Annual report

Period2022-06-01 → 2023-05-31
Filed2024-07-11
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100RRFI. Amended by S100U1GB (2024-07-11).

Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥25.3bn2022-06-01 → 2023-05-31Cons.Net sales
Revenue¥26.8bn2021-06-01 → 2022-05-31Cons.Net sales
Revenue¥28.3bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
Revenue¥29.3bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Revenue¥33.9bn2018-06-01 → 2019-05-31dCons.Net sales (5-year summary)
Operating income¥146m2022-06-01 → 2023-05-31Cons.Operating income
Operating income¥351m2021-06-01 → 2022-05-31Cons.Operating income
Ordinary income¥151m2022-06-01 → 2023-05-31Cons.Ordinary income
Ordinary income¥420m2021-06-01 → 2022-05-31Cons.Ordinary income
Ordinary income¥48m2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥308m2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥442m2018-06-01 → 2019-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥89m2022-06-01 → 2023-05-31Cons.Income before income taxes
Profit before tax¥140m2021-06-01 → 2022-05-31Cons.Income before income taxes
Net income (owners)¥23m2022-06-01 → 2023-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥5m2021-06-01 → 2022-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥23m2020-06-01 → 2021-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥618m2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥188m2018-06-01 → 2019-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥23m2022-06-01 → 2023-05-31Cons.Profit loss
Net income¥5m2021-06-01 → 2022-05-31Cons.Profit loss
Total assets¥23.5bnat 2023-05-31Cons.Assets
Total assets¥24.6bnat 2022-05-31Cons.Assets
Total assets¥24.7bnat 2021-05-31dCons.Total assets (5-year summary)
Total assets¥24.4bnat 2020-05-31dCons.Total assets (5-year summary)
Total assets¥25.9bnat 2019-05-31dCons.Total assets (5-year summary)
Total liabilities¥16.0bnat 2023-05-31Cons.Liabilities
Total liabilities¥17.0bnat 2022-05-31Cons.Liabilities
Net assets / equity¥7.5bnat 2023-05-31Cons.Net assets
Net assets / equity¥7.6bnat 2022-05-31Cons.Net assets
Net assets / equity¥7.8bnat 2021-05-31dCons.Net assets
Net assets / equity¥7.9bnat 2020-05-31dCons.Net assets (5-year summary)
Net assets / equity¥8.7bnat 2019-05-31dCons.Net assets (5-year summary)
Cash and deposits¥4.0bnat 2023-05-31Cons.Cash and deposits
Cash and deposits¥5.1bnat 2022-05-31Cons.Cash and deposits
Cash & equivalents¥4.0bnat 2023-05-31Cons.Cash and cash equivalents
Cash & equivalents¥5.1bnat 2022-05-31Cons.Cash and cash equivalents
Cash & equivalents¥3.9bnat 2021-05-31dCons.Cash and cash equivalents
Cash & equivalents¥3.4bnat 2020-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.6bnat 2019-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥53m2022-06-01 → 2023-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.4bn2021-06-01 → 2022-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥2.2bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥2.7bn2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.1bn2018-06-01 → 2019-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥158m2022-06-01 → 2023-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥242m2021-06-01 → 2022-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥214m2020-06-01 → 2021-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥394m2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥232m2018-06-01 → 2019-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥863m2022-06-01 → 2023-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥4m2021-06-01 → 2022-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.6bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.9bn2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.1bn2018-06-01 → 2019-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-12.262022-06-01 → 2023-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-14.572021-06-01 → 2022-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-18.242020-06-01 → 2021-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-94.112019-06-01 → 2020-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥8.742018-06-01 → 2019-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥8.742018-06-01 → 2019-05-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥747.03at 2023-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥762.3at 2022-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥779.69at 2021-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥797.02at 2020-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥904.3at 2019-05-31dCons.Net assets per share (5-year summary)
Equity ratio31.8%at 2023-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio30.9%at 2022-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.3%at 2021-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio32.3%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio33.6%at 2019-05-31dCons.Equity to asset ratio (5-year summary)
ROE0.3%2022-06-01 → 2023-05-31Cons.Rate of return on equity (5-year summary)
ROE0.1%2021-06-01 → 2022-05-31Cons.Rate of return on equity (5-year summary)
ROE-0.3%2020-06-01 → 2021-05-31dCons.Rate of return on equity (5-year summary)
ROE-7.5%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
ROE2.2%2018-06-01 → 2019-05-31dCons.Rate of return on equity (5-year summary)
Employees388at 2023-05-31Cons.Number of employees
Employees412at 2022-05-31Cons.Number of employees
Employees435at 2021-05-31dCons.Number of employees
Employees452at 2020-05-31dCons.Number of employees
Employees424at 2019-05-31dCons.Number of employees
Revenue¥18.8bn2022-06-01 → 2023-05-31StandaloneNet sales
Revenue¥19.9bn2021-06-01 → 2022-05-31StandaloneNet sales
Revenue¥21.7bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Revenue¥23.0bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Revenue¥33.1bn2018-06-01 → 2019-05-31dStandaloneNet sales (5-year summary)
Operating income¥82m2022-06-01 → 2023-05-31StandaloneOperating income
Operating income¥143m2021-06-01 → 2022-05-31StandaloneOperating income
Ordinary income¥72m2022-06-01 → 2023-05-31StandaloneOrdinary income
Ordinary income¥198m2021-06-01 → 2022-05-31StandaloneOrdinary income
Ordinary income¥340m2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥634m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥430m2018-06-01 → 2019-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥21m2022-06-01 → 2023-05-31StandaloneIncome before income taxes
Profit before tax−¥1.3bn2021-06-01 → 2022-05-31StandaloneIncome before income taxes
Net income¥23m2022-06-01 → 2023-05-31StandaloneProfit loss
Net income−¥1.3bn2021-06-01 → 2022-05-31StandaloneProfit loss
Net income¥335m2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Net income¥370m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Net income¥169m2018-06-01 → 2019-05-31dStandaloneNet income loss (5-year summary)
Total assets¥22.9bnat 2023-05-31StandaloneAssets
Total assets¥24.0bnat 2022-05-31StandaloneAssets
Total assets¥25.5bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total assets¥24.5bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total assets¥25.8bnat 2019-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥15.3bnat 2023-05-31StandaloneLiabilities
Total liabilities¥16.2bnat 2022-05-31StandaloneLiabilities
Net assets / equity¥7.7bnat 2023-05-31StandaloneNet assets
Net assets / equity¥7.8bnat 2022-05-31StandaloneNet assets
Net assets / equity¥9.2bnat 2021-05-31dStandaloneNet assets
Net assets / equity¥9.0bnat 2020-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥8.8bnat 2019-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.8bnat 2023-05-31StandaloneCash and deposits
Cash and deposits¥3.3bnat 2022-05-31StandaloneCash and deposits
EPS (basic)¥-12.322022-06-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-184.932021-06-01 → 2022-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27.412020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.942019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.292018-06-01 → 2019-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥27.412020-06-01 → 2021-05-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥31.942019-06-01 → 2020-05-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥6.292018-06-01 → 2019-05-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥142018-06-01 → 2019-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥767.32at 2023-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥780.86at 2022-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥965.45at 2021-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥937.42at 2020-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥918.73at 2019-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio33.3%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.3%at 2022-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio36.1%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.6%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio34.2%at 2019-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE0.3%2022-06-01 → 2023-05-31StandaloneRate of return on equity (5-year summary)
ROE-15.7%2021-06-01 → 2022-05-31StandaloneRate of return on equity (5-year summary)
ROE3.7%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
ROE4.1%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
ROE1.9%2018-06-01 → 2019-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,861,700at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,861,700at 2022-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,861,700at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,861,700at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,832,800at 2019-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees106at 2023-05-31StandaloneNumber of employees
Employees114at 2022-05-31StandaloneNumber of employees
Employees104at 2021-05-31dStandaloneNumber of employees
Employees110at 2020-05-31dStandaloneNumber of employees
Employees413at 2019-05-31dStandaloneNumber 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 · 31
SegmentItemPeriodValue
Otherother segmentssegment assetsat 2023-05-31¥7m
Otherother segmentssegment profit2022-06-01 → 2023-05-31¥0
Reconciling Itemsreconcilingsegment assetsat 2023-05-31¥0
Village Vanguardreportable segmentcapex2022-06-01 → 2023-05-31¥164m
Village Vanguardreportable segmentdepreciation2022-06-01 → 2023-05-31¥291m
Village Vanguardreportable segmentemployeesat 2023-05-31388 pure
Village Vanguardreportable segmentrevenue2022-06-01 → 2023-05-31¥25.3bn
Village Vanguardreportable segmentrevenue external2022-06-01 → 2023-05-31¥25.3bn
Village Vanguardreportable segmentsegment assetsat 2023-05-31¥23.5bn
Village Vanguardreportable segmentsegment profit2022-06-01 → 2023-05-31¥146m
Total Of Reportable Segments And Otherssegment totalcapex2022-06-01 → 2023-05-31¥164m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-06-01 → 2023-05-31¥291m
Total Of Reportable Segments And Otherssegment totalrevenue2022-06-01 → 2023-05-31¥25.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-06-01 → 2023-05-31¥25.3bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-05-31¥23.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-06-01 → 2023-05-31¥146m
Otherother segmentssegment assetsat 2022-05-31¥7m
Otherother segmentssegment profit2021-06-01 → 2022-05-31¥0
Reconciling Itemsreconcilingsegment assetsat 2022-05-31−¥1m
Village Vanguardreportable segmentcapex2021-06-01 → 2022-05-31¥280m
Village Vanguardreportable segmentdepreciation2021-06-01 → 2022-05-31¥314m
Village Vanguardreportable segmentrevenue2021-06-01 → 2022-05-31¥26.8bn
Village Vanguardreportable segmentrevenue external2021-06-01 → 2022-05-31¥26.8bn
Village Vanguardreportable segmentsegment assetsat 2022-05-31¥24.6bn
Village Vanguardreportable segmentsegment profit2021-06-01 → 2022-05-31¥351m
Total Of Reportable Segments And Otherssegment totalcapex2021-06-01 → 2022-05-31¥280m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-06-01 → 2022-05-31¥314m
Total Of Reportable Segments And Otherssegment totalrevenue2021-06-01 → 2022-05-31¥26.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-06-01 → 2022-05-31¥26.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-05-31¥24.6bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-06-01 → 2022-05-31¥351m

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

All source rows · 1,404
ItemContextValueUnit
Total assets (5-year summary)Prior2YearInstant24702000000JPY
Total assets (5-year summary)Prior1YearInstant24608000000JPY
Total assets (5-year summary)CurrentYearInstant23514000000JPY
Net assets per share (5-year summary)Prior4YearInstant904.30
Net assets per share (5-year summary)Prior3YearInstant797.02
Net assets per share (5-year summary)Prior2YearInstant779.69
Net assets per share (5-year summary)Prior1YearInstant762.30
Net assets per share (5-year summary)CurrentYearInstant747.03
Basic earnings loss per share (5-year summary)Prior4YearDuration8.74
Basic earnings loss per share (5-year summary)Prior3YearDuration-94.11
Basic earnings loss per share (5-year summary)Prior2YearDuration-18.24
Basic earnings loss per share (5-year summary)Prior1YearDuration-14.57
Basic earnings loss per share (5-year summary)CurrentYearDuration-12.26
Diluted earnings per share (5-year summary)Prior4YearDuration8.74
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.336
Equity to asset ratio (5-year summary)Prior3YearInstant0.323
Equity to asset ratio (5-year summary)Prior2YearInstant0.313
Equity to asset ratio (5-year summary)Prior1YearInstant0.309
Equity to asset ratio (5-year summary)CurrentYearInstant0.318
Rate of return on equity (5-year summary)Prior4YearDuration0.022
Rate of return on equity (5-year summary)Prior3YearDuration-0.075
Rate of return on equity (5-year summary)Prior2YearDuration-0.003
Rate of return on equity (5-year summary)Prior1YearDuration0.001
Rate of return on equity (5-year summary)CurrentYearDuration0.003
Price earnings ratio (5-year summary)Prior4YearDuration108.1
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration-
Price earnings ratio (5-year summary)CurrentYearDuration-
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration1142000000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-2736000000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration2223000000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration1450000000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-53000000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-232000000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-394000000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-214000000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-242000000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-158000000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-1057000000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration1915000000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-1551000000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration4000000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-863000000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant4612000000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant3396000000JPY

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 2022-05-31pass rounding
balance sheet identityconsolidated 2023-05-31pass rounding
balance sheet identitynon_consolidated 2022-05-31pass
balance sheet identitynon_consolidated 2023-05-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-05-31pass
statement vs summary · net assetsconsolidated 2022-05-31pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2021-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net income attributable to parentconsolidated 2021-06-01/2022-05-31pass
statement vs summary · net income attributable to parentconsolidated 2022-06-01/2023-05-31pass
statement vs summary · operating cash flowconsolidated 2021-06-01/2022-05-31pass
statement vs summary · operating cash flowconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenueconsolidated 2021-06-01/2022-05-31pass
statement vs summary · revenueconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenuenon_consolidated 2021-06-01/2022-05-31pass
statement vs summary · revenuenon_consolidated 2022-06-01/2023-05-31pass
statement vs summary · total assetsconsolidated 2022-05-31pass
statement vs summary · total assetsconsolidated 2023-05-31pass
statement vs summary · total assetsnon_consolidated 2022-05-31pass
statement vs summary · total assetsnon_consolidated 2023-05-31pass