Annual report

Period2021-06-01 → 2022-05-31
Filed2022-08-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥4.0bn2021-06-01 → 2022-05-31Cons.Net sales
Revenue¥4.3bn2020-06-01 → 2021-05-31Cons.Net sales
Revenue¥3.6bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Revenue¥3.4bn2018-06-01 → 2019-05-31dCons.Net sales (5-year summary)
Revenue¥3.9bn2017-06-01 → 2018-05-31dCons.Net sales (5-year summary)
Operating income¥103m2021-06-01 → 2022-05-31Cons.Operating income
Operating income¥338m2020-06-01 → 2021-05-31Cons.Operating income
Ordinary income¥154m2021-06-01 → 2022-05-31Cons.Ordinary income
Ordinary income¥355m2020-06-01 → 2021-05-31Cons.Ordinary income
Ordinary income¥310m2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥293m2018-06-01 → 2019-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥257m2017-06-01 → 2018-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥158m2021-06-01 → 2022-05-31Cons.Income before income taxes
Profit before tax¥269m2020-06-01 → 2021-05-31Cons.Income before income taxes
Net income (owners)¥72m2021-06-01 → 2022-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥135m2020-06-01 → 2021-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥177m2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥98m2018-06-01 → 2019-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥166m2017-06-01 → 2018-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥91m2021-06-01 → 2022-05-31Cons.Profit loss
Net income¥161m2020-06-01 → 2021-05-31Cons.Profit loss
Total assets¥5.7bnat 2022-05-31Cons.Assets
Total assets¥6.1bnat 2021-05-31Cons.Assets
Total assets¥6.2bnat 2020-05-31dCons.Total assets (5-year summary)
Total assets¥6.0bnat 2019-05-31dCons.Total assets (5-year summary)
Total assets¥6.0bnat 2018-05-31dCons.Total assets (5-year summary)
Total liabilities¥771mat 2022-05-31Cons.Liabilities
Total liabilities¥951mat 2021-05-31Cons.Liabilities
Net assets / equity¥4.9bnat 2022-05-31Cons.Net assets
Net assets / equity¥5.2bnat 2021-05-31Cons.Net assets
Net assets / equity¥5.3bnat 2020-05-31dCons.Net assets
Net assets / equity¥5.2bnat 2019-05-31dCons.Net assets (5-year summary)
Net assets / equity¥5.2bnat 2018-05-31dCons.Net assets (5-year summary)
Cash and deposits¥4.2bnat 2022-05-31Cons.Cash and deposits
Cash and deposits¥4.7bnat 2021-05-31Cons.Cash and deposits
Cash & equivalents¥4.2bnat 2022-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2021-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2020-05-31dCons.Cash and cash equivalents
Cash & equivalents¥4.3bnat 2019-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.1bnat 2018-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥12m2021-06-01 → 2022-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥484m2020-06-01 → 2021-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥632m2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥289m2018-06-01 → 2019-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥314m2017-06-01 → 2018-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥97m2021-06-01 → 2022-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥131m2020-06-01 → 2021-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥85m2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥47m2018-06-01 → 2019-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥626m2017-06-01 → 2018-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥436m2021-06-01 → 2022-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥331m2020-06-01 → 2021-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥117m2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥120m2018-06-01 → 2019-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥215m2017-06-01 → 2018-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥1.812021-06-01 → 2022-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.352020-06-01 → 2021-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.42019-06-01 → 2020-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥2.442018-06-01 → 2019-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.112017-06-01 → 2018-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥3.352020-06-01 → 2021-05-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥4.112017-06-01 → 2018-05-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥123.5at 2022-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥126.06at 2021-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥124.91at 2020-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥122.48at 2019-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥122.89at 2018-05-31dCons.Net assets per share (5-year summary)
Equity ratio84.0%at 2022-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio82.5%at 2021-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio80.9%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio81.4%at 2019-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio82.1%at 2018-05-31dCons.Equity to asset ratio (5-year summary)
ROE1.5%2021-06-01 → 2022-05-31Cons.Rate of return on equity (5-year summary)
ROE2.7%2020-06-01 → 2021-05-31Cons.Rate of return on equity (5-year summary)
ROE3.6%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
ROE2.0%2018-06-01 → 2019-05-31dCons.Rate of return on equity (5-year summary)
ROE3.4%2017-06-01 → 2018-05-31dCons.Rate of return on equity (5-year summary)
Employees220at 2022-05-31Cons.Number of employees
Employees199at 2021-05-31Cons.Number of employees
Employees189at 2020-05-31dCons.Number of employees
Employees175at 2019-05-31dCons.Number of employees
Employees183at 2018-05-31dCons.Number of employees
Revenue¥1.9bn2021-06-01 → 2022-05-31StandaloneNet sales
Revenue¥1.8bn2020-06-01 → 2021-05-31StandaloneNet sales
Revenue¥1.4bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Revenue¥1.3bn2018-06-01 → 2019-05-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2017-06-01 → 2018-05-31dStandaloneNet sales (5-year summary)
Operating income−¥179m2021-06-01 → 2022-05-31StandaloneOperating income
Operating income−¥56m2020-06-01 → 2021-05-31StandaloneOperating income
Ordinary income−¥45m2021-06-01 → 2022-05-31StandaloneOrdinary income
Ordinary income¥75m2020-06-01 → 2021-05-31StandaloneOrdinary income
Ordinary income¥110m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥151m2018-06-01 → 2019-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥122m2017-06-01 → 2018-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥475m2021-06-01 → 2022-05-31StandaloneIncome before income taxes
Profit before tax−¥12m2020-06-01 → 2021-05-31StandaloneIncome before income taxes
Net income¥482m2021-06-01 → 2022-05-31StandaloneProfit loss
Net income−¥15m2020-06-01 → 2021-05-31StandaloneProfit loss
Net income¥95m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Net income¥14m2018-06-01 → 2019-05-31dStandaloneNet income loss (5-year summary)
Net income¥13m2017-06-01 → 2018-05-31dStandaloneNet income loss (5-year summary)
Total assets¥4.5bnat 2022-05-31StandaloneAssets
Total assets¥4.4bnat 2021-05-31StandaloneAssets
Total assets¥4.5bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total assets¥4.4bnat 2019-05-31dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2018-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥261mat 2022-05-31StandaloneLiabilities
Total liabilities¥248mat 2021-05-31StandaloneLiabilities
Net assets / equity¥4.2bnat 2022-05-31StandaloneNet assets
Net assets / equity¥4.1bnat 2021-05-31StandaloneNet assets
Net assets / equity¥4.2bnat 2020-05-31dStandaloneNet assets
Net assets / equity¥4.2bnat 2019-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥4.3bnat 2018-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.4bnat 2022-05-31StandaloneCash and deposits
Cash and deposits¥2.8bnat 2021-05-31StandaloneCash and deposits
EPS (basic)¥12.192021-06-01 → 2022-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.372020-06-01 → 2021-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.372019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.342018-06-01 → 2019-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.322017-06-01 → 2018-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥0.322017-06-01 → 2018-05-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥22021-06-01 → 2022-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥32020-06-01 → 2021-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥22019-06-01 → 2020-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥22018-06-01 → 2019-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥22017-06-01 → 2018-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥109.77at 2022-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥102.77at 2021-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥105.15at 2020-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥104.75at 2019-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥107.49at 2018-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio94.2%at 2022-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.3%at 2021-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.5%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.7%at 2019-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio96.2%at 2018-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.5%2021-06-01 → 2022-05-31StandaloneRate of return on equity (5-year summary)
ROE-0.4%2020-06-01 → 2021-05-31StandaloneRate of return on equity (5-year summary)
ROE2.3%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
ROE0.3%2018-06-01 → 2019-05-31dStandaloneRate of return on equity (5-year summary)
ROE0.3%2017-06-01 → 2018-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued38,534,900at 2022-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued40,134,900at 2021-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued40,133,000at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued40,613,000at 2019-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued40,612,400at 2018-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees85at 2022-05-31StandaloneNumber of employees
Employees58at 2021-05-31StandaloneNumber of employees
Employees53at 2020-05-31dStandaloneNumber of employees
Employees48at 2019-05-31dStandaloneNumber of employees
Employees61at 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 · 37
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2021-06-01 → 2022-05-31¥6m
Reconciling Itemsreconcilingrevenue2021-06-01 → 2022-05-31−¥27m
Reconciling Itemsreconcilingrevenue intersegment2021-06-01 → 2022-05-31−¥27m
Reconciling Itemsreconcilingsegment profit2021-06-01 → 2022-05-31−¥598m
Creation Businessreportable segmentdepreciation2021-06-01 → 2022-05-31¥103m
Creation Businessreportable segmentrevenue2021-06-01 → 2022-05-31¥1.8bn
Creation Businessreportable segmentrevenue external2021-06-01 → 2022-05-31¥1.8bn
Creation Businessreportable segmentrevenue intersegment2021-06-01 → 2022-05-31¥100,000
Creation Businessreportable segmentsegment profit2021-06-01 → 2022-05-31¥444m
Solution Businessreportable segmentdepreciation2021-06-01 → 2022-05-31¥16m
Solution Businessreportable segmentrevenue2021-06-01 → 2022-05-31¥2.2bn
Solution Businessreportable segmentrevenue external2021-06-01 → 2022-05-31¥2.2bn
Solution Businessreportable segmentrevenue intersegment2021-06-01 → 2022-05-31¥27m
Solution Businessreportable segmentsegment profit2021-06-01 → 2022-05-31¥257m
—segment totaldepreciation2021-06-01 → 2022-05-31¥118m
—segment totalrevenue2021-06-01 → 2022-05-31¥4.0bn
—segment totalrevenue external2021-06-01 → 2022-05-31¥4.0bn
—segment totalrevenue intersegment2021-06-01 → 2022-05-31¥27m
—segment totalsegment profit2021-06-01 → 2022-05-31¥700m
Reconciling Itemsreconcilingdepreciation2020-06-01 → 2021-05-31¥4m
Reconciling Itemsreconcilingrevenue2020-06-01 → 2021-05-31−¥38m
Reconciling Itemsreconcilingrevenue intersegment2020-06-01 → 2021-05-31−¥38m
Reconciling Itemsreconcilingsegment profit2020-06-01 → 2021-05-31−¥588m
Creation Businessreportable segmentdepreciation2020-06-01 → 2021-05-31¥134m
Creation Businessreportable segmentrevenue2020-06-01 → 2021-05-31¥2.2bn
Creation Businessreportable segmentrevenue external2020-06-01 → 2021-05-31¥2.2bn
Creation Businessreportable segmentsegment profit2020-06-01 → 2021-05-31¥696m
Solution Businessreportable segmentdepreciation2020-06-01 → 2021-05-31¥18m
Solution Businessreportable segmentrevenue2020-06-01 → 2021-05-31¥2.2bn
Solution Businessreportable segmentrevenue external2020-06-01 → 2021-05-31¥2.2bn
Solution Businessreportable segmentrevenue intersegment2020-06-01 → 2021-05-31¥38m
Solution Businessreportable segmentsegment profit2020-06-01 → 2021-05-31¥230m
—segment totaldepreciation2020-06-01 → 2021-05-31¥152m
—segment totalrevenue2020-06-01 → 2021-05-31¥4.4bn
—segment totalrevenue external2020-06-01 → 2021-05-31¥4.3bn
—segment totalrevenue intersegment2020-06-01 → 2021-05-31¥38m
—segment totalsegment profit2020-06-01 → 2021-05-31¥926m

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

All source rows · 1,368
ItemContextValueUnit
Allowance for doubtful accounts caCurrentYearInstant-599000JPY
Current assetsPrior1YearInstant5395973000JPY
Current assetsCurrentYearInstant4952634000JPY
BuildingsPrior1YearInstant79856000JPY
BuildingsCurrentYearInstant92960000JPY
Accumulated depreciation buildingsPrior1YearInstant-63710000JPY
Accumulated depreciation buildingsCurrentYearInstant-67242000JPY
Buildings netPrior1YearInstant16145000JPY
Buildings netCurrentYearInstant25717000JPY
Machinery and equipmentPrior1YearInstant399585000JPY
Machinery and equipmentCurrentYearInstant399585000JPY
Accumulated depreciation machinery and equipmentPrior1YearInstant-114949000JPY
Accumulated depreciation machinery and equipmentCurrentYearInstant-138567000JPY
Machinery and equipment netPrior1YearInstant284635000JPY
Machinery and equipment netCurrentYearInstant261017000JPY
LandPrior1YearInstant12400000JPY
LandCurrentYearInstant12400000JPY
Other ppePrior1YearInstant107044000JPY
Other ppeCurrentYearInstant101627000JPY
Accumulated depreciation other ppePrior1YearInstant-86448000JPY
Accumulated depreciation other ppeCurrentYearInstant-89184000JPY
Other net ppePrior1YearInstant20595000JPY
Other net ppeCurrentYearInstant12442000JPY
Property plant and equipmentPrior1YearInstant333776000JPY
Property plant and equipmentCurrentYearInstant311578000JPY
SoftwarePrior1YearInstant209162000JPY
SoftwareCurrentYearInstant210450000JPY
Other iaPrior1YearInstant15964000JPY
Other iaCurrentYearInstant9656000JPY
Intangible assetsPrior1YearInstant225127000JPY
Intangible assetsCurrentYearInstant220107000JPY
Investment securitiesPrior1YearInstant55468000JPY
Investment securitiesCurrentYearInstant52196000JPY
Guarantee deposits ioaPrior1YearInstant72612000JPY
Guarantee deposits ioaCurrentYearInstant83007000JPY
Deferred tax assetsPrior1YearInstant46984000JPY
Deferred tax assetsCurrentYearInstant42301000JPY
Other ioaPrior1YearInstant2833000JPY
Other ioaCurrentYearInstant2350000JPY
Investments and other assetsPrior1YearInstant177899000JPY
Investments and other assetsCurrentYearInstant179855000JPY
Noncurrent assetsPrior1YearInstant736803000JPY
Noncurrent assetsCurrentYearInstant711540000JPY
AssetsPrior1YearInstant6132776000JPY
AssetsCurrentYearInstant5664175000JPY
Accounts payable tradePrior1YearInstant144637000JPY
Accounts payable tradeCurrentYearInstant138640000JPY
Current portion of long term loans payablePrior1YearInstant23496000JPY
Current portion of long term loans payableCurrentYearInstant23496000JPY
Income taxes payablePrior1YearInstant81295000JPY

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
balance sheet identityconsolidated 2022-05-31pass rounding
balance sheet identitynon_consolidated 2021-05-31pass rounding
balance sheet identitynon_consolidated 2022-05-31pass
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