Annual report

Period2024-07-01 → 2025-06-30
Filed2025-09-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 156
MetricValuePeriodScopeSource row
Revenue¥6.1bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥6.1bn2023-07-01 → 2024-06-30Cons.Net sales
Revenue¥6.1bn2022-07-01 → 2023-06-30vCons.Net sales (5-year summary)
Revenue¥5.6bn2021-07-01 → 2022-06-30vCons.Net sales (5-year summary)
Revenue¥5.4bn2020-07-01 → 2021-06-30dCons.Net sales (5-year summary)
Operating income¥460m2024-07-01 → 2025-06-30Cons.Operating income
Operating income¥524m2023-07-01 → 2024-06-30Cons.Operating income
Ordinary income¥454m2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥548m2023-07-01 → 2024-06-30Cons.Ordinary income
Ordinary income¥566m2022-07-01 → 2023-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥638m2021-07-01 → 2022-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥464m2020-07-01 → 2021-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥531m2024-07-01 → 2025-06-30Cons.Income before income taxes
Profit before tax¥345m2023-07-01 → 2024-06-30Cons.Income before income taxes
Net income (owners)¥308m2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥163m2023-07-01 → 2024-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥280m2022-07-01 → 2023-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥451m2021-07-01 → 2022-06-30vCons.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¥321m2024-07-01 → 2025-06-30Cons.Profit loss
Net income¥166m2023-07-01 → 2024-06-30Cons.Profit loss
Total assets¥6.3bnat 2025-06-30Cons.Assets
Total assets¥6.3bnat 2024-06-30Cons.Assets
Total assets¥5.7bnat 2023-06-30vCons.Total assets (5-year summary)
Total assets¥5.2bnat 2022-06-30vCons.Total assets (5-year summary)
Total assets¥4.7bnat 2021-06-30dCons.Total assets (5-year summary)
Total liabilities¥1.6bnat 2025-06-30Cons.Liabilities
Total liabilities¥2.0bnat 2024-06-30Cons.Liabilities
Net assets / equity¥4.6bnat 2025-06-30Cons.Net assets
Net assets / equity¥4.3bnat 2024-06-30Cons.Net assets
Net assets / equity¥4.2bnat 2023-06-30vCons.Net assets
Net assets / equity¥3.8bnat 2022-06-30vCons.Net assets (5-year summary)
Net assets / equity¥3.4bnat 2021-06-30dCons.Net assets (5-year summary)
Cash and deposits¥3.6bnat 2025-06-30Cons.Cash and deposits
Cash and deposits¥3.6bnat 2024-06-30Cons.Cash and deposits
Cash & equivalents¥3.6bnat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥3.6bnat 2024-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.8bnat 2023-06-30vCons.Cash and cash equivalents
Cash & equivalents¥2.9bnat 2022-06-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.9bnat 2021-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥491m2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥827m2023-07-01 → 2024-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥354m2022-07-01 → 2023-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥647m2021-07-01 → 2022-06-30vCons.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)
Investing cash flow−¥87m2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥293m2023-07-01 → 2024-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥159m2022-07-01 → 2023-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥514m2021-07-01 → 2022-06-30vCons.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)
Financing cash flow−¥421m2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥218m2023-07-01 → 2024-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥266m2022-07-01 → 2023-06-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥173m2021-07-01 → 2022-06-30vCons.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)
EPS (basic)¥62.642024-07-01 → 2025-06-30Cons.Basic earnings loss per share (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 → 2023-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥91.912021-07-01 → 2022-06-30vCons.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 (diluted)¥62.632024-07-01 → 2025-06-30Cons.Diluted earnings 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 → 2023-06-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥90.812021-07-01 → 2022-06-30vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥92.072020-07-01 → 2021-06-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥937.74at 2025-06-30Cons.Net assets 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 2023-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥763.51at 2022-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥680.28at 2021-06-30dCons.Net assets per share (5-year summary)
Equity ratio72.9%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio67.0%at 2024-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio71.7%at 2023-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio72.8%at 2022-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio71.7%at 2021-06-30dCons.Equity to asset ratio (5-year summary)
ROE7.0%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE4.0%2023-07-01 → 2024-06-30Cons.Rate of return on equity (5-year summary)
ROE7.2%2022-07-01 → 2023-06-30vCons.Rate of return on equity (5-year summary)
ROE12.6%2021-07-01 → 2022-06-30vCons.Rate of return on equity (5-year summary)
ROE14.8%2020-07-01 → 2021-06-30dCons.Rate of return on equity (5-year summary)
Employees230at 2025-06-30Cons.Number of employees
Employees227at 2024-06-30Cons.Number of employees
Employees239at 2023-06-30vCons.Number of employees
Employees205at 2022-06-30vCons.Number of employees
Employees170at 2021-06-30dCons.Number of employees
Revenue¥3.4bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥3.4bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥3.7bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥3.8bn2021-07-01 → 2022-06-30vStandaloneNet sales (5-year summary)
Revenue¥3.8bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Operating income¥334m2024-07-01 → 2025-06-30StandaloneOperating income
Operating income¥449m2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income¥330m2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥483m2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥505m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥603m2021-07-01 → 2022-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥455m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥387m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax¥302m2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income¥248m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥142m2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥260m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥384m2021-07-01 → 2022-06-30vStandaloneNet income loss (5-year summary)
Net income¥436m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Total assets¥5.3bnat 2025-06-30StandaloneAssets
Total assets¥5.3bnat 2024-06-30StandaloneAssets
Total assets¥4.7bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥4.6bnat 2022-06-30vStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2025-06-30StandaloneLiabilities
Total liabilities¥1.4bnat 2024-06-30StandaloneLiabilities
Net assets / equity¥4.2bnat 2025-06-30StandaloneNet assets
Net assets / equity¥3.9bnat 2024-06-30StandaloneNet assets
Net assets / equity¥3.8bnat 2023-06-30vStandaloneNet assets
Net assets / equity¥3.5bnat 2022-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥3.2bnat 2021-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥2.4bnat 2025-06-30StandaloneCash and deposits
Cash and deposits¥2.4bnat 2024-06-30StandaloneCash and deposits
EPS (basic)¥50.352024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.022023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥52.192022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥78.292021-07-01 → 2022-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥87.662020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥50.352024-07-01 → 2025-06-30StandaloneDiluted earnings 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 → 2023-06-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥77.352021-07-01 → 2022-06-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥86.362020-07-01 → 2021-06-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥222024-07-01 → 2025-06-30StandaloneDividend paid 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 → 2023-06-30vStandaloneDividend paid per share (5-year summary)
Net assets per share¥870.68at 2025-06-30StandaloneNet assets 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 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥715.88at 2022-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥646.31at 2021-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio79.9%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio74.2%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio81.7%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.9%at 2022-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio74.0%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE6.1%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE3.7%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE7.1%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE11.4%2021-07-01 → 2022-06-30vStandaloneRate of return on equity (5-year summary)
ROE14.5%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued5,062,600at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,062,600at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued5,062,600at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,026,400at 2022-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,012,200at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees120at 2025-06-30StandaloneNumber of employees
Employees117at 2024-06-30StandaloneNumber of employees
Employees126at 2023-06-30vStandaloneNumber of employees
Employees124at 2022-06-30vStandaloneNumber of employees
Employees123at 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 · 28
SegmentItemPeriodValue
Creator Platform Business Reportable Segmentsreportable segmentdepreciation2024-07-01 → 2025-06-30¥66m
Creator Platform Business Reportable Segmentsreportable segmentemployeesat 2025-06-30176 pure
Creator Platform Business Reportable Segmentsreportable segmentrevenue2024-07-01 → 2025-06-30¥5.6bn
Creator Platform Business Reportable Segmentsreportable segmentrevenue external2024-07-01 → 2025-06-30¥5.6bn
Creator Platform Business Reportable Segmentsreportable segmentsegment profit2024-07-01 → 2025-06-30¥440m
Creator Solution Business Reportable Segmentsreportable segmentdepreciation2024-07-01 → 2025-06-30¥12m
Creator Solution Business Reportable Segmentsreportable segmentemployeesat 2025-06-3027 pure
Creator Solution Business Reportable Segmentsreportable segmentrevenue2024-07-01 → 2025-06-30¥515m
Creator Solution Business Reportable Segmentsreportable segmentrevenue external2024-07-01 → 2025-06-30¥515m
Creator Solution Business Reportable Segmentsreportable segmentsegment profit2024-07-01 → 2025-06-30¥20m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-07-01 → 2025-06-30¥77m
Total Of Reportable Segments And Otherssegment totalrevenue2024-07-01 → 2025-06-30¥6.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-07-01 → 2025-06-30¥6.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-07-01 → 2025-06-30¥460m
Creator Platform Business Reportable Segmentsreportable segmentdepreciation2023-07-01 → 2024-06-30¥73m
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 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 segmentemployeesat 2025-06-3075 pure
Creator Solution Business Reportable Segmentsreportable segmentemployeesat 2025-06-3027 pure

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

All source rows · 1,518
ItemContextValueUnit
Net assetsPrior1YearInstant_CapitalStockMember50000000JPY
Net assetsPrior1YearInstant_CapitalSurplusMember1728347000JPY
Net assetsPrior1YearInstant_RetainedEarningsMember2452307000JPY
Net assetsPrior1YearInstant_TreasuryStockMember-122310000JPY
Net assetsPrior1YearInstant_ShareholdersEquityMember4108344000JPY
Purchase of treasury stockCurrentYearDuration_TreasuryStockMember-73000000JPY
Purchase of treasury stockCurrentYearDuration_ShareholdersEquityMember-73000000JPY
Disposal of treasury stockCurrentYearDuration_CapitalSurplusMember-2366000JPY
Disposal of treasury stockCurrentYearDuration_TreasuryStockMember44448000JPY
Disposal of treasury stockCurrentYearDuration_ShareholdersEquityMember42082000JPY
Dividends from surplusCurrentYearDuration_RetainedEarningsMember-68695000JPY
Dividends from surplusCurrentYearDuration_ShareholdersEquityMember-68695000JPY
Profit loss attributable to owners of parentCurrentYearDuration_RetainedEarningsMember307986000JPY
Profit loss attributable to owners of parentCurrentYearDuration_ShareholdersEquityMember307986000JPY
Total changes of items during the periodCurrentYearDuration_CapitalStockMember-JPY
Total changes of items during the periodCurrentYearDuration_CapitalSurplusMember-2366000JPY
Total changes of items during the periodCurrentYearDuration_RetainedEarningsMember239290000JPY
Total changes of items during the periodCurrentYearDuration_TreasuryStockMember-28551000JPY
Total changes of items during the periodCurrentYearDuration_ShareholdersEquityMember208372000JPY
Net assetsCurrentYearInstant_CapitalStockMember50000000JPY
Net assetsCurrentYearInstant_CapitalSurplusMember1725981000JPY
Net assetsCurrentYearInstant_RetainedEarningsMember2691597000JPY
Net assetsCurrentYearInstant_TreasuryStockMember-150861000JPY
Net assetsCurrentYearInstant_ShareholdersEquityMember4316716000JPY
Net assetsPrior1YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember93157000JPY
Net assetsPrior1YearInstant_ValuationAndTranslationAdjustmentsMember93157000JPY
Net assetsPrior1YearInstant_NonControllingInterestsMember64501000JPY
Net assetsPrior1YearInstant4266003000JPY
Purchase of treasury stockCurrentYearDuration-73000000JPY
Disposal of treasury stockCurrentYearDuration42082000JPY
Dividends from surplusCurrentYearDuration-68695000JPY
Profit loss attributable to owners of parentCurrentYearDuration307986000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember150768000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationAndTranslationAdjustmentsMember150768000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonControllingInterestsMember13288000JPY
Net changes of items other than shareholders equityCurrentYearDuration164056000JPY
Total changes of items during the periodCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember150768000JPY
Total changes of items during the periodCurrentYearDuration_ValuationAndTranslationAdjustmentsMember150768000JPY
Total changes of items during the periodCurrentYearDuration_NonControllingInterestsMember13288000JPY
Total changes of items during the periodCurrentYearDuration372428000JPY
Net assetsCurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember243925000JPY
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember243925000JPY
Net assetsCurrentYearInstant_NonControllingInterestsMember77790000JPY
Net assetsCurrentYearInstant4638432000JPY
Income before income taxesPrior1YearDuration345112000JPY
Income before income taxesCurrentYearDuration530500000JPY
Depreciation and amortization ope cfPrior1YearDuration85529000JPY
Depreciation and amortization ope cfCurrentYearDuration77405000JPY
Amortization of goodwill ope cfPrior1YearDuration69814000JPY
Amortization of goodwill ope cfCurrentYearDuration71991000JPY

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 rounding
balance sheet identityconsolidated 2025-06-30pass rounding
balance sheet identitynon_consolidated 2024-06-30pass rounding
balance sheet identitynon_consolidated 2025-06-30pass rounding
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