥22.4bn2023-07-01 → 2024-06-30vCons.Revenue IFRS (5-year summary)
Revenue¥20.0bn2022-07-01 → 2023-06-30vCons.Revenue IFRS (5-year summary)
Revenue¥11.8bn2021-07-01 → 2022-06-30vCons.Revenue IFRS (5-year summary)
Operating income¥1.1bn2025-07-01 → 2026-06-30Cons.Operating profit loss IFRS
Operating income−¥1.2bn2024-07-01 → 2025-06-30Cons.Operating profit loss IFRS
Profit before tax¥925m2025-07-01 → 2026-06-30Cons.Profit loss before tax IFRS
Profit before tax−¥1.3bn2024-07-01 → 2025-06-30Cons.Profit loss before tax IFRS
Profit before tax¥1.4bn2023-07-01 → 2024-06-30vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥2.9bn2022-07-01 → 2023-06-30vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥2.0bn2021-07-01 → 2022-06-30vCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥466m2025-07-01 → 2026-06-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥1.7bn2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥713m2023-07-01 → 2024-06-30vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.8bn2022-07-01 → 2023-06-30vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.6bn2021-07-01 → 2022-06-30vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥539m2025-07-01 → 2026-06-30Cons.Profit loss IFRS
Net income−¥2.1bn2024-07-01 → 2025-06-30Cons.Profit loss IFRS
Total assets¥28.2bnat 2026-06-30Cons.Assets IFRS
Total assets¥27.5bnat 2025-06-30Cons.Assets IFRS
Total assets¥29.7bnat 2024-06-30vCons.Total assets IFRS (5-year summary)
Total assets¥23.5bnat 2023-06-30vCons.Total assets IFRS (5-year summary)
Total assets¥20.8bnat 2022-06-30vCons.Total assets IFRS (5-year summary)
Total liabilities¥18.8bnat 2026-06-30Cons.Liabilities IFRS
Total liabilities¥18.2bnat 2025-06-30Cons.Liabilities IFRS
Net assets / equity¥9.4bnat 2026-06-30Cons.Equity IFRS
Net assets / equity¥9.3bnat 2025-06-30Cons.Equity IFRS
Net assets / equity¥12.0bnat 2024-06-30vCons.Equity IFRS
Equity (owners)¥9.0bnat 2026-06-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥9.0bnat 2025-06-30Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥11.0bnat 2024-06-30vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥11.4bnat 2023-06-30vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥9.6bnat 2022-06-30vCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥13.3bnat 2026-06-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥16.3bnat 2025-06-30Cons.Cash and cash equivalents IFRS
Cash & equivalents¥17.0bnat 2024-06-30vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥14.0bnat 2023-06-30vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥12.8bnat 2022-06-30vCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow−¥2.9bn2025-07-01 → 2026-06-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥2.2bn2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥857m2023-07-01 → 2024-06-30vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥3.0bn2022-07-01 → 2023-06-30vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥3.0bn2021-07-01 → 2022-06-30vCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥2.3bn2025-07-01 → 2026-06-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥1.1bn2024-07-01 → 2025-06-30Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥295m2023-07-01 → 2024-06-30vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥896m2022-07-01 → 2023-06-30vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow¥351m2021-07-01 → 2022-06-30vCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow¥2.2bn2025-07-01 → 2026-06-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.6bn2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥2.4bn2023-07-01 → 2024-06-30vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥893m2022-07-01 → 2023-06-30vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥4.3bn2021-07-01 → 2022-06-30vCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥63.362025-07-01 → 2026-06-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥-230.242024-07-01 → 2025-06-30Cons.Basic earnings loss per share IFRS
EPS (basic)¥95.082023-07-01 → 2024-06-30vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥243.152022-07-01 → 2023-06-30vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥225.032021-07-01 → 2022-06-30vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥63.362025-07-01 → 2026-06-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥-230.242024-07-01 → 2025-06-30Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥92.942023-07-01 → 2024-06-30vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥233.322022-07-01 → 2023-06-30vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥216.452021-07-01 → 2022-06-30vCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥1,259.27at 2026-06-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,208.97at 2025-06-30Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,481.26at 2024-06-30vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,510.32at 2023-06-30vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥1,282.48at 2022-06-30vCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio32.1%at 2026-06-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio32.7%at 2025-06-30Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio37.1%at 2024-06-30vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio48.3%at 2023-06-30vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio46.2%at 2022-06-30vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE5.2%2025-07-01 → 2026-06-30Cons.Rate of return on equity IFRS (5-year summary)
ROE-17.1%2024-07-01 → 2025-06-30Cons.Rate of return on equity IFRS (5-year summary)
ROE6.4%2023-07-01 → 2024-06-30vCons.Rate of return on equity IFRS (5-year summary)
ROE17.4%2022-07-01 → 2023-06-30vCons.Rate of return on equity IFRS (5-year summary)
ROE27.0%2021-07-01 → 2022-06-30vCons.Rate of return on equity IFRS (5-year summary)
Employees518at 2026-06-30Cons.Number of employees
Revenue¥14.5bn2025-07-01 → 2026-06-30StandaloneOperating revenue1
Revenue¥16.2bn2024-07-01 → 2025-06-30StandaloneOperating revenue1
Revenue¥16.6bn2023-07-01 → 2024-06-30vStandaloneOperating revenue1 (5-year summary)
Revenue¥17.8bn2022-07-01 → 2023-06-30vStandaloneOperating revenue1 (5-year summary)
Revenue¥10.6bn2021-07-01 → 2022-06-30vStandaloneOperating revenue1 (5-year summary)
Operating income¥950m2025-07-01 → 2026-06-30StandaloneOperating income
Operating income¥1.8bn2024-07-01 → 2025-06-30StandaloneOperating income
Ordinary income¥818m2025-07-01 → 2026-06-30StandaloneOrdinary income
Ordinary income¥1.7bn2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥1.7bn2023-07-01 → 2024-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.4bn2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.9bn2021-07-01 → 2022-06-30vStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥150m2025-07-01 → 2026-06-30StandaloneIncome before income taxes
Profit before tax−¥828m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Net income−¥367m2025-07-01 → 2026-06-30StandaloneProfit loss
Net income−¥1.5bn2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥924m2023-07-01 → 2024-06-30vStandaloneNet income loss (5-year summary)
Net income¥1.5bn2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥1.7bn2021-07-01 → 2022-06-30vStandaloneNet income loss (5-year summary)
Total assets¥21.9bnat 2026-06-30StandaloneAssets
Total assets¥22.3bnat 2025-06-30StandaloneAssets
Total assets¥24.8bnat 2024-06-30vStandaloneTotal assets (5-year summary)
Total assets¥21.4bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥19.2bnat 2022-06-30vStandaloneTotal assets (5-year summary)
Total liabilities¥14.0bnat 2026-06-30StandaloneLiabilities
Total liabilities¥13.5bnat 2025-06-30StandaloneLiabilities
Net assets / equity¥7.9bnat 2026-06-30StandaloneNet assets
Net assets / equity¥8.8bnat 2025-06-30StandaloneNet assets
Net assets / equity¥10.4bnat 2024-06-30vStandaloneNet assets
Net assets / equity¥10.5bnat 2023-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥9.0bnat 2022-06-30vStandaloneNet assets (5-year summary)
Cash and deposits¥7.9bnat 2026-06-30StandaloneCash and deposits
Cash and deposits¥11.4bnat 2025-06-30StandaloneCash and deposits
EPS (basic)¥-49.92025-07-01 → 2026-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-198.832024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥123.242023-07-01 → 2024-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥201.62022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥238.852021-07-01 → 2022-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥120.472023-07-01 → 2024-06-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥193.452022-07-01 → 2023-06-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥229.752021-07-01 → 2022-06-30vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥152025-07-01 → 2026-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥202023-07-01 → 2024-06-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥222022-07-01 → 2023-06-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥202021-07-01 → 2022-06-30vStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,096.36at 2026-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,183.73at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,394.33at 2024-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,401.66at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,202.75at 2022-06-30vStandaloneNet assets per share (5-year summary)
Equity ratio36.0%at 2026-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio39.5%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio41.8%at 2024-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio49.2%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.0%at 2022-06-30vStandaloneEquity to asset ratio (5-year summary)
ROE-4.4%2025-07-01 → 2026-06-30StandaloneRate of return on equity (5-year summary)
ROE-15.4%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE8.8%2023-07-01 → 2024-06-30vStandaloneRate of return on equity (5-year summary)
ROE15.5%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE32.0%2021-07-01 → 2022-06-30vStandaloneRate of return on equity (5-year summary)
Shares issued7,178,900at 2026-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued7,978,900at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued7,978,900at 2024-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued7,524,100at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued7,500,700at 2022-06-30vStandaloneTotal number of issued shares (5-year summary)
Employees144at 2026-06-30StandaloneNumber of employees
Employees158at 2025-06-30StandaloneNumber of employees
Employees126at 2024-06-30vStandaloneNumber of employees
Employees150at 2023-06-30vStandaloneNumber of employees
Employees148at 2022-06-30vStandaloneNumber 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 · 16
SegmentItemPeriodValue
Investment Businessreportable segmentemployeesat 2026-06-301 pure
Investment Businessreportable segmentsegment assetsat 2026-06-30¥792m
Investment Businessreportable segmentsegment profit2025-07-01 → 2026-06-30−¥72m
Travel Businessreportable segmentemployeesat 2026-06-30484 pure
Travel Businessreportable segmentsegment assetsat 2026-06-30¥27.4bn
Travel Businessreportable segmentsegment profit2025-07-01 → 2026-06-30¥1.2bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2026-06-30¥28.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-07-01 → 2026-06-30¥1.1bn
Investment Businessreportable segmentsegment assetsat 2025-06-30¥842m
Investment Businessreportable segmentsegment profit2024-07-01 → 2025-06-30−¥28m
Travel Businessreportable segmentsegment assetsat 2025-06-30¥26.6bn
Travel Businessreportable segmentsegment profit2024-07-01 → 2025-06-30−¥1.1bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-06-30¥27.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-07-01 → 2025-06-30−¥1.2bn
Investment Businessreportable segmentemployeesat 2026-06-301 pure
Travel Businessreportable segmentemployeesat 2026-06-30110 pure

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

All source rows · 1,618
ItemContextValueUnit
Decrease increase in investment securities for sale ope cf IFRSPrior1YearDuration172970000JPY
Decrease increase in investment securities for sale ope cf IFRSCurrentYearDuration49970000JPY
Increase decrease in trade and other payables ope cf IFRSPrior1YearDuration112879000JPY
Increase decrease in trade and other payables ope cf IFRSCurrentYearDuration-603264000JPY
Increase decrease in provisions ope cf IFRSPrior1YearDuration342306000JPY
Increase decrease in provisions ope cf IFRSCurrentYearDuration-13000JPY
Other changes in working capital ope cf IFRSPrior1YearDuration656507000JPY
Other changes in working capital ope cf IFRSCurrentYearDuration-1107481000JPY
Subtotal ope cf IFRSPrior1YearDuration3192687000JPY
Subtotal ope cf IFRSCurrentYearDuration-679023000JPY
Interest and dividends received ope cf IFRSPrior1YearDuration11371000JPY
Interest and dividends received ope cf IFRSCurrentYearDuration36299000JPY
Interest paid ope cf IFRSPrior1YearDuration-148505000JPY
Interest paid ope cf IFRSCurrentYearDuration-143813000JPY
Income taxes refund ope cf IFRSPrior1YearDuration16770000JPY
Income taxes refund ope cf IFRSCurrentYearDuration33928000JPY
Income taxes paid ope cf IFRSPrior1YearDuration-851789000JPY
Income taxes paid ope cf IFRSCurrentYearDuration-1037025000JPY
Repayment of employment adjustment subsidy ope cf IFRSPrior1YearDuration-JPY
Repayment of employment adjustment subsidy ope cf IFRSCurrentYearDuration-778375000JPY
Special survey costs etc paid ope cf IFRSPrior1YearDuration-JPY
Special survey costs etc paid ope cf IFRSCurrentYearDuration-374643000JPY
Proceeds from insurance income ope cf IFRSPrior1YearDuration-JPY
Proceeds from insurance income ope cf IFRSCurrentYearDuration100000000JPY
Payments into deposit money ope cf IFRSPrior1YearDuration-JPY
Payments into deposit money ope cf IFRSCurrentYearDuration-71000000JPY
Net cash provided by used in operating activities IFRSPrior1YearDuration2220534000JPY
Net cash provided by used in operating activities IFRSCurrentYearDuration-2913654000JPY
Net decrease increase in time deposits inv cf IFRSPrior1YearDuration25055000JPY
Net decrease increase in time deposits inv cf IFRSCurrentYearDuration-408037000JPY
Purchase of property plant and equipment inv cf IFRSPrior1YearDuration-92717000JPY
Purchase of property plant and equipment inv cf IFRSCurrentYearDuration-1259674000JPY
Proceeds from sale of property plant and equipment inv cf IFRSPrior1YearDuration29250000JPY
Proceeds from sale of property plant and equipment inv cf IFRSCurrentYearDuration11930000JPY
Purchase of intangible assets inv cf IFRSPrior1YearDuration-12505000JPY
Purchase of intangible assets inv cf IFRSCurrentYearDuration-19854000JPY
Payments for leasehold deposits and guarantee deposits inv cf IFRSPrior1YearDuration-558267000JPY
Payments for leasehold deposits and guarantee deposits inv cf IFRSCurrentYearDuration-492381000JPY
Proceeds from collection of leasehold deposits and guarantee deposits inv cf IFRSPrior1YearDuration511360000JPY
Proceeds from collection of leasehold deposits and guarantee deposits inv cf IFRSCurrentYearDuration428170000JPY
Payments for acquisition of subsidiaries inv cf IFRSPrior1YearDuration-1058133000JPY
Payments for acquisition of subsidiaries inv cf IFRSCurrentYearDuration-593141000JPY
Payment for sale of shares of subsidiary due to change in scope of consolidation inv cf IFRSPrior1YearDuration-JPY
Payment for sale of shares of subsidiary due to change in scope of consolidation inv cf IFRSCurrentYearDuration-3272000JPY
Other inv cf IFRSPrior1YearDuration15974000JPY
Other inv cf IFRSCurrentYearDuration30336000JPY
Net cash provided by used in investing activities IFRSPrior1YearDuration-1139983000JPY
Net cash provided by used in investing activities IFRSCurrentYearDuration-2305923000JPY
Net increase decrease in short term borrowings fin cf IFRSPrior1YearDuration-7473000JPY
Net increase decrease in short term borrowings fin cf IFRSCurrentYearDuration-JPY

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 · 21 of 21 passed
balance sheet identityconsolidated 2025-06-30pass
balance sheet identityconsolidated 2026-06-30pass
balance sheet identitynon_consolidated 2025-06-30pass rounding
balance sheet identitynon_consolidated 2026-06-30pass rounding
dei present pass
period resolution pass
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