Annual report

Period2024-07-01 → 2025-06-30

Filed2025-09-25

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 126

Metric	Value	Period	Scope	Source row
Revenue	¥37.0bn	2024-07-01 → 2025-06-30	Cons.	Net sales
Revenue	¥34.1bn	2023-07-01 → 2024-06-30	Cons.	Net sales
Revenue	¥32.6bn	2022-07-01 → 2023-06-30^v	Cons.	Net sales (5-year summary)
Revenue	¥32.1bn	2021-07-01 → 2022-06-30^v	Cons.	Net sales (5-year summary)
Operating income	¥2.7bn	2024-07-01 → 2025-06-30	Cons.	Operating income
Operating income	¥1.9bn	2023-07-01 → 2024-06-30	Cons.	Operating income
Ordinary income	¥2.7bn	2024-07-01 → 2025-06-30	Cons.	Ordinary income
Ordinary income	¥2.0bn	2023-07-01 → 2024-06-30	Cons.	Ordinary income
Ordinary income	¥2.4bn	2022-07-01 → 2023-06-30^v	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥2.2bn	2021-07-01 → 2022-06-30^v	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥2.7bn	2024-07-01 → 2025-06-30	Cons.	Income before income taxes
Profit before tax	¥2.3bn	2023-07-01 → 2024-06-30	Cons.	Income before income taxes
Net income (owners)	¥1.9bn	2024-07-01 → 2025-06-30	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥1.6bn	2023-07-01 → 2024-06-30	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥1.8bn	2022-07-01 → 2023-06-30^v	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥1.5bn	2021-07-01 → 2022-06-30^v	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥1.9bn	2024-07-01 → 2025-06-30	Cons.	Profit loss
Net income	¥1.6bn	2023-07-01 → 2024-06-30	Cons.	Profit loss
Total assets	¥25.6bn	at 2025-06-30	Cons.	Assets
Total assets	¥24.1bn	at 2024-06-30	Cons.	Assets
Total assets	¥21.0bn	at 2023-06-30^v	Cons.	Total assets (5-year summary)
Total assets	¥19.6bn	at 2022-06-30^v	Cons.	Total assets (5-year summary)
Total liabilities	¥10.1bn	at 2025-06-30	Cons.	Liabilities
Total liabilities	¥10.6bn	at 2024-06-30	Cons.	Liabilities
Net assets / equity	¥15.5bn	at 2025-06-30	Cons.	Net assets
Net assets / equity	¥13.5bn	at 2024-06-30	Cons.	Net assets
Net assets / equity	¥11.9bn	at 2023-06-30^v	Cons.	Net assets
Net assets / equity	¥9.9bn	at 2022-06-30^v	Cons.	Net assets (5-year summary)
Cash and deposits	¥2.9bn	at 2025-06-30	Cons.	Cash and deposits
Cash and deposits	¥2.1bn	at 2024-06-30	Cons.	Cash and deposits
Cash & equivalents	¥2.9bn	at 2025-06-30	Cons.	Cash and cash equivalents
Cash & equivalents	¥2.1bn	at 2024-06-30	Cons.	Cash and cash equivalents
Cash & equivalents	¥4.3bn	at 2023-06-30^v	Cons.	Cash and cash equivalents
Cash & equivalents	¥4.6bn	at 2022-06-30^v	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥3.0bn	2024-07-01 → 2025-06-30	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥1.9bn	2023-07-01 → 2024-06-30	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥794m	2022-07-01 → 2023-06-30^v	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥608m	2021-07-01 → 2022-06-30^v	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥507m	2024-07-01 → 2025-06-30	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥128m	2023-07-01 → 2024-06-30	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥347m	2022-07-01 → 2023-06-30^v	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥978m	2021-07-01 → 2022-06-30^v	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥1.7bn	2024-07-01 → 2025-06-30	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥111m	2023-07-01 → 2024-06-30	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥789m	2022-07-01 → 2023-06-30^v	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥606m	2021-07-01 → 2022-06-30^v	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥236.28	2024-07-01 → 2025-06-30	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥192.81	2023-07-01 → 2024-06-30	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥218.71	2022-07-01 → 2023-06-30^v	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥188.44	2021-07-01 → 2022-06-30^v	Cons.	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥235.76	2024-07-01 → 2025-06-30	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥192.19	2023-07-01 → 2024-06-30	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥218.01	2022-07-01 → 2023-06-30^v	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥187.39	2021-07-01 → 2022-06-30^v	Cons.	Diluted earnings per share (5-year summary)
Net assets per share	¥1,897.74	at 2025-06-30	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,663.52	at 2024-06-30	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,471.35	at 2023-06-30^v	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,240.16	at 2022-06-30^v	Cons.	Net assets per share (5-year summary)
Equity ratio	60.6%	at 2025-06-30	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	55.9%	at 2024-06-30	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	56.3%	at 2023-06-30^v	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	50.6%	at 2022-06-30^v	Cons.	Equity to asset ratio (5-year summary)
ROE	13.3%	2024-07-01 → 2025-06-30	Cons.	Rate of return on equity (5-year summary)
ROE	12.3%	2023-07-01 → 2024-06-30	Cons.	Rate of return on equity (5-year summary)
ROE	16.1%	2022-07-01 → 2023-06-30^v	Cons.	Rate of return on equity (5-year summary)
ROE	15.2%	2021-07-01 → 2022-06-30^v	Cons.	Rate of return on equity (5-year summary)
Employees	1,447	at 2025-06-30	Cons.	Number of employees
Employees	1,453	at 2024-06-30	Cons.	Number of employees
Employees	1,393	at 2023-06-30^v	Cons.	Number of employees
Employees	1,359	at 2022-06-30^v	Cons.	Number of employees
Revenue	¥1.1bn	2024-07-01 → 2025-06-30	Standalone	Net sales
Revenue	¥913m	2023-07-01 → 2024-06-30	Standalone	Net sales
Revenue	¥730m	2022-07-01 → 2023-06-30^v	Standalone	Net sales (5-year summary)
Revenue	¥1.1bn	2021-07-01 → 2022-06-30^v	Standalone	Net sales (5-year summary)
Operating income	¥733m	2024-07-01 → 2025-06-30	Standalone	Operating income
Operating income	¥555m	2023-07-01 → 2024-06-30	Standalone	Operating income
Ordinary income	¥734m	2024-07-01 → 2025-06-30	Standalone	Ordinary income
Ordinary income	¥556m	2023-07-01 → 2024-06-30	Standalone	Ordinary income
Ordinary income	¥329m	2022-07-01 → 2023-06-30^v	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥790m	2021-07-01 → 2022-06-30^v	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥734m	2024-07-01 → 2025-06-30	Standalone	Income before income taxes
Profit before tax	¥556m	2023-07-01 → 2024-06-30	Standalone	Income before income taxes
Net income	¥720m	2024-07-01 → 2025-06-30	Standalone	Profit loss
Net income	¥547m	2023-07-01 → 2024-06-30	Standalone	Profit loss
Net income	¥367m	2022-07-01 → 2023-06-30^v	Standalone	Net income loss (5-year summary)
Net income	¥788m	2021-07-01 → 2022-06-30^v	Standalone	Net income loss (5-year summary)
Total assets	¥9.5bn	at 2025-06-30	Standalone	Assets
Total assets	¥9.3bn	at 2024-06-30	Standalone	Assets
Total assets	¥9.1bn	at 2023-06-30^v	Standalone	Total assets (5-year summary)
Total assets	¥9.3bn	at 2022-06-30^v	Standalone	Total assets (5-year summary)
Total liabilities	¥102m	at 2025-06-30	Standalone	Liabilities
Total liabilities	¥119m	at 2024-06-30	Standalone	Liabilities
Net assets / equity	¥9.4bn	at 2025-06-30	Standalone	Net assets
Net assets / equity	¥9.1bn	at 2024-06-30	Standalone	Net assets
Net assets / equity	¥9.1bn	at 2023-06-30^v	Standalone	Net assets
Net assets / equity	¥9.2bn	at 2022-06-30^v	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.0bn	at 2025-06-30	Standalone	Cash and deposits
Cash and deposits	¥766m	at 2024-06-30	Standalone	Cash and deposits
EPS (basic)	¥88.45	2024-07-01 → 2025-06-30	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥67.72	2023-07-01 → 2024-06-30	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥45.71	2022-07-01 → 2023-06-30^v	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥96.36	2021-07-01 → 2022-06-30^v	Standalone	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥88.25	2024-07-01 → 2025-06-30	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥67.51	2023-07-01 → 2024-06-30	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥45.56	2022-07-01 → 2023-06-30^v	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥95.84	2021-07-01 → 2022-06-30^v	Standalone	Diluted earnings per share (5-year summary)
Dividend per share	¥80	2024-07-01 → 2025-06-30	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥65	2023-07-01 → 2024-06-30	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥70	2022-07-01 → 2023-06-30^v	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥70	2021-07-01 → 2022-06-30^v	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥1,152.73	at 2025-06-30	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,126.51	at 2024-06-30	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,126.19	at 2023-06-30^v	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,151.17	at 2022-06-30^v	Standalone	Net assets per share (5-year summary)
Equity ratio	98.8%	at 2025-06-30	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	98.5%	at 2024-06-30	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	99.1%	at 2023-06-30^v	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	99.2%	at 2022-06-30^v	Standalone	Equity to asset ratio (5-year summary)
ROE	7.8%	2024-07-01 → 2025-06-30	Standalone	Rate of return on equity (5-year summary)
ROE	6.0%	2023-07-01 → 2024-06-30	Standalone	Rate of return on equity (5-year summary)
ROE	4.0%	2022-07-01 → 2023-06-30^v	Standalone	Rate of return on equity (5-year summary)
ROE	8.6%	2021-07-01 → 2022-06-30^v	Standalone	Rate of return on equity (5-year summary)
Shares issued	8,420,000	at 2025-06-30	Standalone	Total number of issued shares (5-year summary)
Shares issued	8,420,000	at 2024-06-30	Standalone	Total number of issued shares (5-year summary)
Shares issued	8,420,000	at 2023-06-30^v	Standalone	Total number of issued shares (5-year summary)
Shares issued	8,420,000	at 2022-06-30^v	Standalone	Total number of issued shares (5-year summary)

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.

All source rows · 1,256

Item	Context	Value	Unit
Ordinary income loss (5-year summary)	Prior3YearDuration_NonConsolidatedMember	790274000	JPY
Ordinary income loss (5-year summary)	Prior2YearDuration_NonConsolidatedMember	328904000	JPY
Ordinary income loss (5-year summary)	Prior1YearDuration_NonConsolidatedMember	555972000	JPY
Ordinary income loss (5-year summary)	CurrentYearDuration_NonConsolidatedMember	734157000	JPY
Net income loss (5-year summary)	Prior3YearDuration_NonConsolidatedMember	788165000	JPY
Net income loss (5-year summary)	Prior2YearDuration_NonConsolidatedMember	366997000	JPY
Net income loss (5-year summary)	Prior1YearDuration_NonConsolidatedMember	547037000	JPY
Net income loss (5-year summary)	CurrentYearDuration_NonConsolidatedMember	719699000	JPY
Capital stock (5-year summary)	Prior3YearInstant_NonConsolidatedMember	2000000000	JPY
Capital stock (5-year summary)	Prior2YearInstant_NonConsolidatedMember	2000000000	JPY
Capital stock (5-year summary)	Prior1YearInstant_NonConsolidatedMember	2000000000	JPY
Capital stock (5-year summary)	CurrentYearInstant_NonConsolidatedMember	2000000000	JPY
Total number of issued shares (5-year summary)	Prior3YearInstant_NonConsolidatedMember	8420000
Total number of issued shares (5-year summary)	Prior2YearInstant_NonConsolidatedMember	8420000
Total number of issued shares (5-year summary)	Prior1YearInstant_NonConsolidatedMember	8420000
Total number of issued shares (5-year summary)	CurrentYearInstant_NonConsolidatedMember	8420000
Net assets (5-year summary)	Prior3YearInstant_NonConsolidatedMember	9234750000	JPY
Net assets (5-year summary)	Prior2YearInstant_NonConsolidatedMember	9078754000	JPY
Net assets (5-year summary)	Prior1YearInstant_NonConsolidatedMember	9138220000	JPY
Net assets (5-year summary)	CurrentYearInstant_NonConsolidatedMember	9418705000	JPY
Total assets (5-year summary)	Prior3YearInstant_NonConsolidatedMember	9277135000	JPY
Total assets (5-year summary)	Prior2YearInstant_NonConsolidatedMember	9145045000	JPY
Total assets (5-year summary)	Prior1YearInstant_NonConsolidatedMember	9257624000	JPY
Total assets (5-year summary)	CurrentYearInstant_NonConsolidatedMember	9520897000	JPY
Net assets per share (5-year summary)	Prior3YearInstant_NonConsolidatedMember	1151.17
Net assets per share (5-year summary)	Prior2YearInstant_NonConsolidatedMember	1126.19
Net assets per share (5-year summary)	Prior1YearInstant_NonConsolidatedMember	1126.51
Net assets per share (5-year summary)	CurrentYearInstant_NonConsolidatedMember	1152.73
Dividend paid per share (5-year summary)	Prior3YearDuration_NonConsolidatedMember	70.00
Dividend paid per share (5-year summary)	Prior2YearDuration_NonConsolidatedMember	70.00
Dividend paid per share (5-year summary)	Prior1YearDuration_NonConsolidatedMember	65.00
Dividend paid per share (5-year summary)	CurrentYearDuration_NonConsolidatedMember	80.00
Interim dividend paid per share (5-year summary)	Prior3YearDuration_NonConsolidatedMember	－
Interim dividend paid per share (5-year summary)	Prior2YearDuration_NonConsolidatedMember	－
Interim dividend paid per share (5-year summary)	Prior1YearDuration_NonConsolidatedMember	－
Interim dividend paid per share (5-year summary)	CurrentYearDuration_NonConsolidatedMember	－
Basic earnings loss per share (5-year summary)	Prior3YearDuration_NonConsolidatedMember	96.36
Basic earnings loss per share (5-year summary)	Prior2YearDuration_NonConsolidatedMember	45.71
Basic earnings loss per share (5-year summary)	Prior1YearDuration_NonConsolidatedMember	67.72
Basic earnings loss per share (5-year summary)	CurrentYearDuration_NonConsolidatedMember	88.45
Diluted earnings per share (5-year summary)	Prior3YearDuration_NonConsolidatedMember	95.84
Diluted earnings per share (5-year summary)	Prior2YearDuration_NonConsolidatedMember	45.56
Diluted earnings per share (5-year summary)	Prior1YearDuration_NonConsolidatedMember	67.51
Diluted earnings per share (5-year summary)	CurrentYearDuration_NonConsolidatedMember	88.25
Equity to asset ratio (5-year summary)	Prior3YearInstant_NonConsolidatedMember	0.992
Equity to asset ratio (5-year summary)	Prior2YearInstant_NonConsolidatedMember	0.991
Equity to asset ratio (5-year summary)	Prior1YearInstant_NonConsolidatedMember	0.985
Equity to asset ratio (5-year summary)	CurrentYearInstant_NonConsolidatedMember	0.988
Rate of return on equity (5-year summary)	Prior3YearDuration_NonConsolidatedMember	0.086
Rate of return on equity (5-year summary)	Prior2YearDuration_NonConsolidatedMember	0.040

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 identity	consolidated 2024-06-30	pass
balance sheet identity	consolidated 2025-06-30	pass
balance sheet identity	non_consolidated 2024-06-30	pass rounding
balance sheet identity	non_consolidated 2025-06-30	pass
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2023-06-30	pass
statement vs summary · net assets	consolidated 2024-06-30	pass
statement vs summary · net assets	consolidated 2025-06-30	pass
statement vs summary · net assets	non_consolidated 2023-06-30	pass
statement vs summary · net assets	non_consolidated 2024-06-30	pass
statement vs summary · net assets	non_consolidated 2025-06-30	pass
statement vs summary · net income attributable to parent	consolidated 2023-07-01/2024-06-30	pass
statement vs summary · net income attributable to parent	consolidated 2024-07-01/2025-06-30	pass
statement vs summary · operating cash flow	consolidated 2023-07-01/2024-06-30	pass
statement vs summary · operating cash flow	consolidated 2024-07-01/2025-06-30	pass
statement vs summary · revenue	consolidated 2023-07-01/2024-06-30	pass
statement vs summary · revenue	consolidated 2024-07-01/2025-06-30	pass
statement vs summary · revenue	non_consolidated 2023-07-01/2024-06-30	pass
statement vs summary · revenue	non_consolidated 2024-07-01/2025-06-30	pass
statement vs summary · total assets	consolidated 2024-06-30	pass
statement vs summary · total assets	consolidated 2025-06-30	pass
statement vs summary · total assets	non_consolidated 2024-06-30	pass
statement vs summary · total assets	non_consolidated 2025-06-30	pass