Annual report

Period2021-06-01 → 2022-05-31
Filed2022-08-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100QDMY (2023-03-14).

Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥3.5bn2021-06-01 → 2022-05-31Cons.Net sales
Revenue¥3.0bn2020-06-01 → 2021-05-31Cons.Net sales
Revenue¥3.2bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Revenue¥2.5bn2018-06-01 → 2019-05-31dCons.Net sales (5-year summary)
Operating income¥373m2021-06-01 → 2022-05-31Cons.Operating income
Operating income¥342m2020-06-01 → 2021-05-31Cons.Operating income
Ordinary income¥359m2021-06-01 → 2022-05-31Cons.Ordinary income
Ordinary income¥336m2020-06-01 → 2021-05-31Cons.Ordinary income
Ordinary income¥298m2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥167m2018-06-01 → 2019-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥361m2021-06-01 → 2022-05-31Cons.Income before income taxes
Profit before tax¥336m2020-06-01 → 2021-05-31Cons.Income before income taxes
Net income (owners)¥240m2021-06-01 → 2022-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥224m2020-06-01 → 2021-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥205m2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥111m2018-06-01 → 2019-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥240m2021-06-01 → 2022-05-31Cons.Profit loss
Net income¥224m2020-06-01 → 2021-05-31Cons.Profit loss
Total assets¥3.0bnat 2022-05-31Cons.Assets
Total assets¥1.9bnat 2021-05-31Cons.Assets
Total assets¥1.8bnat 2020-05-31dCons.Total assets (5-year summary)
Total assets¥1.1bnat 2019-05-31dCons.Total assets (5-year summary)
Total liabilities¥926mat 2022-05-31Cons.Liabilities
Total liabilities¥873mat 2021-05-31Cons.Liabilities
Net assets / equity¥2.1bnat 2022-05-31Cons.Net assets
Net assets / equity¥1.0bnat 2021-05-31Cons.Net assets
Net assets / equity¥810mat 2020-05-31dCons.Net assets
Net assets / equity¥535mat 2019-05-31dCons.Net assets (5-year summary)
Cash and deposits¥2.1bnat 2022-05-31Cons.Cash and deposits
Cash and deposits¥1.3bnat 2021-05-31Cons.Cash and deposits
Cash & equivalents¥2.1bnat 2022-05-31Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2021-05-31Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2020-05-31dCons.Cash and cash equivalents
Cash & equivalents¥531mat 2019-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥211m2021-06-01 → 2022-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥264m2020-06-01 → 2021-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥419m2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥36m2018-06-01 → 2019-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥93m2021-06-01 → 2022-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥49m2020-06-01 → 2021-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥136m2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥213m2018-06-01 → 2019-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥725m2021-06-01 → 2022-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥148m2020-06-01 → 2021-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥390m2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥519m2018-06-01 → 2019-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥113.852021-06-01 → 2022-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥121.52020-06-01 → 2021-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥113.322019-06-01 → 2020-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥59.572018-06-01 → 2019-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥109.752021-06-01 → 2022-05-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥958.76at 2022-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥543.96at 2021-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥439.28at 2020-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥302.83at 2019-05-31dCons.Net assets per share (5-year summary)
Equity ratio69.2%at 2022-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio53.4%at 2021-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio44.3%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio47.0%at 2019-05-31dCons.Equity to asset ratio (5-year summary)
ROE15.6%2021-06-01 → 2022-05-31Cons.Rate of return on equity (5-year summary)
ROE24.7%2020-06-01 → 2021-05-31Cons.Rate of return on equity (5-year summary)
ROE30.5%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
ROE18.6%2018-06-01 → 2019-05-31dCons.Rate of return on equity (5-year summary)
Employees220at 2022-05-31Cons.Number of employees
Employees214at 2021-05-31Cons.Number of employees
Employees217at 2020-05-31dCons.Number of employees
Employees212at 2019-05-31dCons.Number of employees
Revenue¥3.3bn2021-06-01 → 2022-05-31StandaloneNet sales
Revenue¥2.8bn2020-06-01 → 2021-05-31StandaloneNet sales
Revenue¥3.0bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2018-06-01 → 2019-05-31dStandaloneNet sales (5-year summary)
Revenue¥2.5bn2017-06-01 → 2018-05-31dStandaloneNet sales (5-year summary)
Operating income¥327m2021-06-01 → 2022-05-31StandaloneOperating income
Operating income¥304m2020-06-01 → 2021-05-31StandaloneOperating income
Ordinary income¥338m2021-06-01 → 2022-05-31StandaloneOrdinary income
Ordinary income¥320m2020-06-01 → 2021-05-31StandaloneOrdinary income
Ordinary income¥301m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥159m2018-06-01 → 2019-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥158m2017-06-01 → 2018-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥339m2021-06-01 → 2022-05-31StandaloneIncome before income taxes
Profit before tax¥339m2020-06-01 → 2021-05-31StandaloneIncome before income taxes
Net income¥219m2021-06-01 → 2022-05-31StandaloneProfit loss
Net income¥228m2020-06-01 → 2021-05-31StandaloneProfit loss
Net income¥210m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Net income¥104m2018-06-01 → 2019-05-31dStandaloneNet income loss (5-year summary)
Net income¥96m2017-06-01 → 2018-05-31dStandaloneNet income loss (5-year summary)
Total assets¥2.8bnat 2022-05-31StandaloneAssets
Total assets¥1.8bnat 2021-05-31StandaloneAssets
Total assets¥1.7bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total assets¥996mat 2019-05-31dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2018-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥905mat 2022-05-31StandaloneLiabilities
Total liabilities¥867mat 2021-05-31StandaloneLiabilities
Net assets / equity¥1.9bnat 2022-05-31StandaloneNet assets
Net assets / equity¥886mat 2021-05-31StandaloneNet assets
Net assets / equity¥695mat 2020-05-31dStandaloneNet assets
Net assets / equity¥414mat 2019-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥542mat 2018-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.0bnat 2022-05-31StandaloneCash and deposits
Cash and deposits¥1.1bnat 2021-05-31StandaloneCash and deposits
EPS (basic)¥103.712021-06-01 → 2022-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥123.492020-06-01 → 2021-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥115.72019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥55.732018-06-01 → 2019-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥48,151.972017-06-01 → 2018-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥99.982021-06-01 → 2022-05-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥272021-06-01 → 2022-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥242020-06-01 → 2021-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥19.772019-06-01 → 2020-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥9002018-06-01 → 2019-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥7,9862017-06-01 → 2018-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥893.2at 2022-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥480.84at 2021-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥376.91at 2020-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥234.28at 2019-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥271,007.53at 2018-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio68.1%at 2022-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.5%at 2021-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio40.7%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio41.5%at 2019-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.1%at 2018-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE15.5%2021-06-01 → 2022-05-31StandaloneRate of return on equity (5-year summary)
ROE28.8%2020-06-01 → 2021-05-31StandaloneRate of return on equity (5-year summary)
ROE37.8%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
ROE21.7%2018-06-01 → 2019-05-31dStandaloneRate of return on equity (5-year summary)
ROE19.5%2017-06-01 → 2018-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,167,900at 2022-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,000,000at 2021-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,000,000at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued20,000at 2019-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,000at 2018-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees194at 2022-05-31StandaloneNumber of employees
Employees202at 2021-05-31StandaloneNumber of employees
Employees203at 2020-05-31dStandaloneNumber of employees
Employees186at 2019-05-31dStandaloneNumber of employees
Employees168at 2018-05-31dStandaloneNumber 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 · 67
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2021-06-01 → 2022-05-31¥9m
Reconciling Itemsreconcilingdepreciation2021-06-01 → 2022-05-31¥21m
Reconciling Itemsreconcilingrevenue2021-06-01 → 2022-05-31−¥16m
Reconciling Itemsreconcilingrevenue intersegment2021-06-01 → 2022-05-31−¥16m
Reconciling Itemsreconcilingsegment assetsat 2022-05-31¥2.2bn
Reconciling Itemsreconcilingsegment profit2021-06-01 → 2022-05-31−¥548m
Business Productsreportable segmentcapex2021-06-01 → 2022-05-31¥50m
Business Productsreportable segmentdepreciation2021-06-01 → 2022-05-31¥36m
Business Productsreportable segmentemployeesat 2022-05-3139 pure
Business Productsreportable segmentrevenue2021-06-01 → 2022-05-31¥576m
Business Productsreportable segmentrevenue external2021-06-01 → 2022-05-31¥576m
Business Productsreportable segmentsegment assetsat 2022-05-31¥174m
Business Productsreportable segmentsegment profit2021-06-01 → 2022-05-31¥114m
Game Contentsreportable segmentdepreciation2021-06-01 → 2022-05-31¥54,000
Game Contentsreportable segmentemployeesat 2022-05-3126 pure
Game Contentsreportable segmentrevenue2021-06-01 → 2022-05-31¥431m
Game Contentsreportable segmentrevenue external2021-06-01 → 2022-05-31¥431m
Game Contentsreportable segmentsegment assetsat 2022-05-31¥38m
Game Contentsreportable segmentsegment profit2021-06-01 → 2022-05-31¥28m
IT Solutionreportable segmentdepreciation2021-06-01 → 2022-05-31¥2m
IT Solutionreportable segmentemployeesat 2022-05-31132 pure
IT Solutionreportable segmentrevenue2021-06-01 → 2022-05-31¥2.5bn
IT Solutionreportable segmentrevenue external2021-06-01 → 2022-05-31¥2.5bn
IT Solutionreportable segmentrevenue intersegment2021-06-01 → 2022-05-31¥16m
IT Solutionreportable segmentsegment assetsat 2022-05-31¥563m
IT Solutionreportable segmentsegment profit2021-06-01 → 2022-05-31¥778m
—segment totalcapex2021-06-01 → 2022-05-31¥50m
—segment totaldepreciation2021-06-01 → 2022-05-31¥38m
—segment totalrevenue2021-06-01 → 2022-05-31¥3.5bn
—segment totalrevenue external2021-06-01 → 2022-05-31¥3.5bn
—segment totalrevenue intersegment2021-06-01 → 2022-05-31¥16m
—segment totalsegment assetsat 2022-05-31¥775m
—segment totalsegment profit2021-06-01 → 2022-05-31¥921m
Reconciling Itemsreconcilingcapex2020-06-01 → 2021-05-31¥6m
Reconciling Itemsreconcilingdepreciation2020-06-01 → 2021-05-31¥22m
Reconciling Itemsreconcilingrevenue2020-06-01 → 2021-05-31−¥5m
Reconciling Itemsreconcilingrevenue intersegment2020-06-01 → 2021-05-31−¥5m
Reconciling Itemsreconcilingsegment assetsat 2021-05-31¥1.3bn
Reconciling Itemsreconcilingsegment profit2020-06-01 → 2021-05-31−¥483m
Business Productsreportable segmentcapex2020-06-01 → 2021-05-31¥37m
Business Productsreportable segmentdepreciation2020-06-01 → 2021-05-31¥24m
Business Productsreportable segmentrevenue2020-06-01 → 2021-05-31¥534m
Business Productsreportable segmentrevenue external2020-06-01 → 2021-05-31¥534m
Business Productsreportable segmentsegment assetsat 2021-05-31¥130m
Business Productsreportable segmentsegment profit2020-06-01 → 2021-05-31¥168m
Game Contentsreportable segmentdepreciation2020-06-01 → 2021-05-31¥54,000
Game Contentsreportable segmentrevenue2020-06-01 → 2021-05-31¥584m
Game Contentsreportable segmentrevenue external2020-06-01 → 2021-05-31¥584m
Game Contentsreportable segmentsegment assetsat 2021-05-31¥57m
Game Contentsreportable segmentsegment profit2020-06-01 → 2021-05-31¥95m
IT Solutionreportable segmentcapex2020-06-01 → 2021-05-31¥249,000
IT Solutionreportable segmentdepreciation2020-06-01 → 2021-05-31¥1m
IT Solutionreportable segmentrevenue2020-06-01 → 2021-05-31¥1.9bn
IT Solutionreportable segmentrevenue external2020-06-01 → 2021-05-31¥1.9bn
IT Solutionreportable segmentrevenue intersegment2020-06-01 → 2021-05-31¥5m
IT Solutionreportable segmentsegment assetsat 2021-05-31¥348m
IT Solutionreportable segmentsegment profit2020-06-01 → 2021-05-31¥563m
—segment totalcapex2020-06-01 → 2021-05-31¥38m
—segment totaldepreciation2020-06-01 → 2021-05-31¥25m
—segment totalrevenue2020-06-01 → 2021-05-31¥3.0bn
—segment totalrevenue external2020-06-01 → 2021-05-31¥3.0bn
—segment totalrevenue intersegment2020-06-01 → 2021-05-31¥5m
—segment totalsegment assetsat 2021-05-31¥535m
—segment totalsegment profit2020-06-01 → 2021-05-31¥825m
Business Productsreportable segmentemployeesat 2022-05-3128 pure
Game Contentsreportable segmentemployeesat 2022-05-3126 pure
IT Solutionreportable segmentemployeesat 2022-05-31117 pure

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

All source rows · 1,455
ItemContextValueUnit
Net assets per share (5-year summary)Prior3YearInstant302.83
Net assets per share (5-year summary)Prior2YearInstant439.28
Net assets per share (5-year summary)Prior1YearInstant543.96
Net assets per share (5-year summary)CurrentYearInstant958.76
Basic earnings loss per share (5-year summary)Prior3YearDuration59.57
Basic earnings loss per share (5-year summary)Prior2YearDuration113.32
Basic earnings loss per share (5-year summary)Prior1YearDuration121.50
Basic earnings loss per share (5-year summary)CurrentYearDuration113.85
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)CurrentYearDuration109.75
Equity to asset ratio (5-year summary)Prior3YearInstant0.470
Equity to asset ratio (5-year summary)Prior2YearInstant0.443
Equity to asset ratio (5-year summary)Prior1YearInstant0.534
Equity to asset ratio (5-year summary)CurrentYearInstant0.692
Rate of return on equity (5-year summary)Prior3YearDuration0.186
Rate of return on equity (5-year summary)Prior2YearDuration0.305
Rate of return on equity (5-year summary)Prior1YearDuration0.247
Rate of return on equity (5-year summary)CurrentYearDuration0.156
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)CurrentYearDuration16.1
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration36494000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration418736000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration264467000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration211412000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration213188000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-135945000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-49102000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-92506000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-519294000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration390364000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-148488000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration725435000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant531039000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant1204141000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant1271069000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant2119328000JPY
Number of employeesPrior3YearInstant212
Number of employeesPrior2YearInstant217
Number of employeesPrior1YearInstant214
Number of employeesCurrentYearInstant220
Net sales (5-year summary)Prior4YearDuration_NonConsolidatedMember2549130000JPY
Net sales (5-year summary)Prior3YearDuration_NonConsolidatedMember2378688000JPY
Net sales (5-year summary)Prior2YearDuration_NonConsolidatedMember2961046000JPY
Net sales (5-year summary)Prior1YearDuration_NonConsolidatedMember2796001000JPY
Net sales (5-year summary)CurrentYearDuration_NonConsolidatedMember3272653000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember157710000JPY

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 2021-05-31pass rounding
balance sheet identityconsolidated 2022-05-31pass
balance sheet identitynon_consolidated 2021-05-31pass rounding
balance sheet identitynon_consolidated 2022-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-05-31pass
statement vs summary · net assetsconsolidated 2021-05-31pass
statement vs summary · net assetsconsolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2020-05-31pass
statement vs summary · net assetsnon_consolidated 2021-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net income attributable to parentconsolidated 2020-06-01/2021-05-31pass
statement vs summary · net income attributable to parentconsolidated 2021-06-01/2022-05-31pass
statement vs summary · operating cash flowconsolidated 2020-06-01/2021-05-31pass
statement vs summary · operating cash flowconsolidated 2021-06-01/2022-05-31pass
statement vs summary · revenueconsolidated 2020-06-01/2021-05-31pass
statement vs summary · revenueconsolidated 2021-06-01/2022-05-31pass
statement vs summary · revenuenon_consolidated 2020-06-01/2021-05-31pass
statement vs summary · revenuenon_consolidated 2021-06-01/2022-05-31pass
statement vs summary · total assetsconsolidated 2021-05-31pass
statement vs summary · total assetsconsolidated 2022-05-31pass
statement vs summary · total assetsnon_consolidated 2021-05-31pass
statement vs summary · total assetsnon_consolidated 2022-05-31pass