Annual report

Period2018-06-01 → 2019-05-31
Filed2022-12-21
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100GU7D.

Key figures · 156
MetricValuePeriodScopeSource row
Revenue¥3.4bn2018-06-01 → 2019-05-31Cons.Net sales
Revenue¥3.9bn2017-06-01 → 2018-05-31Cons.Net sales
Revenue¥4.8bn2016-06-01 → 2017-05-31dCons.Net sales (5-year summary)
Revenue¥5.5bn2015-06-01 → 2016-05-31dCons.Net sales (5-year summary)
Revenue¥5.1bn2014-06-01 → 2015-05-31dCons.Net sales (5-year summary)
Operating income¥242m2018-06-01 → 2019-05-31Cons.Operating income
Operating income¥175m2017-06-01 → 2018-05-31Cons.Operating income
Ordinary income¥293m2018-06-01 → 2019-05-31Cons.Ordinary income
Ordinary income¥257m2017-06-01 → 2018-05-31Cons.Ordinary income
Ordinary income¥230m2016-06-01 → 2017-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥253m2015-06-01 → 2016-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥205m2014-06-01 → 2015-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥270m2018-06-01 → 2019-05-31Cons.Income before income taxes
Profit before tax¥340m2017-06-01 → 2018-05-31Cons.Income before income taxes
Net income (owners)¥98m2018-06-01 → 2019-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥166m2017-06-01 → 2018-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥100m2016-06-01 → 2017-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥327m2015-06-01 → 2016-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥178m2014-06-01 → 2015-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥127m2018-06-01 → 2019-05-31Cons.Profit loss
Net income¥197m2017-06-01 → 2018-05-31Cons.Profit loss
Total assets¥6.0bnat 2019-05-31Cons.Assets
Total assets¥6.0bnat 2018-05-31Cons.Assets
Total assets¥6.2bnat 2017-05-31dCons.Total assets (5-year summary)
Total assets¥6.0bnat 2016-05-31dCons.Total assets (5-year summary)
Total assets¥6.3bnat 2015-05-31dCons.Total assets (5-year summary)
Total liabilities¥822mat 2019-05-31Cons.Liabilities
Total liabilities¥791mat 2018-05-31Cons.Liabilities
Net assets / equity¥5.2bnat 2019-05-31Cons.Net assets
Net assets / equity¥5.2bnat 2018-05-31Cons.Net assets
Net assets / equity¥5.2bnat 2017-05-31dCons.Net assets
Net assets / equity¥5.2bnat 2016-05-31dCons.Net assets (5-year summary)
Net assets / equity¥5.3bnat 2015-05-31dCons.Net assets (5-year summary)
Cash and deposits¥4.3bnat 2019-05-31Cons.Cash and deposits
Cash and deposits¥4.2bnat 2018-05-31Cons.Cash and deposits
Cash & equivalents¥4.3bnat 2019-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.1bnat 2018-05-31Cons.Cash and cash equivalents
Cash & equivalents¥3.4bnat 2017-05-31dCons.Cash and cash equivalents
Cash & equivalents¥3.3bnat 2016-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.6bnat 2015-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥289m2018-06-01 → 2019-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥314m2017-06-01 → 2018-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥429m2016-06-01 → 2017-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥178m2015-06-01 → 2016-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥123m2014-06-01 → 2015-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥47m2018-06-01 → 2019-05-31Cons.Net cash provided by used in investment activities
Investing cash flow¥626m2017-06-01 → 2018-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥164m2016-06-01 → 2017-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥450m2015-06-01 → 2016-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥77m2014-06-01 → 2015-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥120m2018-06-01 → 2019-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥215m2017-06-01 → 2018-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥151m2016-06-01 → 2017-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥141m2015-06-01 → 2016-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥866m2014-06-01 → 2015-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥2.442018-06-01 → 2019-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.112017-06-01 → 2018-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥2.452016-06-01 → 2017-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥8.072015-06-01 → 2016-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.572014-06-01 → 2015-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥4.112017-06-01 → 2018-05-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥2.452016-06-01 → 2017-05-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥8.062015-06-01 → 2016-05-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥4.562014-06-01 → 2015-05-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥122.48at 2019-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥122.89at 2018-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥122.14at 2017-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥123.96at 2016-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥126.65at 2015-05-31dCons.Net assets per share (5-year summary)
Equity ratio81.4%at 2019-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio82.1%at 2018-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio80.2%at 2017-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio83.5%at 2016-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio81.6%at 2015-05-31dCons.Equity to asset ratio (5-year summary)
ROE2.0%2018-06-01 → 2019-05-31Cons.Rate of return on equity (5-year summary)
ROE3.4%2017-06-01 → 2018-05-31Cons.Rate of return on equity (5-year summary)
ROE2.0%2016-06-01 → 2017-05-31dCons.Rate of return on equity (5-year summary)
ROE6.4%2015-06-01 → 2016-05-31dCons.Rate of return on equity (5-year summary)
ROE3.8%2014-06-01 → 2015-05-31dCons.Rate of return on equity (5-year summary)
Employees175at 2019-05-31Cons.Number of employees
Employees183at 2018-05-31Cons.Number of employees
Employees214at 2017-05-31dCons.Number of employees
Employees236at 2016-05-31dCons.Number of employees
Employees201at 2015-05-31dCons.Number of employees
Revenue¥1.3bn2018-06-01 → 2019-05-31StandaloneNet sales
Revenue¥1.6bn2017-06-01 → 2018-05-31StandaloneNet sales
Revenue¥2.2bn2016-06-01 → 2017-05-31dStandaloneNet sales (5-year summary)
Revenue¥3.0bn2015-06-01 → 2016-05-31dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2014-06-01 → 2015-05-31dStandaloneNet sales (5-year summary)
Operating income¥18m2018-06-01 → 2019-05-31StandaloneOperating income
Operating income¥14m2017-06-01 → 2018-05-31StandaloneOperating income
Ordinary income¥151m2018-06-01 → 2019-05-31StandaloneOrdinary income
Ordinary income¥122m2017-06-01 → 2018-05-31StandaloneOrdinary income
Ordinary income¥142m2016-06-01 → 2017-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥111m2015-06-01 → 2016-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥213m2014-06-01 → 2015-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥80m2018-06-01 → 2019-05-31StandaloneIncome before income taxes
Profit before tax¥50m2017-06-01 → 2018-05-31StandaloneIncome before income taxes
Net income¥14m2018-06-01 → 2019-05-31StandaloneProfit loss
Net income¥13m2017-06-01 → 2018-05-31StandaloneProfit loss
Net income¥14m2016-06-01 → 2017-05-31dStandaloneNet income loss (5-year summary)
Net income¥11m2015-06-01 → 2016-05-31dStandaloneNet income loss (5-year summary)
Net income¥312m2014-06-01 → 2015-05-31dStandaloneNet income loss (5-year summary)
Total assets¥4.4bnat 2019-05-31StandaloneAssets
Total assets¥4.5bnat 2018-05-31StandaloneAssets
Total assets¥4.7bnat 2017-05-31dStandaloneTotal assets (5-year summary)
Total assets¥5.0bnat 2016-05-31dStandaloneTotal assets (5-year summary)
Total assets¥5.6bnat 2015-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥230mat 2019-05-31StandaloneLiabilities
Total liabilities¥166mat 2018-05-31StandaloneLiabilities
Net assets / equity¥4.2bnat 2019-05-31StandaloneNet assets
Net assets / equity¥4.3bnat 2018-05-31StandaloneNet assets
Net assets / equity¥4.5bnat 2017-05-31dStandaloneNet assets
Net assets / equity¥4.6bnat 2016-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥5.0bnat 2015-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.8bnat 2019-05-31StandaloneCash and deposits
Cash and deposits¥2.8bnat 2018-05-31StandaloneCash and deposits
EPS (basic)¥0.342018-06-01 → 2019-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.322017-06-01 → 2018-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.332016-06-01 → 2017-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.282015-06-01 → 2016-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.022014-06-01 → 2015-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥0.322017-06-01 → 2018-05-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥0.332016-06-01 → 2017-05-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥0.282015-06-01 → 2016-05-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥8.022014-06-01 → 2015-05-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥22018-06-01 → 2019-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥22017-06-01 → 2018-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥22016-06-01 → 2017-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥32015-06-01 → 2016-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥32014-06-01 → 2015-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥104.75at 2019-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥107.49at 2018-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥109.98at 2017-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥113.48at 2016-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥122.31at 2015-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio94.7%at 2019-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio96.2%at 2018-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.8%at 2017-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio91.2%at 2016-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio88.8%at 2015-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE0.3%2018-06-01 → 2019-05-31StandaloneRate of return on equity (5-year summary)
ROE0.3%2017-06-01 → 2018-05-31StandaloneRate of return on equity (5-year summary)
ROE0.3%2016-06-01 → 2017-05-31dStandaloneRate of return on equity (5-year summary)
ROE0.2%2015-06-01 → 2016-05-31dStandaloneRate of return on equity (5-year summary)
ROE7.0%2014-06-01 → 2015-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued40,613,000at 2019-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued40,612,400at 2018-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued40,567,200at 2017-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued40,557,700at 2016-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued40,516,700at 2015-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees48at 2019-05-31StandaloneNumber of employees
Employees61at 2018-05-31StandaloneNumber of employees
Employees68at 2017-05-31dStandaloneNumber of employees
Employees83at 2016-05-31dStandaloneNumber of employees
Employees78at 2015-05-31dStandaloneNumber 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 · 38
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2018-06-01 → 2019-05-31¥6m
Reconciling Itemsreconcilingrevenue2018-06-01 → 2019-05-31−¥96m
Reconciling Itemsreconcilingrevenue intersegment2018-06-01 → 2019-05-31−¥96m
Reconciling Itemsreconcilingsegment profit2018-06-01 → 2019-05-31−¥506m
Creation Businessreportable segmentdepreciation2018-06-01 → 2019-05-31¥174m
Creation Businessreportable segmentrevenue2018-06-01 → 2019-05-31¥1.9bn
Creation Businessreportable segmentrevenue external2018-06-01 → 2019-05-31¥1.9bn
Creation Businessreportable segmentrevenue intersegment2018-06-01 → 2019-05-31¥40m
Creation Businessreportable segmentsegment profit2018-06-01 → 2019-05-31¥549m
Solution Businessreportable segmentdepreciation2018-06-01 → 2019-05-31¥11m
Solution Businessreportable segmentrevenue2018-06-01 → 2019-05-31¥1.6bn
Solution Businessreportable segmentrevenue external2018-06-01 → 2019-05-31¥1.6bn
Solution Businessreportable segmentrevenue intersegment2018-06-01 → 2019-05-31¥56m
Solution Businessreportable segmentsegment profit2018-06-01 → 2019-05-31¥199m
—segment totaldepreciation2018-06-01 → 2019-05-31¥185m
—segment totalrevenue2018-06-01 → 2019-05-31¥3.5bn
—segment totalrevenue external2018-06-01 → 2019-05-31¥3.4bn
—segment totalrevenue intersegment2018-06-01 → 2019-05-31¥96m
—segment totalsegment profit2018-06-01 → 2019-05-31¥748m
Reconciling Itemsreconcilingdepreciation2017-06-01 → 2018-05-31¥8m
Reconciling Itemsreconcilingrevenue2017-06-01 → 2018-05-31−¥123m
Reconciling Itemsreconcilingrevenue intersegment2017-06-01 → 2018-05-31−¥123m
Reconciling Itemsreconcilingsegment profit2017-06-01 → 2018-05-31−¥494m
Creation Businessreportable segmentdepreciation2017-06-01 → 2018-05-31¥197m
Creation Businessreportable segmentrevenue2017-06-01 → 2018-05-31¥2.0bn
Creation Businessreportable segmentrevenue external2017-06-01 → 2018-05-31¥2.0bn
Creation Businessreportable segmentrevenue intersegment2017-06-01 → 2018-05-31¥27m
Creation Businessreportable segmentsegment profit2017-06-01 → 2018-05-31¥513m
Solution Businessreportable segmentdepreciation2017-06-01 → 2018-05-31¥19m
Solution Businessreportable segmentrevenue2017-06-01 → 2018-05-31¥2.0bn
Solution Businessreportable segmentrevenue external2017-06-01 → 2018-05-31¥1.9bn
Solution Businessreportable segmentrevenue intersegment2017-06-01 → 2018-05-31¥96m
Solution Businessreportable segmentsegment profit2017-06-01 → 2018-05-31¥155m
—segment totaldepreciation2017-06-01 → 2018-05-31¥217m
—segment totalrevenue2017-06-01 → 2018-05-31¥4.0bn
—segment totalrevenue external2017-06-01 → 2018-05-31¥3.9bn
—segment totalrevenue intersegment2017-06-01 → 2018-05-31¥123m
—segment totalsegment profit2017-06-01 → 2018-05-31¥669m

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

All source rows · 1,406
ItemContextValueUnit
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration34000JPY
Purchase of intangible assets inv cfPrior1YearDuration-144774000JPY
Purchase of intangible assets inv cfCurrentYearDuration-128132000JPY
Purchase of investment securities inv cfPrior1YearDuration-884000JPY
Purchase of investment securities inv cfCurrentYearDuration-JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration-JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration64001000JPY
Proceeds from sales of membership inv cfPrior1YearDuration-JPY
Proceeds from sales of membership inv cfCurrentYearDuration5700000JPY
Purchase of investments in subsidiaries inv cfPrior1YearDuration-1000000JPY
Purchase of investments in subsidiaries inv cfCurrentYearDuration-JPY
Purchase of stocks of subsidiaries and affiliates inv cfPrior1YearDuration-26280000JPY
Purchase of stocks of subsidiaries and affiliates inv cfCurrentYearDuration-JPY
Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-2591000JPY
Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-JPY
Proceeds from transfer of business inv cfPrior1YearDuration143000000JPY
Proceeds from transfer of business inv cfCurrentYearDuration-JPY
Payments of loans receivable inv cfPrior1YearDuration-JPY
Payments of loans receivable inv cfCurrentYearDuration-790000JPY
Collection of loans receivable inv cfPrior1YearDuration1477000JPY
Collection of loans receivable inv cfCurrentYearDuration278000JPY
Payments for guarantee deposits inv cfPrior1YearDuration-4078000JPY
Payments for guarantee deposits inv cfCurrentYearDuration-713000JPY
Proceeds from collection of guarantee deposits inv cfPrior1YearDuration4703000JPY
Proceeds from collection of guarantee deposits inv cfCurrentYearDuration9445000JPY
Proceeds from cancellation of insurance funds inv cfPrior1YearDuration-JPY
Proceeds from cancellation of insurance funds inv cfCurrentYearDuration8683000JPY
Net cash provided by used in investment activitiesPrior1YearDuration626165000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-46925000JPY
Increase in short term loans payable fin cfPrior1YearDuration100000000JPY
Increase in short term loans payable fin cfCurrentYearDuration180000000JPY
Decrease in short term loans payable fin cfPrior1YearDuration-100000000JPY
Decrease in short term loans payable fin cfCurrentYearDuration-180000000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration15000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration-JPY
Repayment of long term loans payable fin cfPrior1YearDuration-22121000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-23496000JPY
Repayments of lease obligations fin cfPrior1YearDuration-1010000JPY
Repayments of lease obligations fin cfCurrentYearDuration-1248000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration4881000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration136000JPY
Purchase of treasury stock fin cfPrior1YearDuration-117120000JPY
Purchase of treasury stock fin cfCurrentYearDuration-JPY
Cash dividends paid fin cfPrior1YearDuration-80962000JPY
Cash dividends paid fin cfCurrentYearDuration-80004000JPY
Dividends paid to non controlling interests fin cfPrior1YearDuration-15901000JPY
Dividends paid to non controlling interests fin cfCurrentYearDuration-16705000JPY
Other net fin cfPrior1YearDuration2230000JPY
Other net fin cfCurrentYearDuration1801000JPY
Net cash provided by used in financing activitiesPrior1YearDuration-215003000JPY

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 2018-05-31pass
balance sheet identityconsolidated 2019-05-31pass rounding
balance sheet identitynon_consolidated 2018-05-31pass rounding
balance sheet identitynon_consolidated 2019-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2017-05-31pass
statement vs summary · net assetsconsolidated 2018-05-31pass
statement vs summary · net assetsconsolidated 2019-05-31pass
statement vs summary · net assetsnon_consolidated 2017-05-31pass
statement vs summary · net assetsnon_consolidated 2018-05-31pass
statement vs summary · net assetsnon_consolidated 2019-05-31pass
statement vs summary · net income attributable to parentconsolidated 2017-06-01/2018-05-31pass
statement vs summary · net income attributable to parentconsolidated 2018-06-01/2019-05-31pass
statement vs summary · operating cash flowconsolidated 2017-06-01/2018-05-31pass
statement vs summary · operating cash flowconsolidated 2018-06-01/2019-05-31pass
statement vs summary · revenueconsolidated 2017-06-01/2018-05-31pass
statement vs summary · revenueconsolidated 2018-06-01/2019-05-31pass
statement vs summary · revenuenon_consolidated 2017-06-01/2018-05-31pass
statement vs summary · revenuenon_consolidated 2018-06-01/2019-05-31pass
statement vs summary · total assetsconsolidated 2018-05-31pass
statement vs summary · total assetsconsolidated 2019-05-31pass
statement vs summary · total assetsnon_consolidated 2018-05-31pass
statement vs summary · total assetsnon_consolidated 2019-05-31pass