| Fiscal year-end | June 2021 | June 2022 | June 2023 | June 2024 | June 2025 |
|---|---|---|---|---|---|
| Net sales [million yen] | 47,645 | 46,615 | 59,097 | 65,957 | 69,551 |
| Ordinary profit (loss) [million yen] | 429 | 2,402 | 1,822 | 3,910 | 3,210 |
| Profit (loss) attributable to owners of parent [million yen] Comprehensive income [million yen] |
1,799 | 2,533 | 1,610 | 3,319 | 2,299 |
| Comprehensive income [million yen] | 1,833 | 2,568 | 1,681 | 3,340 | 2,262 |
| Net assets [million yen] | 3,254 | 5,820 | 7,374 | 10,427 | 12,403 |
| Total assets [million yen] | 30,800 | 29,584 | 29,107 | 30,422 | 31,618 |
| Net assets per share [yen] | 103.09 | 186.54 | 236.61 | 334.72 | 398.17 |
| Profit (loss) per share [yen] | (loss)316.68 | 59.23 | 82.13 | 107.46 | 74.39 |
| Diluted profit per share [yen] | ー | ー | ー | ー | ー |
| Equity ratio [%] | 10.3 | 19.5 | 25.1 | 34.0 | 38.9 |
| Return on equity [%] | 102.0 | 56.7 | 24.7 | 37.6 | 20.3 |
| Price-to-earnings ratio [times] | 13.1 | 10.0 | 17.9 | 10.1 | 14.9 |
| Cash flows from operating activities [million yen] |
(loss)1,699 | 5,571 | 3,625 | 6,166 | 3,717 |
| Cash flows from investing activities [million yen] |
413 | 152 | (loss)1,302 | (loss)1,894 | (loss)3,954 |
| Cash flows from financing activities [million yen] |
(loss)946 | (loss)4,946 | (loss)3,526 | (loss)3,024 | 1,445 |
| Cash and cash equivalents at end of period [million yen] |
2,611 | 3,401 | 2,204 | 3,476 | 1,776 |
![Net sales [million yen]](./img/chart01.jpg)





Total consolidated assets at the end of this fiscal year were 31,618 million yen, an increase of 1,196 million yen compared to the end of the previous fiscal year. This was primarily due to a decrease in marketable securities of 1,750 million yen, an increase in buildings and structures of 1,345 million yen, an increase in investment securities of 947 million yen, a decrease of 488 million yen in deferred tax assets, an increase of 390 million yen in accounts receivable, an increase of 376 million yen in raw materials and supplies, an increase of 206 million yen in tools, furniture, and fixtures, and an increase of 155 million yen in construction in progress.
Total consolidated liabilities at the end of this fiscal year were 19,215 million yen, a decrease of 778 million yen compared to those at the end of the previous fiscal year. This was mainly due to a decrease of 1,414 million yen in long-term borrowings, a 1,280 million increase in short-term borrowings, an 864 million yen decrease in the current portion of long-term borrowings, a 635 million yen increase in accounts payable, a 560 million yen decrease in accrued consumption taxes, a 312 million yen increase in accounts payable-trade, and a 146 million yen decrease in lease obligations.
Consolidated net assets at the end of this fiscal year were 12,403 million yen, an increase of 1,975 million yen compared to those at the end of the previous fiscal year. This was mainly due to an increase of 1,990 million yen in retained earnings.This was attributable to a decrease of 40 million yen in valuation differences on available-for-sale securities.
| Previous fiscal year (consolidated, June 30, 2024) |
This fiscal year (consolidated, June 30, 2025) |
|
|---|---|---|
| ■Assets | ||
| Current assets | 7,006 | 6,175 |
| Non-current assets | 23,416 | 25,443 |
| Property, plant and equipment | 19,010 | 20,602 |
| Intangible assets | 362 | 392 |
| Investments and other assets | 4,043 | 4,448 |
| Total assets ※POINT 01 |
30,422 | 31,618 |
| ■Liabilities | ||
| Current liabilities | 10,079 | 10,891 |
| Non-current liabilities | 9,915 | 8,324 |
| Total liabilities ※POINT 02 |
19,994 | 19,215 |
| ■Net Assets | ||
| Shareholders' equity | 10,214 | 12,226 |
| Capital | 100 | 100 |
| Capital surplus | 4,237 | 4,229 |
| Retained earnings | 7,417 | 9,407 |
| Treasury shares | (loss)1,540 | (loss)1,510 |
| Accumulated other comprehensive income |
128 | 85 |
| ■Total net assets ※POINT 03 |
10,427 | 12,403 |
| Total liabilities and net assets | 30,422 | 31,618 |
Sales increased by 5.4% compared to the previous period, reaching 69,551 million yen.
Operating income decreased by 18.6% from the previous year to 3,202 million yen.
Net income for the period decreased by 30.7% compared to the previous period to 2,299 million yen.
| Previous fiscal year (Consolidated) From July 1, 2023 to June 30, 2024 |
This fiscal year (Consolidated) From July 1, 2024 to June 30, 2025 |
|
|---|---|---|
| Net sales ※POINT 01 |
65,957 | 69,551 |
| Cost of sales | 22,068 | 26,255 |
| Gross profit | 43,889 | 43,295 |
| Selling, general and administrative expenses |
39,953 | 40,092 |
| Operating profit (loss) ※POINT 02 |
3,936 | 3,202 |
| Total non-operating income | 200 | 229 |
| Total non-operating expenses | 225 | 215 |
| Ordinary profit ※POINT 02 |
3,910 | 3,216 |
| Extraordinary loss | 246 | 256 |
| Impairment loss | 246 | 250 |
| Income taxes | 363 | 672 |
| Income taxes-current | 157 | 147 |
| Income taxes-deferred | 205 | 525 |
| Profit (loss) attributable to owners of parent ※POINT 03 |
3,319 | 2,299 |
Cash flows from operating activities decreased by 2,449 million yen compared to the previous fiscal year, amounting to 3,717 million yen. The main components of cash flow from operating activities were profit before income taxes of 2,981 million yen, depreciation of 1,776 million yen, a change in inventories of -408 million yen, and a fluctuation in unpaid or uncollected consumption taxes, etc., of -666 million yen
Cash flows from investing activities decreased by 2,060 million yen from the previous year to -3,954 million yen. The main components of cash flows from investing activities were -3,018 million yen for purchase of property, -1,005 million yen for the purchase of investment securities, 30 million yen for proceeds from refund of leasehold and guarantee deposits and 44 million yen for other inflow.
Cash flow from financing activities increased by 1,578 million yen from the previous period to -1,445 million yen. The main components of net cash flow provided by financing activities were 1,280 million yen for short-term loans, -2,379 million yen for repayment of long-term loans, and -307 million yen for dividends paid.
| Previous fiscal year (Consolidated) From July 1, 2023 to June 30, 2024 |
This fiscal year (Consolidated) From July 1, 2024 to June 30, 2025 |
|
|---|---|---|
| Cash flows from operating activities ※POINT 01 |
6,166 | 3,717 |
| Cash flows from investing activities ※POINT 02 |
(loss)1,894 | (loss)3,954 |
| Cash flows from financing activities ※POINT 03 |
(loss)3,024 | 1,445 |
| Net increase (decrease) in cash and cash equivalents |
1,271 | 1,697 |
| Cash and cash equivalents at beginning of period |
2,204 | 3,476 |
| Cash and cash equivalents at end of period |
3,476 | 1,779 |
■Consolidated earnings guidance for the fiscal year ending June 2025 (unit: million yen)

These forward-looking statements, including those about our plans and forecasts, were made based on our judgment formed on the basis of information currently available to us. Actual business results may differ significantly due to various risks and uncertainties. Therefore, please refrain from making investment decisions based solely on this earnings guidance.


■August … Announcement of full-year financial results
■September … Submission of securities report
■November … Ordinary shareholders' meeting
■November … Announcement of Q1 financial results
■February … Announcement of Q2 financial results
■May … Announcement of Q3 financial results