Annual report

Period2025-07-01 → 2026-06-30
Filed2026-09-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 140
MetricValuePeriodScopeSource row
Revenue¥4.5bn2025-07-01 → 2026-06-30Cons.Net sales
Revenue¥4.1bn2024-07-01 → 2025-06-30Cons.Net sales
Revenue¥3.9bn2023-07-01 → 2024-06-30vCons.Net sales (5-year summary)
Revenue¥4.5bn2022-07-01 → 2023-06-30vCons.Net sales (5-year summary)
Revenue¥3.7bn2021-07-01 → 2022-06-30vCons.Net sales (5-year summary)
Operating income¥320m2025-07-01 → 2026-06-30Cons.Operating income
Operating income¥182m2024-07-01 → 2025-06-30Cons.Operating income
Ordinary income¥283m2025-07-01 → 2026-06-30Cons.Ordinary income
Ordinary income¥151m2024-07-01 → 2025-06-30Cons.Ordinary income
Ordinary income¥7m2023-07-01 → 2024-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥177m2022-07-01 → 2023-06-30vCons.Ordinary income loss (5-year summary)
Ordinary income¥213m2021-07-01 → 2022-06-30vCons.Ordinary income loss (5-year summary)
Profit before tax¥204m2025-07-01 → 2026-06-30Cons.Income before income taxes
Profit before tax¥131m2024-07-01 → 2025-06-30Cons.Income before income taxes
Net income (owners)¥256m2025-07-01 → 2026-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥146m2024-07-01 → 2025-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥5m2023-07-01 → 2024-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥505m2022-07-01 → 2023-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥183m2021-07-01 → 2022-06-30vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥256m2025-07-01 → 2026-06-30Cons.Profit loss
Net income¥146m2024-07-01 → 2025-06-30Cons.Profit loss
Total assets¥3.6bnat 2026-06-30Cons.Assets
Total assets¥3.5bnat 2025-06-30Cons.Assets
Total assets¥3.4bnat 2024-06-30vCons.Total assets (5-year summary)
Total assets¥3.8bnat 2023-06-30vCons.Total assets (5-year summary)
Total assets¥3.3bnat 2022-06-30vCons.Total assets (5-year summary)
Total liabilities¥3.1bnat 2026-06-30Cons.Liabilities
Total liabilities¥3.2bnat 2025-06-30Cons.Liabilities
Net assets / equity¥535mat 2026-06-30Cons.Net assets
Net assets / equity¥274mat 2025-06-30Cons.Net assets
Net assets / equity¥130mat 2024-06-30vCons.Net assets
Net assets / equity¥100mat 2023-06-30vCons.Net assets (5-year summary)
Net assets / equity¥570mat 2022-06-30vCons.Net assets (5-year summary)
Cash and deposits¥275mat 2026-06-30Cons.Cash and deposits
Cash and deposits¥692mat 2025-06-30Cons.Cash and deposits
Cash & equivalents¥261mat 2026-06-30Cons.Cash and cash equivalents
Cash & equivalents¥679mat 2025-06-30Cons.Cash and cash equivalents
Cash & equivalents¥499mat 2024-06-30vCons.Cash and cash equivalents
Cash & equivalents¥860mat 2023-06-30vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥913mat 2022-06-30vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥323m2025-07-01 → 2026-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥460m2024-07-01 → 2025-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥175m2023-07-01 → 2024-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥531m2022-07-01 → 2023-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥476m2021-07-01 → 2022-06-30vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥284m2025-07-01 → 2026-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥126m2024-07-01 → 2025-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥137m2023-07-01 → 2024-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥318m2022-07-01 → 2023-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥93m2021-07-01 → 2022-06-30vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥456m2025-07-01 → 2026-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥153m2024-07-01 → 2025-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥400m2023-07-01 → 2024-06-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥266m2022-07-01 → 2023-06-30vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥40m2021-07-01 → 2022-06-30vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥76.312025-07-01 → 2026-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥43.632024-07-01 → 2025-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.472023-07-01 → 2024-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-151.812022-07-01 → 2023-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥55.32021-07-01 → 2022-06-30vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥54.372021-07-01 → 2022-06-30vCons.Diluted earnings per share (5-year summary)
Net assets per share¥139.71at 2026-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥63.2at 2025-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥19.57at 2024-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥16.54at 2023-06-30vCons.Net assets per share (5-year summary)
Net assets per share¥164.7at 2022-06-30vCons.Net assets per share (5-year summary)
Equity ratio12.9%at 2026-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio6.1%at 2025-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio1.9%at 2024-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio1.5%at 2023-06-30vCons.Equity to asset ratio (5-year summary)
Equity ratio16.8%at 2022-06-30vCons.Equity to asset ratio (5-year summary)
ROE75.2%2025-07-01 → 2026-06-30Cons.Rate of return on equity (5-year summary)
ROE105.4%2024-07-01 → 2025-06-30Cons.Rate of return on equity (5-year summary)
ROE8.2%2023-07-01 → 2024-06-30vCons.Rate of return on equity (5-year summary)
ROE33.5%2021-07-01 → 2022-06-30vCons.Rate of return on equity (5-year summary)
Employees227at 2026-06-30Cons.Number of employees
Employees199at 2025-06-30Cons.Number of employees
Employees201at 2024-06-30vCons.Number of employees
Employees192at 2023-06-30vCons.Number of employees
Employees165at 2022-06-30vCons.Number of employees
Revenue¥624m2025-07-01 → 2026-06-30StandaloneOperating revenue2
Revenue¥407m2024-07-01 → 2025-06-30StandaloneOperating revenue2
Revenue¥401m2023-07-01 → 2024-06-30vStandaloneOperating revenue2 (5-year summary)
Revenue¥480m2022-07-01 → 2023-06-30vStandaloneOperating revenue2 (5-year summary)
Revenue¥312m2021-07-01 → 2022-06-30vStandaloneOperating revenue2 (5-year summary)
Operating income−¥11m2025-07-01 → 2026-06-30StandaloneOperating income
Operating income−¥66m2024-07-01 → 2025-06-30StandaloneOperating income
Ordinary income¥11m2025-07-01 → 2026-06-30StandaloneOrdinary income
Ordinary income¥15m2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥464m2023-07-01 → 2024-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥8m2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥98m2021-07-01 → 2022-06-30vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥12m2025-07-01 → 2026-06-30StandaloneIncome before income taxes
Profit before tax¥17m2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Net income¥26m2025-07-01 → 2026-06-30StandaloneProfit loss
Net income¥17m2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥465m2023-07-01 → 2024-06-30vStandaloneNet income loss (5-year summary)
Net income−¥572m2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income−¥98m2021-07-01 → 2022-06-30vStandaloneNet income loss (5-year summary)
Total assets¥775mat 2026-06-30StandaloneAssets
Total assets¥789mat 2025-06-30StandaloneAssets
Total assets¥631mat 2024-06-30vStandaloneTotal assets (5-year summary)
Total assets¥565mat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2022-06-30vStandaloneTotal assets (5-year summary)
Total liabilities¥669mat 2026-06-30StandaloneLiabilities
Total liabilities¥714mat 2025-06-30StandaloneLiabilities
Net assets / equity¥106mat 2026-06-30StandaloneNet assets
Net assets / equity¥75mat 2025-06-30StandaloneNet assets
Net assets / equity¥60mat 2024-06-30vStandaloneNet assets
Net assets / equity−¥430mat 2023-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥107mat 2022-06-30vStandaloneNet assets (5-year summary)
Cash and deposits¥18mat 2026-06-30StandaloneCash and deposits
Cash and deposits¥101mat 2025-06-30StandaloneCash and deposits
EPS (basic)¥7.782025-07-01 → 2026-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥52024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1392023-07-01 → 2024-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-171.862022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-29.52021-07-01 → 2022-06-30vStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥11.7at 2026-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥3.71at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥-1.29at 2024-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥-142.07at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥25.01at 2022-06-30vStandaloneNet assets per share (5-year summary)
Equity ratio5.1%at 2026-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio1.6%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio-0.7%at 2024-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio-83.9%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio7.4%at 2022-06-30vStandaloneEquity to asset ratio (5-year summary)
ROE101.0%2025-07-01 → 2026-06-30StandaloneRate of return on equity (5-year summary)
ROE412.0%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
Shares issued3,348,821at 2026-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,348,421at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued3,348,421at 2024-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,338,221at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,312,821at 2022-06-30vStandaloneTotal number of issued shares (5-year summary)
Employees38at 2026-06-30StandaloneNumber of employees
Employees23at 2025-06-30StandaloneNumber of employees
Employees29at 2024-06-30vStandaloneNumber of employees
Employees24at 2023-06-30vStandaloneNumber of employees
Employees23at 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 · 58
SegmentItemPeriodValue
Material Businessreportable segmentcapex2025-07-01 → 2026-06-30¥320m
Material Businessreportable segmentdepreciation2025-07-01 → 2026-06-30¥84m
Material Businessreportable segmentemployeesat 2026-06-3040 pure
Material Businessreportable segmentrevenue2025-07-01 → 2026-06-30¥1.4bn
Material Businessreportable segmentrevenue external2025-07-01 → 2026-06-30¥1.3bn
Material Businessreportable segmentrevenue intersegment2025-07-01 → 2026-06-30¥91m
Material Businessreportable segmentsegment assetsat 2026-06-30¥1.6bn
Material Businessreportable segmentsegment profit2025-07-01 → 2026-06-30¥213m
Resource Businessreportable segmentcapex2025-07-01 → 2026-06-30¥165m
Resource Businessreportable segmentdepreciation2025-07-01 → 2026-06-30¥100m
Resource Businessreportable segmentemployeesat 2026-06-30155 pure
Resource Businessreportable segmentrevenue2025-07-01 → 2026-06-30¥3.2bn
Resource Businessreportable segmentrevenue external2025-07-01 → 2026-06-30¥3.2bn
Resource Businessreportable segmentrevenue intersegment2025-07-01 → 2026-06-30¥5m
Resource Businessreportable segmentsegment assetsat 2026-06-30¥1.8bn
Resource Businessreportable segmentsegment profit2025-07-01 → 2026-06-30¥753m
—segment totalcapex2025-07-01 → 2026-06-30¥484m
—segment totaldepreciation2025-07-01 → 2026-06-30¥184m
—segment totalrevenue2025-07-01 → 2026-06-30¥4.6bn
—segment totalrevenue external2025-07-01 → 2026-06-30¥4.5bn
—segment totalrevenue intersegment2025-07-01 → 2026-06-30¥96m
—segment totalsegment assetsat 2026-06-30¥3.4bn
—segment totalsegment profit2025-07-01 → 2026-06-30¥966m
Total Of Reportable Segments And Otherssegment totalcapex2025-07-01 → 2026-06-30¥484m
Total Of Reportable Segments And Otherssegment totaldepreciation2025-07-01 → 2026-06-30¥184m
Total Of Reportable Segments And Otherssegment totalrevenue2025-07-01 → 2026-06-30¥4.6bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-07-01 → 2026-06-30¥4.5bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2025-07-01 → 2026-06-30¥96m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2026-06-30¥3.4bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-07-01 → 2026-06-30¥966m
Material Businessreportable segmentcapex2024-07-01 → 2025-06-30¥42m
Material Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥114m
Material Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥1.3bn
Material Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥1.2bn
Material Businessreportable segmentrevenue intersegment2024-07-01 → 2025-06-30¥74m
Material Businessreportable segmentsegment assetsat 2025-06-30¥1.4bn
Material Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥49m
Resource Businessreportable segmentcapex2024-07-01 → 2025-06-30¥110m
Resource Businessreportable segmentdepreciation2024-07-01 → 2025-06-30¥91m
Resource Businessreportable segmentrevenue2024-07-01 → 2025-06-30¥2.9bn
Resource Businessreportable segmentrevenue external2024-07-01 → 2025-06-30¥2.8bn
Resource Businessreportable segmentrevenue intersegment2024-07-01 → 2025-06-30¥1m
Resource Businessreportable segmentsegment assetsat 2025-06-30¥1.8bn
Resource Businessreportable segmentsegment profit2024-07-01 → 2025-06-30¥607m
—segment totalcapex2024-07-01 → 2025-06-30¥152m
—segment totaldepreciation2024-07-01 → 2025-06-30¥206m
—segment totalrevenue2024-07-01 → 2025-06-30¥4.1bn
—segment totalrevenue external2024-07-01 → 2025-06-30¥4.1bn
—segment totalrevenue intersegment2024-07-01 → 2025-06-30¥75m
—segment totalsegment assetsat 2025-06-30¥3.2bn
—segment totalsegment profit2024-07-01 → 2025-06-30¥656m
Total Of Reportable Segments And Otherssegment totalcapex2024-07-01 → 2025-06-30¥152m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-07-01 → 2025-06-30¥206m
Total Of Reportable Segments And Otherssegment totalrevenue2024-07-01 → 2025-06-30¥4.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-07-01 → 2025-06-30¥4.1bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-07-01 → 2025-06-30¥75m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-06-30¥3.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-07-01 → 2025-06-30¥656m

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

All source rows · 1,398
ItemContextValueUnit
Subscription rights to sharesCurrentYearInstant66742000JPY
Net assetsPrior1YearInstant274406000JPY
Net assetsCurrentYearInstant534587000JPY
Liabilities and net assetsPrior1YearInstant3461986000JPY
Liabilities and net assetsCurrentYearInstant3634367000JPY
Net salesPrior1YearDuration4070479000JPY
Net salesCurrentYearDuration4464428000JPY
Cost of salesPrior1YearDuration2746291000JPY
Cost of salesCurrentYearDuration2837677000JPY
Gross profitPrior1YearDuration1324188000JPY
Gross profitCurrentYearDuration1626750000JPY
Selling general and administrative expensesPrior1YearDuration1141964000JPY
Selling general and administrative expensesCurrentYearDuration1306291000JPY
Operating incomePrior1YearDuration182224000JPY
Operating incomeCurrentYearDuration320459000JPY
Interest income noiPrior1YearDuration381000JPY
Interest income noiCurrentYearDuration908000JPY
Dividends income noiPrior1YearDuration10000JPY
Dividends income noiCurrentYearDuration12000JPY
Subsidy income noi bountyPrior1YearDuration2000000JPY
Subsidy income noi bountyCurrentYearDuration-JPY
Insurance income noiPrior1YearDuration1312000JPY
Insurance income noiCurrentYearDuration400000JPY
Gain on cancellation of insurance noiPrior1YearDuration25000JPY
Gain on cancellation of insurance noiCurrentYearDuration748000JPY
Other noiPrior1YearDuration4184000JPY
Other noiCurrentYearDuration1748000JPY
Non operating incomePrior1YearDuration7914000JPY
Non operating incomeCurrentYearDuration3818000JPY
Interest expenses noePrior1YearDuration38425000JPY
Interest expenses noeCurrentYearDuration40079000JPY
Other noePrior1YearDuration505000JPY
Other noeCurrentYearDuration1565000JPY
Non operating expensesPrior1YearDuration38931000JPY
Non operating expensesCurrentYearDuration41645000JPY
Ordinary incomePrior1YearDuration151206000JPY
Ordinary incomeCurrentYearDuration282632000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration5805000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration1665000JPY
Gain on reversal of subscription rights to shares eiPrior1YearDuration5225000JPY
Gain on reversal of subscription rights to shares eiCurrentYearDuration1410000JPY
Other eiPrior1YearDuration-JPY
Other eiCurrentYearDuration253000JPY
Extraordinary incomePrior1YearDuration11030000JPY
Extraordinary incomeCurrentYearDuration3329000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration4643000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration535000JPY
Loss on sales of noncurrent assets elPrior1YearDuration-JPY
Loss on sales of noncurrent assets elCurrentYearDuration1098000JPY
Impairment loss elPrior1YearDuration26073000JPY

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
balance sheet identitynon_consolidated 2025-06-30pass rounding
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