Annual report

Period2022-07-01 → 2023-06-30
Filed2023-09-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥985m2022-07-01 → 2023-06-30Cons.Net sales
Revenue¥1.2bn2021-07-01 → 2022-06-30Cons.Net sales
Revenue¥1.3bn2020-07-01 → 2021-06-30dCons.Net sales (5-year summary)
Revenue¥1.8bn2019-07-01 → 2020-06-30dCons.Net sales (5-year summary)
Revenue¥1.9bn2018-07-01 → 2019-06-30dCons.Net sales (5-year summary)
Operating income−¥227m2022-07-01 → 2023-06-30Cons.Operating income
Operating income−¥208m2021-07-01 → 2022-06-30Cons.Operating income
Ordinary income−¥228m2022-07-01 → 2023-06-30Cons.Ordinary income
Ordinary income−¥206m2021-07-01 → 2022-06-30Cons.Ordinary income
Ordinary income−¥138m2020-07-01 → 2021-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥53m2019-07-01 → 2020-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥132m2018-07-01 → 2019-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥287m2022-07-01 → 2023-06-30Cons.Income before income taxes
Profit before tax−¥205m2021-07-01 → 2022-06-30Cons.Income before income taxes
Net income (owners)−¥289m2022-07-01 → 2023-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥211m2021-07-01 → 2022-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥449m2020-07-01 → 2021-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥40m2019-07-01 → 2020-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥88m2018-07-01 → 2019-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥289m2022-07-01 → 2023-06-30Cons.Profit loss
Net income−¥211m2021-07-01 → 2022-06-30Cons.Profit loss
Total assets¥2.6bnat 2023-06-30Cons.Assets
Total assets¥2.9bnat 2022-06-30Cons.Assets
Total assets¥3.2bnat 2021-06-30dCons.Total assets (5-year summary)
Total assets¥3.6bnat 2020-06-30dCons.Total assets (5-year summary)
Total assets¥3.6bnat 2019-06-30dCons.Total assets (5-year summary)
Total liabilities¥274mat 2023-06-30Cons.Liabilities
Total liabilities¥273mat 2022-06-30Cons.Liabilities
Net assets / equity¥2.4bnat 2023-06-30Cons.Net assets
Net assets / equity¥2.7bnat 2022-06-30Cons.Net assets
Net assets / equity¥2.9bnat 2021-06-30dCons.Net assets
Net assets / equity¥3.3bnat 2020-06-30dCons.Net assets (5-year summary)
Net assets / equity¥3.3bnat 2019-06-30dCons.Net assets (5-year summary)
Cash and deposits¥2.0bnat 2023-06-30Cons.Cash and deposits
Cash and deposits¥2.2bnat 2022-06-30Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2023-06-30Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2022-06-30Cons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2021-06-30dCons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2020-06-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.3bnat 2019-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥90m2022-07-01 → 2023-06-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥221m2021-07-01 → 2022-06-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥128m2020-07-01 → 2021-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥38m2019-07-01 → 2020-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥99m2018-07-01 → 2019-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥111m2022-07-01 → 2023-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥93m2021-07-01 → 2022-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥70m2020-07-01 → 2021-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥92m2019-07-01 → 2020-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥116m2018-07-01 → 2019-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥15,0002022-07-01 → 2023-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥39,0002021-07-01 → 2022-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥5m2020-07-01 → 2021-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥40m2019-07-01 → 2020-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥43m2018-07-01 → 2019-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-19.542022-07-01 → 2023-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-14.232021-07-01 → 2022-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-30.62020-07-01 → 2021-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥2.712019-07-01 → 2020-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥6.042018-07-01 → 2019-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥6.032018-07-01 → 2019-06-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥156.87at 2023-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥176.41at 2022-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥190.62at 2021-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥222.85at 2020-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥223.06at 2019-06-30dCons.Net assets per share (5-year summary)
Equity ratio88.3%at 2023-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio89.1%at 2022-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio89.5%at 2021-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio89.4%at 2020-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio89.8%at 2019-06-30dCons.Equity to asset ratio (5-year summary)
ROE-11.7%2022-07-01 → 2023-06-30Cons.Rate of return on equity (5-year summary)
ROE-7.8%2021-07-01 → 2022-06-30Cons.Rate of return on equity (5-year summary)
ROE-14.8%2020-07-01 → 2021-06-30dCons.Rate of return on equity (5-year summary)
ROE1.2%2019-07-01 → 2020-06-30dCons.Rate of return on equity (5-year summary)
ROE2.7%2018-07-01 → 2019-06-30dCons.Rate of return on equity (5-year summary)
Employees76at 2023-06-30Cons.Number of employees
Employees80at 2022-06-30Cons.Number of employees
Employees82at 2021-06-30dCons.Number of employees
Employees85at 2020-06-30dCons.Number of employees
Employees86at 2019-06-30dCons.Number of employees
Revenue¥719m2022-07-01 → 2023-06-30StandaloneNet sales
Revenue¥910m2021-07-01 → 2022-06-30StandaloneNet sales
Revenue¥982m2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Revenue¥1.3bn2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Revenue¥1.4bn2018-07-01 → 2019-06-30dStandaloneNet sales (5-year summary)
Operating income−¥233m2022-07-01 → 2023-06-30StandaloneOperating income
Operating income−¥200m2021-07-01 → 2022-06-30StandaloneOperating income
Ordinary income−¥234m2022-07-01 → 2023-06-30StandaloneOrdinary income
Ordinary income−¥198m2021-07-01 → 2022-06-30StandaloneOrdinary income
Ordinary income−¥143m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥18m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥85m2018-07-01 → 2019-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥293m2022-07-01 → 2023-06-30StandaloneIncome before income taxes
Profit before tax−¥197m2021-07-01 → 2022-06-30StandaloneIncome before income taxes
Net income−¥294m2022-07-01 → 2023-06-30StandaloneProfit loss
Net income−¥200m2021-07-01 → 2022-06-30StandaloneProfit loss
Net income−¥452m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Net income¥17m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Net income¥59m2018-07-01 → 2019-06-30dStandaloneNet income loss (5-year summary)
Total assets¥2.3bnat 2023-06-30StandaloneAssets
Total assets¥2.6bnat 2022-06-30StandaloneAssets
Total assets¥2.8bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2019-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥249mat 2023-06-30StandaloneLiabilities
Total liabilities¥245mat 2022-06-30StandaloneLiabilities
Net assets / equity¥2.0bnat 2023-06-30StandaloneNet assets
Net assets / equity¥2.3bnat 2022-06-30StandaloneNet assets
Net assets / equity¥2.5bnat 2021-06-30dStandaloneNet assets
Net assets / equity¥3.0bnat 2020-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥3.0bnat 2019-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.4bnat 2023-06-30StandaloneCash and deposits
Cash and deposits¥1.6bnat 2022-06-30StandaloneCash and deposits
EPS (basic)¥-19.912022-07-01 → 2023-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-13.512021-07-01 → 2022-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-30.812020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.192019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.042018-07-01 → 2019-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥4.032018-07-01 → 2019-06-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥32019-07-01 → 2020-06-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥32018-07-01 → 2019-06-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥136.39at 2023-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥156.3at 2022-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥169.79at 2021-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥202.03at 2020-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥203.74at 2019-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio89.0%at 2023-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio89.9%at 2022-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio90.3%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio90.6%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio91.3%at 2019-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE-13.6%2022-07-01 → 2023-06-30StandaloneRate of return on equity (5-year summary)
ROE-8.3%2021-07-01 → 2022-06-30StandaloneRate of return on equity (5-year summary)
ROE-16.5%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
ROE0.6%2019-07-01 → 2020-06-30dStandaloneRate of return on equity (5-year summary)
ROE2.0%2018-07-01 → 2019-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued14,791,600at 2023-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued14,791,600at 2022-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued14,791,600at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued14,791,600at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued14,791,600at 2019-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees53at 2023-06-30StandaloneNumber of employees
Employees52at 2022-06-30StandaloneNumber of employees
Employees52at 2021-06-30dStandaloneNumber of employees
Employees53at 2020-06-30dStandaloneNumber of employees
Employees50at 2019-06-30dStandaloneNumber 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 · 59
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-07-01 → 2023-06-30¥212,000
Reconciling Itemsreconcilingdepreciation2022-07-01 → 2023-06-30¥3m
Reconciling Itemsreconcilingsegment assetsat 2023-06-30¥1.4bn
Reconciling Itemsreconcilingsegment profit2022-07-01 → 2023-06-30−¥203m
Entrusted Developmentreportable segmentcapex2022-07-01 → 2023-06-30¥576,000
Entrusted Developmentreportable segmentdepreciation2022-07-01 → 2023-06-30¥687,000
Entrusted Developmentreportable segmentemployeesat 2023-06-3026 pure
Entrusted Developmentreportable segmentrevenue2022-07-01 → 2023-06-30¥281m
Entrusted Developmentreportable segmentrevenue external2022-07-01 → 2023-06-30¥281m
Entrusted Developmentreportable segmentsegment assetsat 2023-06-30¥702m
Entrusted Developmentreportable segmentsegment profit2022-07-01 → 2023-06-30¥1m
Entrusted Manufacturingreportable segmentdepreciation2022-07-01 → 2023-06-30¥566,000
Entrusted Manufacturingreportable segmentemployeesat 2023-06-302 pure
Entrusted Manufacturingreportable segmentrevenue2022-07-01 → 2023-06-30¥112m
Entrusted Manufacturingreportable segmentrevenue external2022-07-01 → 2023-06-30¥112m
Entrusted Manufacturingreportable segmentsegment assetsat 2023-06-30¥65m
Entrusted Manufacturingreportable segmentsegment profit2022-07-01 → 2023-06-30¥13m
Io Treportable segmentcapex2022-07-01 → 2023-06-30¥115m
Io Treportable segmentdepreciation2022-07-01 → 2023-06-30¥83m
Io Treportable segmentemployeesat 2023-06-3027 pure
Io Treportable segmentrevenue2022-07-01 → 2023-06-30¥592m
Io Treportable segmentrevenue external2022-07-01 → 2023-06-30¥592m
Io Treportable segmentsegment assetsat 2023-06-30¥412m
Io Treportable segmentsegment profit2022-07-01 → 2023-06-30−¥38m
Total Of Reportable Segments And Otherssegment totalcapex2022-07-01 → 2023-06-30¥115m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-07-01 → 2023-06-30¥84m
Total Of Reportable Segments And Otherssegment totalrevenue2022-07-01 → 2023-06-30¥985m
Total Of Reportable Segments And Otherssegment totalrevenue external2022-07-01 → 2023-06-30¥985m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-06-30¥1.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-07-01 → 2023-06-30−¥24m
Reconciling Itemsreconcilingcapex2021-07-01 → 2022-06-30¥4m
Reconciling Itemsreconcilingdepreciation2021-07-01 → 2022-06-30¥3m
Reconciling Itemsreconcilingsegment assetsat 2022-06-30¥1.6bn
Reconciling Itemsreconcilingsegment profit2021-07-01 → 2022-06-30−¥195m
Entrusted Developmentreportable segmentdepreciation2021-07-01 → 2022-06-30¥620,000
Entrusted Developmentreportable segmentrevenue2021-07-01 → 2022-06-30¥264m
Entrusted Developmentreportable segmentrevenue external2021-07-01 → 2022-06-30¥264m
Entrusted Developmentreportable segmentsegment assetsat 2022-06-30¥694m
Entrusted Developmentreportable segmentsegment profit2021-07-01 → 2022-06-30−¥27m
Entrusted Manufacturingreportable segmentdepreciation2021-07-01 → 2022-06-30¥758,000
Entrusted Manufacturingreportable segmentrevenue2021-07-01 → 2022-06-30¥392m
Entrusted Manufacturingreportable segmentrevenue external2021-07-01 → 2022-06-30¥392m
Entrusted Manufacturingreportable segmentsegment assetsat 2022-06-30¥239m
Entrusted Manufacturingreportable segmentsegment profit2021-07-01 → 2022-06-30¥24m
Io Treportable segmentcapex2021-07-01 → 2022-06-30¥93m
Io Treportable segmentdepreciation2021-07-01 → 2022-06-30¥62m
Io Treportable segmentrevenue2021-07-01 → 2022-06-30¥515m
Io Treportable segmentrevenue external2021-07-01 → 2022-06-30¥515m
Io Treportable segmentsegment assetsat 2022-06-30¥362m
Io Treportable segmentsegment profit2021-07-01 → 2022-06-30−¥9m
Total Of Reportable Segments And Otherssegment totalcapex2021-07-01 → 2022-06-30¥93m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-07-01 → 2022-06-30¥63m
Total Of Reportable Segments And Otherssegment totalrevenue2021-07-01 → 2022-06-30¥1.2bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-07-01 → 2022-06-30¥1.2bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-06-30¥1.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-07-01 → 2022-06-30−¥12m
Entrusted Developmentreportable segmentemployeesat 2023-06-303 pure
Entrusted Manufacturingreportable segmentemployeesat 2023-06-302 pure
Io Treportable segmentemployeesat 2023-06-3027 pure

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

All source rows · 1,267
ItemContextValueUnit
Other clPrior1YearInstant57048000JPY
Other clCurrentYearInstant37188000JPY
Current liabilitiesPrior1YearInstant256815000JPY
Current liabilitiesCurrentYearInstant268588000JPY
Net defined benefit liabilityPrior1YearInstant15816000JPY
Net defined benefit liabilityCurrentYearInstant5254000JPY
Deferred tax liabilitiesPrior1YearInstant373000JPY
Deferred tax liabilitiesCurrentYearInstant-JPY
Noncurrent liabilitiesPrior1YearInstant16190000JPY
Noncurrent liabilitiesCurrentYearInstant5254000JPY
LiabilitiesPrior1YearInstant273005000JPY
LiabilitiesCurrentYearInstant273843000JPY
Capital stockPrior1YearInstant941473000JPY
Capital stockCurrentYearInstant941473000JPY
Capital surplusPrior1YearInstant655375000JPY
Capital surplusCurrentYearInstant655375000JPY
Retained earningsPrior1YearInstant1012549000JPY
Retained earningsCurrentYearInstant723495000JPY
Shareholders equityPrior1YearInstant2609398000JPY
Shareholders equityCurrentYearInstant2320344000JPY
Subscription rights to sharesPrior1YearInstant14876000JPY
Subscription rights to sharesCurrentYearInstant-JPY
Non controlling interestsPrior1YearInstant32033000JPY
Non controlling interestsCurrentYearInstant32317000JPY
Net assetsPrior1YearInstant2656308000JPY
Net assetsCurrentYearInstant2352662000JPY
Liabilities and net assetsPrior1YearInstant2929314000JPY
Liabilities and net assetsCurrentYearInstant2626505000JPY
Net salesPrior1YearDuration1170730000JPY
Net salesCurrentYearDuration985094000JPY
Cost of salesPrior1YearDuration957361000JPY
Cost of salesCurrentYearDuration800557000JPY
Gross profitPrior1YearDuration213368000JPY
Gross profitCurrentYearDuration184536000JPY
Directors compensations sgaPrior1YearDuration45676000JPY
Directors compensations sgaCurrentYearDuration40364000JPY
Salaries and allowances sgaPrior1YearDuration160641000JPY
Salaries and allowances sgaCurrentYearDuration160439000JPY
Provision for bonuses sgaPrior1YearDuration4000JPY
Provision for bonuses sgaCurrentYearDuration66000JPY
Retirement benefit expenses sgaPrior1YearDuration2796000JPY
Retirement benefit expenses sgaCurrentYearDuration2648000JPY
Rents sgaPrior1YearDuration28834000JPY
Rents sgaCurrentYearDuration29806000JPY
Depreciation sgaPrior1YearDuration5342000JPY
Depreciation sgaCurrentYearDuration5521000JPY
Commission fee sgaPrior1YearDuration65529000JPY
Commission fee sgaCurrentYearDuration69865000JPY
Provision of allowance for doubtful accounts sgaPrior1YearDuration-266000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration-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 2022-06-30pass rounding
balance sheet identityconsolidated 2023-06-30pass
balance sheet identitynon_consolidated 2022-06-30pass
balance sheet identitynon_consolidated 2023-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-06-30pass
statement vs summary · net assetsconsolidated 2022-06-30pass
statement vs summary · net assetsconsolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2021-06-30pass
statement vs summary · net assetsnon_consolidated 2022-06-30pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net income attributable to parentconsolidated 2021-07-01/2022-06-30pass
statement vs summary · net income attributable to parentconsolidated 2022-07-01/2023-06-30pass
statement vs summary · operating cash flowconsolidated 2021-07-01/2022-06-30pass
statement vs summary · operating cash flowconsolidated 2022-07-01/2023-06-30pass
statement vs summary · revenueconsolidated 2021-07-01/2022-06-30pass
statement vs summary · revenueconsolidated 2022-07-01/2023-06-30pass
statement vs summary · revenuenon_consolidated 2021-07-01/2022-06-30pass
statement vs summary · revenuenon_consolidated 2022-07-01/2023-06-30pass
statement vs summary · total assetsconsolidated 2022-06-30pass
statement vs summary · total assetsconsolidated 2023-06-30pass
statement vs summary · total assetsnon_consolidated 2022-06-30pass
statement vs summary · total assetsnon_consolidated 2023-06-30pass