Annual report

Period2025-07-01 → 2026-06-30
Filed2026-09-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥7.9bn2025-07-01 → 2026-06-30Cons.Net sales
Revenue¥7.1bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥6.9bn2023-07-01 → 2024-06-30vCons.Net sales (5-year summary)
Operating income¥713m2025-07-01 → 2026-06-30Cons.Operating income
Operating income¥636m2024-07-01 → 2025-06-30Cons.Operating income
Ordinary income¥685m2025-07-01 → 2026-06-30Cons.Ordinary income
Ordinary income¥644m2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥426m2023-07-01 → 2024-06-30vCons.Ordinary income loss (5-year summary)
Profit before tax¥645m2025-07-01 → 2026-06-30Cons.Income before income taxes
Profit before tax¥645m2024-07-01 → 2025-06-30Cons.Income before income taxes
Net income (owners)¥456m2025-07-01 → 2026-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥424m2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥299m2023-07-01 → 2024-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥456m2025-07-01 → 2026-06-30Cons.Profit loss
Net income¥424m2024-07-01 → 2025-06-30Cons.Profit loss
Total assets¥11.4bnat 2026-06-30Cons.Assets
Total assets¥4.5bnat 2025-06-30Cons.Assets
Total assets¥4.8bnat 2024-06-30vCons.Total assets (5-year summary)
Total liabilities¥9.0bnat 2026-06-30Cons.Liabilities
Total liabilities¥1.9bnat 2025-06-30Cons.Liabilities
Net assets / equity¥2.4bnat 2026-06-30Cons.Net assets
Net assets / equity¥2.6bnat 2025-06-30Cons.Net assets
Net assets / equity¥2.5bnat 2024-06-30vCons.Net assets
Cash and deposits¥763mat 2026-06-30Cons.Cash and deposits
Cash and deposits¥2.1bnat 2025-06-30Cons.Cash and deposits
Cash & equivalents¥737mat 2026-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2024-06-30vCons.Cash and cash equivalents
Operating cash flow−¥7.8bn2025-07-01 → 2026-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥1.3bn2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥4.1bn2023-07-01 → 2024-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥21m2025-07-01 → 2026-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥55m2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥9m2023-07-01 → 2024-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥6.5bn2025-07-01 → 2026-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.0bn2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥3.4bn2023-07-01 → 2024-06-30vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥119.572025-07-01 → 2026-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥101.592024-07-01 → 2025-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥69.662023-07-01 → 2024-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥119.32025-07-01 → 2026-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥100.892024-07-01 → 2025-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥69.092023-07-01 → 2024-06-30vCons.Diluted earnings per share (5-year summary)
Net assets per share¥624.3at 2026-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥627.56at 2025-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥579.3at 2024-06-30vCons.Net assets per share (5-year summary)
Equity ratio21.1%at 2026-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio57.5%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio52.2%at 2024-06-30vCons.Equity to asset ratio (5-year summary)
ROE18.2%2025-07-01 → 2026-06-30Cons.Rate of return on equity (5-year summary)
ROE16.7%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE12.5%2023-07-01 → 2024-06-30vCons.Rate of return on equity (5-year summary)
Employees137at 2026-06-30Cons.Number of employees
Employees123at 2025-06-30Cons.Number of employees
Employees127at 2024-06-30vCons.Number of employees
Revenue¥7.9bn2025-07-01 → 2026-06-30StandaloneNet sales
Revenue¥7.1bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥6.9bn2023-07-01 → 2024-06-30vStandaloneNet sales (5-year summary)
Revenue¥8.9bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥6.0bn2021-07-01 → 2022-06-30vStandaloneNet sales (5-year summary)
Operating income¥699m2025-07-01 → 2026-06-30StandaloneOperating income
Operating income¥669m2024-07-01 → 2025-06-30StandaloneOperating income
Ordinary income¥671m2025-07-01 → 2026-06-30StandaloneOrdinary income
Ordinary income¥676m2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥380m2023-07-01 → 2024-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥275m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥630m2021-07-01 → 2022-06-30vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥630m2025-07-01 → 2026-06-30StandaloneIncome before income taxes
Profit before tax¥677m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Net income¥441m2025-07-01 → 2026-06-30StandaloneProfit loss
Net income¥456m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥260m2023-07-01 → 2024-06-30vStandaloneNet income loss (5-year summary)
Net income¥184m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥433m2021-07-01 → 2022-06-30vStandaloneNet income loss (5-year summary)
Total assets¥11.4bnat 2026-06-30StandaloneAssets
Total assets¥4.5bnat 2025-06-30StandaloneAssets
Total assets¥4.7bnat 2024-06-30vStandaloneTotal assets (5-year summary)
Total assets¥7.9bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥4.6bnat 2022-06-30vStandaloneTotal assets (5-year summary)
Total liabilities¥9.0bnat 2026-06-30StandaloneLiabilities
Total liabilities¥1.9bnat 2025-06-30StandaloneLiabilities
Net assets / equity¥2.4bnat 2026-06-30StandaloneNet assets
Net assets / equity¥2.6bnat 2025-06-30StandaloneNet assets
Net assets / equity¥2.5bnat 2024-06-30vStandaloneNet assets
Net assets / equity¥2.3bnat 2023-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥2.2bnat 2022-06-30vStandaloneNet assets (5-year summary)
Cash and deposits¥757mat 2026-06-30StandaloneCash and deposits
Cash and deposits¥2.1bnat 2025-06-30StandaloneCash and deposits
Cash & equivalents¥1.0bnat 2023-06-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.3bnat 2022-06-30vStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥2.8bn2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥1.2bn2021-07-01 → 2022-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥236m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥126m2021-07-01 → 2022-06-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥2.8bn2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥830m2021-07-01 → 2022-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥115.722025-07-01 → 2026-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥109.212024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥60.472023-07-01 → 2024-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥42.932022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥102.922021-07-01 → 2022-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥115.462025-07-01 → 2026-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥108.462024-07-01 → 2025-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥59.982023-07-01 → 2024-06-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥42.422022-07-01 → 2023-06-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥100.072021-07-01 → 2022-06-30vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥322025-07-01 → 2026-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥282024-07-01 → 2025-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥252023-07-01 → 2024-06-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥252022-07-01 → 2023-06-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥252021-07-01 → 2022-06-30vStandaloneDividend paid per share (5-year summary)
Net assets per share¥621at 2026-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥628.3at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥572.34at 2024-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥537.1at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥523.81at 2022-06-30vStandaloneNet assets per share (5-year summary)
Equity ratio21.1%at 2026-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.7%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.0%at 2024-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio29.3%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio48.6%at 2022-06-30vStandaloneEquity to asset ratio (5-year summary)
ROE17.6%2025-07-01 → 2026-06-30StandaloneRate of return on equity (5-year summary)
ROE18.0%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE10.9%2023-07-01 → 2024-06-30vStandaloneRate of return on equity (5-year summary)
ROE8.1%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE21.9%2021-07-01 → 2022-06-30vStandaloneRate of return on equity (5-year summary)
Shares issued4,375,500at 2026-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued4,367,000at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued4,360,500at 2024-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,358,000at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued4,302,000at 2022-06-30vStandaloneTotal number of issued shares (5-year summary)
Employees134at 2026-06-30StandaloneNumber of employees
Employees120at 2025-06-30StandaloneNumber of employees
Employees124at 2024-06-30vStandaloneNumber of employees
Employees119at 2023-06-30vStandaloneNumber of employees
Employees108at 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 · 44
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-07-01 → 2026-06-30¥10m
Reconciling Itemsreconcilingsegment assetsat 2026-06-30¥32m
CTO Businessreportable segmentcapex2025-07-01 → 2026-06-30¥17m
CTO Businessreportable segmentdepreciation2025-07-01 → 2026-06-30¥13m
CTO Businessreportable segmentemployeesat 2026-06-3054 pure
CTO Businessreportable segmentrevenue2025-07-01 → 2026-06-30¥2.9bn
CTO Businessreportable segmentrevenue external2025-07-01 → 2026-06-30¥2.9bn
CTO Businessreportable segmentsegment assetsat 2026-06-30¥2.2bn
CTO Businessreportable segmentsegment profit2025-07-01 → 2026-06-30¥246m
HPC Businessreportable segmentcapex2025-07-01 → 2026-06-30¥34m
HPC Businessreportable segmentdepreciation2025-07-01 → 2026-06-30¥45m
HPC Businessreportable segmentemployeesat 2026-06-3067 pure
HPC Businessreportable segmentrevenue2025-07-01 → 2026-06-30¥5.0bn
HPC Businessreportable segmentrevenue external2025-07-01 → 2026-06-30¥5.0bn
HPC Businessreportable segmentsegment assetsat 2026-06-30¥9.2bn
HPC Businessreportable segmentsegment profit2025-07-01 → 2026-06-30¥467m
—segment totalcapex2025-07-01 → 2026-06-30¥51m
—segment totaldepreciation2025-07-01 → 2026-06-30¥58m
—segment totalrevenue2025-07-01 → 2026-06-30¥7.9bn
—segment totalrevenue external2025-07-01 → 2026-06-30¥7.9bn
—segment totalsegment assetsat 2026-06-30¥11.4bn
—segment totalsegment profit2025-07-01 → 2026-06-30¥713m
Reconciling Itemsreconcilingcapex2024-07-01 → 2025-06-30¥7m
Reconciling Itemsreconcilingsegment assetsat 2025-06-30¥34m
CTO Businessreportable segmentcapex2024-07-01 → 2025-06-30¥13m
CTO Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥10m
CTO Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥2.5bn
CTO Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥2.5bn
CTO Businessreportable segmentsegment assetsat 2025-06-30¥2.0bn
CTO Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥177m
HPC Businessreportable segmentcapex2024-07-01 → 2025-06-30¥28m
HPC Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥48m
HPC Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥4.6bn
HPC Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥4.6bn
HPC Businessreportable segmentsegment assetsat 2025-06-30¥2.5bn
HPC Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥460m
—segment totalcapex2024-07-01 → 2025-06-30¥41m
—segment totaldepreciation2024-07-01 → 2025-06-30¥58m
—segment totalrevenue2024-07-01 → 2025-06-30¥7.1bn
—segment totalrevenue external2024-07-01 → 2025-06-30¥7.1bn
—segment totalsegment assetsat 2025-06-30¥4.5bn
—segment totalsegment profit2024-07-01 → 2025-06-30¥636m
CTO Businessreportable segmentemployeesat 2026-06-3054 pure
HPC Businessreportable segmentemployeesat 2026-06-3064 pure

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

All source rows · 1,395
ItemContextValueUnit
Total assets (5-year summary)Prior2YearInstant4765215000JPY
Total assets (5-year summary)Prior1YearInstant4524219000JPY
Total assets (5-year summary)CurrentYearInstant11423053000JPY
Net assets per share (5-year summary)Prior4YearInstant-
Net assets per share (5-year summary)Prior3YearInstant-
Net assets per share (5-year summary)Prior2YearInstant579.30
Net assets per share (5-year summary)Prior1YearInstant627.56
Net assets per share (5-year summary)CurrentYearInstant624.30
Basic earnings loss per share (5-year summary)Prior4YearDuration-
Basic earnings loss per share (5-year summary)Prior3YearDuration-
Basic earnings loss per share (5-year summary)Prior2YearDuration69.66
Basic earnings loss per share (5-year summary)Prior1YearDuration101.59
Basic earnings loss per share (5-year summary)CurrentYearDuration119.57
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration69.09
Diluted earnings per share (5-year summary)Prior1YearDuration100.89
Diluted earnings per share (5-year summary)CurrentYearDuration119.30
Equity to asset ratio (5-year summary)Prior4YearInstant-
Equity to asset ratio (5-year summary)Prior3YearInstant-
Equity to asset ratio (5-year summary)Prior2YearInstant0.522
Equity to asset ratio (5-year summary)Prior1YearInstant0.575
Equity to asset ratio (5-year summary)CurrentYearInstant0.211
Rate of return on equity (5-year summary)Prior4YearDuration-
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration0.125
Rate of return on equity (5-year summary)Prior1YearDuration0.167
Rate of return on equity (5-year summary)CurrentYearDuration0.182
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration19.1
Price earnings ratio (5-year summary)Prior1YearDuration19.3
Price earnings ratio (5-year summary)CurrentYearDuration35.2
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration4075577000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration1336982000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-7775052000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-8662000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-55205000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration20988000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-3363173000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-1038322000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration6512950000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant-JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant-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 rounding
balance sheet identityconsolidated 2026-06-30pass
balance sheet identitynon_consolidated 2025-06-30pass
balance sheet identitynon_consolidated 2026-06-30pass
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