Annual report

Period2022-07-01 → 2023-06-30
Filed2023-09-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 154
MetricValuePeriodScopeSource row
Revenue¥6.1bn2022-07-01 → 2023-06-30Cons.Net sales
Revenue¥5.6bn2021-07-01 → 2022-06-30Cons.Net sales
Revenue¥5.4bn2020-07-01 → 2021-06-30dCons.Net sales (5-year summary)
Revenue¥5.3bn2019-07-01 → 2020-06-30dCons.Net sales (5-year summary)
Revenue¥5.2bn2018-07-01 → 2019-06-30dCons.Net sales (5-year summary)
Operating income¥569m2022-07-01 → 2023-06-30Cons.Operating income
Operating income¥638m2021-07-01 → 2022-06-30Cons.Operating income
Ordinary income¥566m2022-07-01 → 2023-06-30Cons.Ordinary income
Ordinary income¥638m2021-07-01 → 2022-06-30Cons.Ordinary income
Ordinary income¥464m2020-07-01 → 2021-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥278m2019-07-01 → 2020-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥314m2018-07-01 → 2019-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥493m2022-07-01 → 2023-06-30Cons.Income before income taxes
Profit before tax¥638m2021-07-01 → 2022-06-30Cons.Income before income taxes
Net income (owners)¥280m2022-07-01 → 2023-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥451m2021-07-01 → 2022-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥465m2020-07-01 → 2021-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥104m2019-07-01 → 2020-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥194m2018-07-01 → 2019-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥295m2022-07-01 → 2023-06-30Cons.Profit loss
Net income¥455m2021-07-01 → 2022-06-30Cons.Profit loss
Total assets¥5.7bnat 2023-06-30Cons.Assets
Total assets¥5.2bnat 2022-06-30Cons.Assets
Total assets¥4.7bnat 2021-06-30dCons.Total assets (5-year summary)
Total assets¥4.0bnat 2020-06-30dCons.Total assets (5-year summary)
Total assets¥3.2bnat 2019-06-30dCons.Total assets (5-year summary)
Total liabilities¥1.5bnat 2023-06-30Cons.Liabilities
Total liabilities¥1.3bnat 2022-06-30Cons.Liabilities
Net assets / equity¥4.2bnat 2023-06-30Cons.Net assets
Net assets / equity¥3.8bnat 2022-06-30Cons.Net assets
Net assets / equity¥3.4bnat 2021-06-30dCons.Net assets
Net assets / equity¥3.0bnat 2020-06-30dCons.Net assets (5-year summary)
Net assets / equity¥2.4bnat 2019-06-30dCons.Net assets (5-year summary)
Cash and deposits¥2.8bnat 2023-06-30Cons.Cash and deposits
Cash and deposits¥2.9bnat 2022-06-30Cons.Cash and deposits
Cash & equivalents¥2.8bnat 2023-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2022-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2021-06-30dCons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2020-06-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.5bnat 2019-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥354m2022-07-01 → 2023-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥647m2021-07-01 → 2022-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥376m2020-07-01 → 2021-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥361m2019-07-01 → 2020-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥304m2018-07-01 → 2019-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥159m2022-07-01 → 2023-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥514m2021-07-01 → 2022-06-30Cons.Net cash provided by used in investment activities
Investing cash flow¥157m2020-07-01 → 2021-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥443m2019-07-01 → 2020-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥252m2018-07-01 → 2019-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥266m2022-07-01 → 2023-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥173m2021-07-01 → 2022-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥356m2020-07-01 → 2021-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥570m2019-07-01 → 2020-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥396m2018-07-01 → 2019-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥56.312022-07-01 → 2023-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥91.912021-07-01 → 2022-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥93.462020-07-01 → 2021-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥21.352019-07-01 → 2020-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥41.212018-07-01 → 2019-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥56.122022-07-01 → 2023-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥90.812021-07-01 → 2022-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥92.072020-07-01 → 2021-06-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥21.012019-07-01 → 2020-06-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥40.452018-07-01 → 2019-06-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥829.59at 2023-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥763.51at 2022-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥680.28at 2021-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥583.26at 2020-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥518.71at 2019-06-30dCons.Net assets per share (5-year summary)
Equity ratio71.7%at 2023-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio72.8%at 2022-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio71.7%at 2021-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio72.8%at 2020-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio71.0%at 2019-06-30dCons.Equity to asset ratio (5-year summary)
ROE7.2%2022-07-01 → 2023-06-30Cons.Rate of return on equity (5-year summary)
ROE12.6%2021-07-01 → 2022-06-30Cons.Rate of return on equity (5-year summary)
ROE14.8%2020-07-01 → 2021-06-30dCons.Rate of return on equity (5-year summary)
ROE4.0%2019-07-01 → 2020-06-30dCons.Rate of return on equity (5-year summary)
ROE8.1%2018-07-01 → 2019-06-30dCons.Rate of return on equity (5-year summary)
Employees239at 2023-06-30Cons.Number of employees
Employees205at 2022-06-30Cons.Number of employees
Employees170at 2021-06-30dCons.Number of employees
Employees203at 2020-06-30dCons.Number of employees
Employees192at 2019-06-30dCons.Number of employees
Revenue¥3.7bn2022-07-01 → 2023-06-30StandaloneNet sales
Revenue¥3.8bn2021-07-01 → 2022-06-30StandaloneNet sales
Revenue¥3.8bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Revenue¥3.6bn2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Revenue¥3.4bn2018-07-01 → 2019-06-30dStandaloneNet sales (5-year summary)
Operating income¥500m2022-07-01 → 2023-06-30StandaloneOperating income
Operating income¥578m2021-07-01 → 2022-06-30StandaloneOperating income
Ordinary income¥505m2022-07-01 → 2023-06-30StandaloneOrdinary income
Ordinary income¥603m2021-07-01 → 2022-06-30StandaloneOrdinary income
Ordinary income¥455m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥268m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥313m2018-07-01 → 2019-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥432m2022-07-01 → 2023-06-30StandaloneIncome before income taxes
Profit before tax¥567m2021-07-01 → 2022-06-30StandaloneIncome before income taxes
Net income¥260m2022-07-01 → 2023-06-30StandaloneProfit loss
Net income¥384m2021-07-01 → 2022-06-30StandaloneProfit loss
Net income¥436m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Net income¥45m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Net income¥196m2018-07-01 → 2019-06-30dStandaloneNet income loss (5-year summary)
Total assets¥4.7bnat 2023-06-30StandaloneAssets
Total assets¥4.6bnat 2022-06-30StandaloneAssets
Total assets¥4.3bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2019-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥854mat 2023-06-30StandaloneLiabilities
Total liabilities¥1.1bnat 2022-06-30StandaloneLiabilities
Net assets / equity¥3.8bnat 2023-06-30StandaloneNet assets
Net assets / equity¥3.5bnat 2022-06-30StandaloneNet assets
Net assets / equity¥3.2bnat 2021-06-30dStandaloneNet assets
Net assets / equity¥2.8bnat 2020-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥2.2bnat 2019-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.8bnat 2023-06-30StandaloneCash and deposits
Cash and deposits¥2.4bnat 2022-06-30StandaloneCash and deposits
EPS (basic)¥52.192022-07-01 → 2023-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥78.292021-07-01 → 2022-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥87.662020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥9.252019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.692018-07-01 → 2019-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥52.022022-07-01 → 2023-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥77.352021-07-01 → 2022-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥86.362020-07-01 → 2021-06-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥9.12019-07-01 → 2020-06-30dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥40.922018-07-01 → 2019-06-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥122022-07-01 → 2023-06-30StandaloneDividend paid per share (5-year summary)
Net assets per share¥777.43at 2023-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥715.88at 2022-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥646.31at 2021-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥558.54at 2020-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥504.27at 2019-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio81.7%at 2023-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.9%at 2022-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio74.0%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio83.5%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio81.0%at 2019-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE7.1%2022-07-01 → 2023-06-30StandaloneRate of return on equity (5-year summary)
ROE11.4%2021-07-01 → 2022-06-30StandaloneRate of return on equity (5-year summary)
ROE14.5%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
ROE1.8%2019-07-01 → 2020-06-30dStandaloneRate of return on equity (5-year summary)
ROE8.4%2018-07-01 → 2019-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued5,062,600at 2023-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,026,400at 2022-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,012,200at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,006,200at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued4,994,300at 2019-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees126at 2023-06-30StandaloneNumber of employees
Employees124at 2022-06-30StandaloneNumber of employees
Employees123at 2021-06-30dStandaloneNumber of employees
Employees127at 2020-06-30dStandaloneNumber of employees
Employees125at 2019-06-30dStandaloneNumber 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 · 28
SegmentItemPeriodValue
Creator Platform Business Reportable Segmentsreportable segmentdepreciation2022-07-01 → 2023-06-30¥60m
Creator Platform Business Reportable Segmentsreportable segmentemployeesat 2023-06-30186 pure
Creator Platform Business Reportable Segmentsreportable segmentrevenue2022-07-01 → 2023-06-30¥5.4bn
Creator Platform Business Reportable Segmentsreportable segmentrevenue external2022-07-01 → 2023-06-30¥5.4bn
Creator Platform Business Reportable Segmentsreportable segmentsegment profit2022-07-01 → 2023-06-30¥440m
Creator Solution Business Reportable Segmentsreportable segmentdepreciation2022-07-01 → 2023-06-30¥13m
Creator Solution Business Reportable Segmentsreportable segmentemployeesat 2023-06-3027 pure
Creator Solution Business Reportable Segmentsreportable segmentrevenue2022-07-01 → 2023-06-30¥641m
Creator Solution Business Reportable Segmentsreportable segmentrevenue external2022-07-01 → 2023-06-30¥641m
Creator Solution Business Reportable Segmentsreportable segmentsegment profit2022-07-01 → 2023-06-30¥129m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-07-01 → 2023-06-30¥72m
Total Of Reportable Segments And Otherssegment totalrevenue2022-07-01 → 2023-06-30¥6.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-07-01 → 2023-06-30¥6.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-07-01 → 2023-06-30¥569m
Creator Platform Business Reportable Segmentsreportable segmentdepreciation2021-07-01 → 2022-06-30¥37m
Creator Platform Business Reportable Segmentsreportable segmentrevenue2021-07-01 → 2022-06-30¥4.8bn
Creator Platform Business Reportable Segmentsreportable segmentrevenue external2021-07-01 → 2022-06-30¥4.8bn
Creator Platform Business Reportable Segmentsreportable segmentsegment profit2021-07-01 → 2022-06-30¥483m
Creator Solution Business Reportable Segmentsreportable segmentdepreciation2021-07-01 → 2022-06-30¥12m
Creator Solution Business Reportable Segmentsreportable segmentrevenue2021-07-01 → 2022-06-30¥775m
Creator Solution Business Reportable Segmentsreportable segmentrevenue external2021-07-01 → 2022-06-30¥775m
Creator Solution Business Reportable Segmentsreportable segmentsegment profit2021-07-01 → 2022-06-30¥155m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-07-01 → 2022-06-30¥49m
Total Of Reportable Segments And Otherssegment totalrevenue2021-07-01 → 2022-06-30¥5.6bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-07-01 → 2022-06-30¥5.6bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-07-01 → 2022-06-30¥638m
Creator Platform Business Reportable Segmentsreportable segmentemployeesat 2023-06-3081 pure
Creator Solution Business Reportable Segmentsreportable segmentemployeesat 2023-06-3027 pure

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

All source rows · 1,464
ItemContextValueUnit
Income taxes payablePrior1YearInstant106568000JPY
Income taxes payableCurrentYearInstant582000JPY
Provision for bonusesPrior1YearInstant10790000JPY
Provision for bonusesCurrentYearInstant22779000JPY
Provision for point card certificates clPrior1YearInstant6351000JPY
Provision for point card certificates clCurrentYearInstant6408000JPY
Refund liabilities clPrior1YearInstant55780000JPY
Refund liabilities clCurrentYearInstant56224000JPY
Other clPrior1YearInstant180850000JPY
Other clCurrentYearInstant223033000JPY
Current liabilitiesPrior1YearInstant1057439000JPY
Current liabilitiesCurrentYearInstant1047115000JPY
Long term loans payablePrior1YearInstant220000000JPY
Long term loans payableCurrentYearInstant263323000JPY
Deferred tax liabilitiesPrior1YearInstant-JPY
Deferred tax liabilitiesCurrentYearInstant22386000JPY
Provision for directors retirement benefitsPrior1YearInstant114000JPY
Provision for directors retirement benefitsCurrentYearInstant114000JPY
Asset retirement obligations nclPrior1YearInstant41093000JPY
Asset retirement obligations nclCurrentYearInstant53726000JPY
Other nclPrior1YearInstant22060000JPY
Other nclCurrentYearInstant102317000JPY
Noncurrent liabilitiesPrior1YearInstant283268000JPY
Noncurrent liabilitiesCurrentYearInstant441867000JPY
LiabilitiesPrior1YearInstant1340708000JPY
LiabilitiesCurrentYearInstant1488983000JPY
Capital stockPrior1YearInstant883053000JPY
Capital stockCurrentYearInstant50000000JPY
Capital surplusPrior1YearInstant884975000JPY
Capital surplusCurrentYearInstant1730465000JPY
Retained earningsPrior1YearInstant2078309000JPY
Retained earningsCurrentYearInstant2358508000JPY
Treasury stockPrior1YearInstant-85537000JPY
Treasury stockCurrentYearInstant-133632000JPY
Shareholders equityPrior1YearInstant3760800000JPY
Shareholders equityCurrentYearInstant4005341000JPY
Valuation difference on available for sale securitiesPrior1YearInstant1797000JPY
Valuation difference on available for sale securitiesCurrentYearInstant53410000JPY
Valuation and translation adjustmentsPrior1YearInstant1797000JPY
Valuation and translation adjustmentsCurrentYearInstant53410000JPY
Non controlling interestsPrior1YearInstant66101000JPY
Non controlling interestsCurrentYearInstant114011000JPY
Net assetsPrior1YearInstant3828699000JPY
Net assetsCurrentYearInstant4172762000JPY
Liabilities and net assetsPrior1YearInstant5169407000JPY
Liabilities and net assetsCurrentYearInstant5661746000JPY
Net salesPrior1YearDuration5574194000JPY
Net salesCurrentYearDuration6072191000JPY
Cost of salesPrior1YearDuration3046916000JPY
Cost of salesCurrentYearDuration3359020000JPY

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 2022-06-30pass
balance sheet identityconsolidated 2023-06-30pass rounding
balance sheet identitynon_consolidated 2022-06-30pass rounding
balance sheet identitynon_consolidated 2023-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-06-30pass
statement vs summary · net assetsconsolidated 2022-06-30pass
statement vs summary · net assetsconsolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2021-06-30pass
statement vs summary · net assetsnon_consolidated 2022-06-30pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net income attributable to parentconsolidated 2021-07-01/2022-06-30pass
statement vs summary · net income attributable to parentconsolidated 2022-07-01/2023-06-30pass
statement vs summary · operating cash flowconsolidated 2021-07-01/2022-06-30pass
statement vs summary · operating cash flowconsolidated 2022-07-01/2023-06-30pass
statement vs summary · revenueconsolidated 2021-07-01/2022-06-30pass
statement vs summary · revenueconsolidated 2022-07-01/2023-06-30pass
statement vs summary · revenuenon_consolidated 2021-07-01/2022-06-30pass
statement vs summary · revenuenon_consolidated 2022-07-01/2023-06-30pass
statement vs summary · total assetsconsolidated 2022-06-30pass
statement vs summary · total assetsconsolidated 2023-06-30pass
statement vs summary · total assetsnon_consolidated 2022-06-30pass
statement vs summary · total assetsnon_consolidated 2023-06-30pass