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
Accounts payable tradeCurrentYearInstant130849000JPY
Current portion of long term loans payablePrior1YearInstant23496000JPY
Current portion of long term loans payableCurrentYearInstant23496000JPY
Income taxes payablePrior1YearInstant61470000JPY
Income taxes payableCurrentYearInstant52628000JPY
Accrued consumption taxesPrior1YearInstant35150000JPY
Accrued consumption taxesCurrentYearInstant26983000JPY
Other clPrior1YearInstant222128000JPY
Other clCurrentYearInstant258976000JPY
Current liabilitiesPrior1YearInstant436834000JPY
Current liabilitiesCurrentYearInstant492933000JPY
Long term loans payablePrior1YearInstant277387000JPY
Long term loans payableCurrentYearInstant253891000JPY
Net defined benefit liabilityPrior1YearInstant51970000JPY
Net defined benefit liabilityCurrentYearInstant55284000JPY
Other nclPrior1YearInstant24592000JPY
Other nclCurrentYearInstant20035000JPY
Noncurrent liabilitiesPrior1YearInstant353950000JPY
Noncurrent liabilitiesCurrentYearInstant329210000JPY
LiabilitiesPrior1YearInstant790784000JPY
LiabilitiesCurrentYearInstant822144000JPY
Capital stockPrior1YearInstant1107915000JPY
Capital stockCurrentYearInstant1108017000JPY
Capital surplusPrior1YearInstant984096000JPY
Capital surplusCurrentYearInstant984701000JPY
Retained earningsPrior1YearInstant2912185000JPY
Retained earningsCurrentYearInstant2938832000JPY
Treasury stockPrior1YearInstant-117120000JPY
Treasury stockCurrentYearInstant-117120000JPY
Shareholders equityPrior1YearInstant4887077000JPY
Shareholders equityCurrentYearInstant4914430000JPY
Valuation difference on available for sale securitiesPrior1YearInstant44672000JPY
Valuation difference on available for sale securitiesCurrentYearInstant1199000JPY
Valuation and translation adjustmentsPrior1YearInstant44672000JPY
Valuation and translation adjustmentsCurrentYearInstant1199000JPY
Subscription rights to sharesPrior1YearInstant3827000JPY
Subscription rights to sharesCurrentYearInstant4378000JPY
Non controlling interestsPrior1YearInstant278339000JPY
Non controlling interestsCurrentYearInstant293383000JPY
Net assetsPrior1YearInstant5213916000JPY
Net assetsCurrentYearInstant5213391000JPY
Liabilities and net assetsPrior1YearInstant6004700000JPY
Liabilities and net assetsCurrentYearInstant6035536000JPY
Net salesPrior1YearDuration3892954000JPY
Net salesCurrentYearDuration3413752000JPY
Cost of salesPrior1YearDuration2258474000JPY
Cost of salesCurrentYearDuration1856651000JPY
Gross profitPrior1YearDuration1634480000JPY
Gross profitCurrentYearDuration1557100000JPY
Selling general and administrative expensesPrior1YearDuration1459518000JPY

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