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
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration-6665000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-2137000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration-1882000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration964000JPY
Increase decrease in provision for point card certificates ope cfPrior1YearDuration-595000JPY
Increase decrease in provision for point card certificates ope cfCurrentYearDuration-172000JPY
Increase decrease in refund liabilities ope cfPrior1YearDuration10654000JPY
Increase decrease in refund liabilities ope cfCurrentYearDuration-33943000JPY
Interest and dividends income ope cfPrior1YearDuration-9551000JPY
Interest and dividends income ope cfCurrentYearDuration-11607000JPY
Interest expenses ope cfPrior1YearDuration2847000JPY
Interest expenses ope cfCurrentYearDuration5856000JPY
Subsidy income2 ope cfPrior1YearDuration-2442000JPY
Subsidy income2 ope cfCurrentYearDuration-391000JPY
Share based compensation expenses ope cfPrior1YearDuration12110000JPY
Share based compensation expenses ope cfCurrentYearDuration17216000JPY
Penalty ope cfPrior1YearDuration8000000JPY
Penalty ope cfCurrentYearDuration4116000JPY
Compensation expenses ope cfPrior1YearDuration1962000JPY
Compensation expenses ope cfCurrentYearDuration313000JPY
Impairment loss ope cfPrior1YearDuration27105000JPY
Impairment loss ope cfCurrentYearDuration-JPY
Loss gain on valuation of investment securities ope cfPrior1YearDuration175476000JPY
Loss gain on valuation of investment securities ope cfCurrentYearDuration18809000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration64603000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration162120000JPY
Loss gain on transfer of business ope cfPrior1YearDuration-JPY
Loss gain on transfer of business ope cfCurrentYearDuration-19853000JPY
Decrease increase in inventories ope cfPrior1YearDuration33695000JPY
Decrease increase in inventories ope cfCurrentYearDuration-30873000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration-28655000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-29062000JPY
Increase decrease in provision for directors bonuses ope cfPrior1YearDuration1809000JPY
Increase decrease in provision for directors bonuses ope cfCurrentYearDuration5970000JPY
Increase decrease in advances received ope cfPrior1YearDuration-1948000JPY
Increase decrease in advances received ope cfCurrentYearDuration60970000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration24609000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration-23685000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration33664000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration-19730000JPY
Other net ope cfPrior1YearDuration17888000JPY
Other net ope cfCurrentYearDuration-86542000JPY
Subtotal ope cfPrior1YearDuration863141000JPY
Subtotal ope cfCurrentYearDuration698235000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration7803000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration13332000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-3279000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-5622000JPY
Proceeds from subsidy income2 ope cfPrior1YearDuration2442000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration391000JPY

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