Annual report

Period2025-07-01 → 2026-06-30
Filed2026-09-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥7.5bn2025-07-01 → 2026-06-30Cons.Net sales
Revenue¥8.9bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥9.5bn2023-07-01 → 2024-06-30vCons.Net sales (5-year summary)
Revenue¥8.1bn2022-07-01 → 2023-06-30vCons.Net sales (5-year summary)
Revenue¥6.3bn2021-07-01 → 2022-06-30vCons.Net sales (5-year summary)
Operating income¥500m2025-07-01 → 2026-06-30Cons.Operating income
Operating income¥1.5bn2024-07-01 → 2025-06-30Cons.Operating income
Ordinary income¥573m2025-07-01 → 2026-06-30Cons.Ordinary income
Ordinary income¥1.5bn2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥1.8bn2023-07-01 → 2024-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.4bn2022-07-01 → 2023-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥992m2021-07-01 → 2022-06-30vCons.Ordinary income loss (5-year summary)
Profit before tax¥628m2025-07-01 → 2026-06-30Cons.Income before income taxes
Profit before tax¥1.5bn2024-07-01 → 2025-06-30Cons.Income before income taxes
Net income (owners)¥328m2025-07-01 → 2026-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥970m2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.2bn2023-07-01 → 2024-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥867m2022-07-01 → 2023-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥795m2021-07-01 → 2022-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥328m2025-07-01 → 2026-06-30Cons.Profit loss
Net income¥970m2024-07-01 → 2025-06-30Cons.Profit loss
Total assets¥10.5bnat 2026-06-30Cons.Assets
Total assets¥10.0bnat 2025-06-30Cons.Assets
Total assets¥10.3bnat 2024-06-30vCons.Total assets (5-year summary)
Total assets¥8.9bnat 2023-06-30vCons.Total assets (5-year summary)
Total assets¥7.4bnat 2022-06-30vCons.Total assets (5-year summary)
Total liabilities¥2.5bnat 2026-06-30Cons.Liabilities
Total liabilities¥2.5bnat 2025-06-30Cons.Liabilities
Net assets / equity¥8.0bnat 2026-06-30Cons.Net assets
Net assets / equity¥7.5bnat 2025-06-30Cons.Net assets
Net assets / equity¥7.0bnat 2024-06-30vCons.Net assets
Net assets / equity¥5.6bnat 2023-06-30vCons.Net assets (5-year summary)
Net assets / equity¥5.0bnat 2022-06-30vCons.Net assets (5-year summary)
Cash and deposits¥3.2bnat 2026-06-30Cons.Cash and deposits
Cash and deposits¥2.5bnat 2025-06-30Cons.Cash and deposits
Cash & equivalents¥3.1bnat 2026-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.4bnat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.4bnat 2024-06-30vCons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2023-06-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.0bnat 2022-06-30vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥757m2025-07-01 → 2026-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥515m2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥2.3bn2023-07-01 → 2024-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥365m2022-07-01 → 2023-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥152m2021-07-01 → 2022-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥91m2025-07-01 → 2026-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥134m2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥183m2023-07-01 → 2024-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥50m2022-07-01 → 2023-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥87m2021-07-01 → 2022-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥302m2025-07-01 → 2026-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥309m2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.8bn2023-07-01 → 2024-06-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥309m2022-07-01 → 2023-06-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥206m2021-07-01 → 2022-06-30vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥47.062025-07-01 → 2026-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥138.92024-07-01 → 2025-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥166.612023-07-01 → 2024-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥123.052022-07-01 → 2023-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥112.782021-07-01 → 2022-06-30vCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1,148.62at 2026-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,076.21at 2025-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,000.75at 2024-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥798.75at 2023-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥705.07at 2022-06-30vCons.Net assets per share (5-year summary)
Equity ratio75.8%at 2026-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio74.9%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio68.3%at 2024-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio63.4%at 2023-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio67.0%at 2022-06-30vCons.Equity to asset ratio (5-year summary)
ROE4.2%2025-07-01 → 2026-06-30Cons.Rate of return on equity (5-year summary)
ROE13.4%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE18.2%2023-07-01 → 2024-06-30vCons.Rate of return on equity (5-year summary)
ROE16.4%2022-07-01 → 2023-06-30vCons.Rate of return on equity (5-year summary)
ROE17.8%2021-07-01 → 2022-06-30vCons.Rate of return on equity (5-year summary)
Employees227at 2026-06-30Cons.Number of employees
Employees223at 2025-06-30Cons.Number of employees
Employees219at 2024-06-30vCons.Number of employees
Employees221at 2023-06-30vCons.Number of employees
Employees197at 2022-06-30vCons.Number of employees
Revenue¥4.4bn2025-07-01 → 2026-06-30StandaloneNet sales
Revenue¥5.8bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥5.1bn2023-07-01 → 2024-06-30vStandaloneNet sales (5-year summary)
Revenue¥4.2bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥3.4bn2021-07-01 → 2022-06-30vStandaloneNet sales (5-year summary)
Operating income−¥134m2025-07-01 → 2026-06-30StandaloneOperating income
Operating income¥974m2024-07-01 → 2025-06-30StandaloneOperating income
Ordinary income¥151m2025-07-01 → 2026-06-30StandaloneOrdinary income
Ordinary income¥1.4bn2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥1.2bn2023-07-01 → 2024-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥982m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥988m2021-07-01 → 2022-06-30vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥204m2025-07-01 → 2026-06-30StandaloneIncome before income taxes
Profit before tax¥1.4bn2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Net income¥117m2025-07-01 → 2026-06-30StandaloneProfit loss
Net income¥1.0bn2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥849m2023-07-01 → 2024-06-30vStandaloneNet income loss (5-year summary)
Net income¥494m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥690m2021-07-01 → 2022-06-30vStandaloneNet income loss (5-year summary)
Total assets¥6.6bnat 2026-06-30StandaloneAssets
Total assets¥7.5bnat 2025-06-30StandaloneAssets
Total assets¥6.7bnat 2024-06-30vStandaloneTotal assets (5-year summary)
Total assets¥5.4bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥4.9bnat 2022-06-30vStandaloneTotal assets (5-year summary)
Total liabilities¥1.0bnat 2026-06-30StandaloneLiabilities
Total liabilities¥1.8bnat 2025-06-30StandaloneLiabilities
Net assets / equity¥5.5bnat 2026-06-30StandaloneNet assets
Net assets / equity¥5.7bnat 2025-06-30StandaloneNet assets
Net assets / equity¥4.9bnat 2024-06-30vStandaloneNet assets
Net assets / equity¥4.1bnat 2023-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥3.8bnat 2022-06-30vStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2026-06-30StandaloneCash and deposits
Cash and deposits¥1.6bnat 2025-06-30StandaloneCash and deposits
EPS (basic)¥16.772025-07-01 → 2026-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥146.442024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥122.942023-07-01 → 2024-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥70.12022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥97.862021-07-01 → 2022-06-30vStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥352025-07-01 → 2026-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥352024-07-01 → 2025-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥342023-07-01 → 2024-06-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥232022-07-01 → 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¥799.5at 2026-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥821.62at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥703.83at 2024-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥581.77at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥532.88at 2022-06-30vStandaloneNet assets per share (5-year summary)
Equity ratio84.4%at 2026-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.5%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio73.2%at 2024-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.4%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.2%at 2022-06-30vStandaloneEquity to asset ratio (5-year summary)
ROE2.1%2025-07-01 → 2026-06-30StandaloneRate of return on equity (5-year summary)
ROE19.2%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE18.8%2023-07-01 → 2024-06-30vStandaloneRate of return on equity (5-year summary)
ROE12.6%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE19.9%2021-07-01 → 2022-06-30vStandaloneRate of return on equity (5-year summary)
Shares issued7,078,400at 2026-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued7,078,400at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued7,078,400at 2024-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued7,078,400at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued7,078,400at 2022-06-30vStandaloneTotal number of issued shares (5-year summary)
Employees99at 2026-06-30StandaloneNumber of employees
Employees93at 2025-06-30StandaloneNumber of employees
Employees93at 2024-06-30vStandaloneNumber of employees
Employees94at 2023-06-30vStandaloneNumber of employees
Employees93at 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 · 32
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2025-07-01 → 2026-06-30¥21m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2025-07-01 → 2026-06-30−¥593m
Energyreportable segmentdepreciation2025-07-01 → 2026-06-30¥100m
Energyreportable segmentemployeesat 2026-06-3022 pure
Energyreportable segmentrevenue2025-07-01 → 2026-06-30¥4.5bn
Energyreportable segmentrevenue external2025-07-01 → 2026-06-30¥4.5bn
Energyreportable segmentsegment profit2025-07-01 → 2026-06-30¥928m
Waterreportable segmentdepreciation2025-07-01 → 2026-06-30¥22m
Waterreportable segmentemployeesat 2026-06-3073 pure
Waterreportable segmentrevenue2025-07-01 → 2026-06-30¥3.0bn
Waterreportable segmentrevenue external2025-07-01 → 2026-06-30¥3.0bn
Waterreportable segmentsegment profit2025-07-01 → 2026-06-30¥164m
—segment totaldepreciation2025-07-01 → 2026-06-30¥121m
—segment totalrevenue2025-07-01 → 2026-06-30¥7.5bn
—segment totalrevenue external2025-07-01 → 2026-06-30¥7.5bn
—segment totalsegment profit2025-07-01 → 2026-06-30¥1.1bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2024-07-01 → 2025-06-30¥37m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-07-01 → 2025-06-30−¥709m
Energyreportable segmentdepreciation2024-07-01 → 2025-06-30¥102m
Energyreportable segmentrevenue2024-07-01 → 2025-06-30¥5.8bn
Energyreportable segmentrevenue external2024-07-01 → 2025-06-30¥5.8bn
Energyreportable segmentsegment profit2024-07-01 → 2025-06-30¥1.9bn
Waterreportable segmentdepreciation2024-07-01 → 2025-06-30¥18m
Waterreportable segmentrevenue2024-07-01 → 2025-06-30¥3.1bn
Waterreportable segmentrevenue external2024-07-01 → 2025-06-30¥3.1bn
Waterreportable segmentsegment profit2024-07-01 → 2025-06-30¥353m
—segment totaldepreciation2024-07-01 → 2025-06-30¥121m
—segment totalrevenue2024-07-01 → 2025-06-30¥8.9bn
—segment totalrevenue external2024-07-01 → 2025-06-30¥8.9bn
—segment totalsegment profit2024-07-01 → 2025-06-30¥2.2bn
Energyreportable segmentemployeesat 2026-06-3022 pure
Waterreportable segmentemployeesat 2026-06-3040 pure

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

All source rows · 1,407
ItemContextValueUnit
Legal capital surplusPrior1YearInstant_NonConsolidatedMember600852000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember600852000JPY
Other capital surplusPrior1YearInstant_NonConsolidatedMember216835000JPY
Other capital surplusCurrentYearInstant_NonConsolidatedMember243732000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember817687000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember844585000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember3726721000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember3599391000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember3726721000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember3599391000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-103026000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-148064000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember5694623000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember5549153000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember36835000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember-JPY
Deferred gains or losses on hedgesPrior1YearInstant_NonConsolidatedMember228000JPY
Deferred gains or losses on hedgesCurrentYearInstant_NonConsolidatedMember-4191000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember37064000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember-4191000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember5731687000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember5544961000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember7493136000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember6573345000JPY
Net salesPrior1YearDuration_NonConsolidatedMember5813751000JPY
Net salesCurrentYearDuration_NonConsolidatedMember4357410000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember3183001000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember2771849000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember2630750000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember1585561000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember1656888000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1719263000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember973861000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember-133702000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember883000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember4743000JPY
Dividends income noiPrior1YearDuration_NonConsolidatedMember510500000JPY
Dividends income noiCurrentYearDuration_NonConsolidatedMember256740000JPY
Gain on sales of scraps2 noiPrior1YearDuration_NonConsolidatedMember4440000JPY
Gain on sales of scraps2 noiCurrentYearDuration_NonConsolidatedMember17055000JPY
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember-JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember50950000JPY
Other noiPrior1YearDuration_NonConsolidatedMember3073000JPY
Other noiCurrentYearDuration_NonConsolidatedMember3266000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember518897000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember332755000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember656000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember3464000JPY
Foreign exchange losses noePrior1YearDuration_NonConsolidatedMember36317000JPY
Foreign exchange losses noeCurrentYearDuration_NonConsolidatedMember-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 · 24 of 24 passed
balance sheet identityconsolidated 2025-06-30pass
balance sheet identityconsolidated 2026-06-30pass rounding
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 assetsconsolidated 2024-06-30pass
statement vs summary · net assetsconsolidated 2025-06-30pass
statement vs summary · net assetsconsolidated 2026-06-30pass
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