Annual report

Period2023-07-01 → 2024-06-30
Filed2024-09-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 155
MetricValuePeriodScopeSource row
Revenue¥6.1bn2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥6.1bn2022-07-01 → 2023-06-30Cons.Net sales
Revenue¥5.6bn2021-07-01 → 2022-06-30dCons.Net sales (5-year summary)
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)
Operating income¥524m2023-07-01 → 2024-06-30Cons.Operating income
Operating income¥569m2022-07-01 → 2023-06-30Cons.Operating income
Ordinary income¥548m2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income¥566m2022-07-01 → 2023-06-30Cons.Ordinary income
Ordinary income¥638m2021-07-01 → 2022-06-30dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥345m2023-07-01 → 2024-06-30Cons.Income before income taxes
Profit before tax¥493m2022-07-01 → 2023-06-30Cons.Income before income taxes
Net income (owners)¥163m2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥280m2022-07-01 → 2023-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥451m2021-07-01 → 2022-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
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¥166m2023-07-01 → 2024-06-30Cons.Profit loss
Net income¥295m2022-07-01 → 2023-06-30Cons.Profit loss
Total assets¥6.3bnat 2024-06-30Cons.Assets
Total assets¥5.7bnat 2023-06-30Cons.Assets
Total assets¥5.2bnat 2022-06-30dCons.Total assets (5-year summary)
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 liabilities¥2.0bnat 2024-06-30Cons.Liabilities
Total liabilities¥1.5bnat 2023-06-30Cons.Liabilities
Net assets / equity¥4.3bnat 2024-06-30Cons.Net assets
Net assets / equity¥4.2bnat 2023-06-30Cons.Net assets
Net assets / equity¥3.8bnat 2022-06-30dCons.Net assets
Net assets / equity¥3.4bnat 2021-06-30dCons.Net assets (5-year summary)
Net assets / equity¥3.0bnat 2020-06-30dCons.Net assets (5-year summary)
Cash and deposits¥3.6bnat 2024-06-30Cons.Cash and deposits
Cash and deposits¥2.8bnat 2023-06-30Cons.Cash and deposits
Cash & equivalents¥3.6bnat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2023-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2022-06-30dCons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2021-06-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.0bnat 2020-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥827m2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥354m2022-07-01 → 2023-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥647m2021-07-01 → 2022-06-30dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥293m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥159m2022-07-01 → 2023-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥514m2021-07-01 → 2022-06-30dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥218m2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥266m2022-07-01 → 2023-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥173m2021-07-01 → 2022-06-30dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥33.342023-07-01 → 2024-06-30Cons.Basic earnings loss per share (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 → 2022-06-30dCons.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 (diluted)¥33.312023-07-01 → 2024-06-30Cons.Diluted earnings 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 → 2022-06-30dCons.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)
Net assets per share¥856.25at 2024-06-30Cons.Net assets 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 2022-06-30dCons.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)
Equity ratio67.0%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio71.7%at 2023-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio72.8%at 2022-06-30dCons.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)
ROE4.0%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
ROE7.2%2022-07-01 → 2023-06-30Cons.Rate of return on equity (5-year summary)
ROE12.6%2021-07-01 → 2022-06-30dCons.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)
Employees227at 2024-06-30Cons.Number of employees
Employees239at 2023-06-30Cons.Number of employees
Employees205at 2022-06-30dCons.Number of employees
Employees170at 2021-06-30dCons.Number of employees
Employees203at 2020-06-30dCons.Number of employees
Revenue¥3.4bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥3.7bn2022-07-01 → 2023-06-30StandaloneNet sales
Revenue¥3.8bn2021-07-01 → 2022-06-30dStandaloneNet sales (5-year summary)
Revenue¥3.8bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Revenue¥3.6bn2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Operating income¥449m2023-07-01 → 2024-06-30StandaloneOperating income
Operating income¥500m2022-07-01 → 2023-06-30StandaloneOperating income
Ordinary income¥483m2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥505m2022-07-01 → 2023-06-30StandaloneOrdinary income
Ordinary income¥603m2021-07-01 → 2022-06-30dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥302m2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Profit before tax¥432m2022-07-01 → 2023-06-30StandaloneIncome before income taxes
Net income¥142m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥260m2022-07-01 → 2023-06-30StandaloneProfit loss
Net income¥384m2021-07-01 → 2022-06-30dStandaloneNet income loss (5-year summary)
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)
Total assets¥5.3bnat 2024-06-30StandaloneAssets
Total assets¥4.7bnat 2023-06-30StandaloneAssets
Total assets¥4.6bnat 2022-06-30dStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.4bnat 2024-06-30StandaloneLiabilities
Total liabilities¥854mat 2023-06-30StandaloneLiabilities
Net assets / equity¥3.9bnat 2024-06-30StandaloneNet assets
Net assets / equity¥3.8bnat 2023-06-30StandaloneNet assets
Net assets / equity¥3.5bnat 2022-06-30dStandaloneNet assets
Net assets / equity¥3.2bnat 2021-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥2.8bnat 2020-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥2.4bnat 2024-06-30StandaloneCash and deposits
Cash and deposits¥1.8bnat 2023-06-30StandaloneCash and deposits
EPS (basic)¥29.022023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥52.192022-07-01 → 2023-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥78.292021-07-01 → 2022-06-30dStandaloneBasic 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 (diluted)¥28.992023-07-01 → 2024-06-30StandaloneDiluted earnings 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 → 2022-06-30dStandaloneDiluted 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)
Dividend per share¥142023-07-01 → 2024-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥122022-07-01 → 2023-06-30StandaloneDividend paid per share (5-year summary)
Net assets per share¥802.1at 2024-06-30StandaloneNet assets 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 2022-06-30dStandaloneNet 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)
Equity ratio74.2%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio81.7%at 2023-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.9%at 2022-06-30dStandaloneEquity 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)
ROE3.7%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE7.1%2022-07-01 → 2023-06-30StandaloneRate of return on equity (5-year summary)
ROE11.4%2021-07-01 → 2022-06-30dStandaloneRate 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)
Shares issued5,062,600at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,062,600at 2023-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,026,400at 2022-06-30dStandaloneTotal 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)
Employees117at 2024-06-30StandaloneNumber of employees
Employees126at 2023-06-30StandaloneNumber of employees
Employees124at 2022-06-30dStandaloneNumber of employees
Employees123at 2021-06-30dStandaloneNumber of employees
Employees127at 2020-06-30dStandaloneNumber 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 segmentdepreciation2023-07-01 → 2024-06-30¥73m
Creator Platform Business Reportable Segmentsreportable segmentemployeesat 2024-06-30174 pure
Creator Platform Business Reportable Segmentsreportable segmentrevenue2023-07-01 → 2024-06-30¥5.5bn
Creator Platform Business Reportable Segmentsreportable segmentrevenue external2023-07-01 → 2024-06-30¥5.5bn
Creator Platform Business Reportable Segmentsreportable segmentsegment profit2023-07-01 → 2024-06-30¥431m
Creator Solution Business Reportable Segmentsreportable segmentdepreciation2023-07-01 → 2024-06-30¥12m
Creator Solution Business Reportable Segmentsreportable segmentemployeesat 2024-06-3027 pure
Creator Solution Business Reportable Segmentsreportable segmentrevenue2023-07-01 → 2024-06-30¥624m
Creator Solution Business Reportable Segmentsreportable segmentrevenue external2023-07-01 → 2024-06-30¥624m
Creator Solution Business Reportable Segmentsreportable segmentsegment profit2023-07-01 → 2024-06-30¥92m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-07-01 → 2024-06-30¥86m
Total Of Reportable Segments And Otherssegment totalrevenue2023-07-01 → 2024-06-30¥6.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-07-01 → 2024-06-30¥6.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-07-01 → 2024-06-30¥524m
Creator Platform Business Reportable Segmentsreportable segmentdepreciation2022-07-01 → 2023-06-30¥60m
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 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 segmentemployeesat 2024-06-3072 pure
Creator Solution Business Reportable Segmentsreportable segmentemployeesat 2024-06-3027 pure

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

All source rows · 1,508
ItemContextValueUnit
Noncurrent assetsPrior1YearInstant1639396000JPY
Noncurrent assetsCurrentYearInstant1550984000JPY
AssetsPrior1YearInstant5661746000JPY
AssetsCurrentYearInstant6269107000JPY
Accounts payable tradePrior1YearInstant327200000JPY
Accounts payable tradeCurrentYearInstant298620000JPY
Electronically recorded obligations operating clPrior1YearInstant52617000JPY
Electronically recorded obligations operating clCurrentYearInstant55735000JPY
Current portion of bondsPrior1YearInstant20000000JPY
Current portion of bondsCurrentYearInstant-JPY
Current portion of long term loans payablePrior1YearInstant154652000JPY
Current portion of long term loans payableCurrentYearInstant253832000JPY
Accounts payable otherPrior1YearInstant108153000JPY
Accounts payable otherCurrentYearInstant164226000JPY
Accrued expensesPrior1YearInstant75463000JPY
Accrued expensesCurrentYearInstant109954000JPY
Income taxes payablePrior1YearInstant582000JPY
Income taxes payableCurrentYearInstant123425000JPY
Provision for bonusesPrior1YearInstant22779000JPY
Provision for bonusesCurrentYearInstant20897000JPY
Provision for point card certificates clPrior1YearInstant6408000JPY
Provision for point card certificates clCurrentYearInstant5812000JPY
Refund liabilities clPrior1YearInstant56224000JPY
Refund liabilities clCurrentYearInstant66879000JPY
Provision for directors bonusesPrior1YearInstant-JPY
Provision for directors bonusesCurrentYearInstant1809000JPY
Other clPrior1YearInstant223033000JPY
Other clCurrentYearInstant239786000JPY
Current liabilitiesPrior1YearInstant1047115000JPY
Current liabilitiesCurrentYearInstant1340979000JPY
Long term loans payablePrior1YearInstant263323000JPY
Long term loans payableCurrentYearInstant494491000JPY
Deferred tax liabilitiesPrior1YearInstant22386000JPY
Deferred tax liabilitiesCurrentYearInstant13487000JPY
Provision for directors retirement benefitsPrior1YearInstant114000JPY
Provision for directors retirement benefitsCurrentYearInstant114000JPY
Asset retirement obligations nclPrior1YearInstant53726000JPY
Asset retirement obligations nclCurrentYearInstant53940000JPY
Other nclPrior1YearInstant102317000JPY
Other nclCurrentYearInstant100090000JPY
Noncurrent liabilitiesPrior1YearInstant441867000JPY
Noncurrent liabilitiesCurrentYearInstant662123000JPY
LiabilitiesPrior1YearInstant1488983000JPY
LiabilitiesCurrentYearInstant2003103000JPY
Capital stockPrior1YearInstant50000000JPY
Capital stockCurrentYearInstant50000000JPY
Capital surplusPrior1YearInstant1730465000JPY
Capital surplusCurrentYearInstant1728347000JPY
Retained earningsPrior1YearInstant2358508000JPY
Retained earningsCurrentYearInstant2452307000JPY

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 2023-06-30pass rounding
balance sheet identityconsolidated 2024-06-30pass rounding
balance sheet identitynon_consolidated 2023-06-30pass rounding
balance sheet identitynon_consolidated 2024-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-06-30pass
statement vs summary · net assetsconsolidated 2023-06-30pass
statement vs summary · net assetsconsolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2022-06-30pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net income attributable to parentconsolidated 2022-07-01/2023-06-30pass
statement vs summary · net income attributable to parentconsolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flowconsolidated 2022-07-01/2023-06-30pass
statement vs summary · operating cash flowconsolidated 2023-07-01/2024-06-30pass
statement vs summary · revenueconsolidated 2022-07-01/2023-06-30pass
statement vs summary · revenueconsolidated 2023-07-01/2024-06-30pass
statement vs summary · revenuenon_consolidated 2022-07-01/2023-06-30pass
statement vs summary · revenuenon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · total assetsconsolidated 2023-06-30pass
statement vs summary · total assetsconsolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2023-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass