Annual report

Period2019-06-01 → 2020-05-31
Filed2022-12-21
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100JLW1.

Key figures · 154
MetricValuePeriodScopeSource row
Revenue¥3.6bn2019-06-01 → 2020-05-31Cons.Net sales
Revenue¥3.4bn2018-06-01 → 2019-05-31Cons.Net sales
Revenue¥3.9bn2017-06-01 → 2018-05-31dCons.Net sales (5-year summary)
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)
Operating income¥267m2019-06-01 → 2020-05-31Cons.Operating income
Operating income¥242m2018-06-01 → 2019-05-31Cons.Operating income
Ordinary income¥310m2019-06-01 → 2020-05-31Cons.Ordinary income
Ordinary income¥293m2018-06-01 → 2019-05-31Cons.Ordinary income
Ordinary income¥257m2017-06-01 → 2018-05-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥287m2019-06-01 → 2020-05-31Cons.Income before income taxes
Profit before tax¥270m2018-06-01 → 2019-05-31Cons.Income before income taxes
Net income (owners)¥177m2019-06-01 → 2020-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥98m2018-06-01 → 2019-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥166m2017-06-01 → 2018-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥207m2019-06-01 → 2020-05-31Cons.Profit loss
Net income¥127m2018-06-01 → 2019-05-31Cons.Profit loss
Total assets¥6.2bnat 2020-05-31Cons.Assets
Total assets¥6.0bnat 2019-05-31Cons.Assets
Total assets¥6.0bnat 2018-05-31dCons.Total assets (5-year summary)
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 liabilities¥874mat 2020-05-31Cons.Liabilities
Total liabilities¥822mat 2019-05-31Cons.Liabilities
Net assets / equity¥5.3bnat 2020-05-31Cons.Net assets
Net assets / equity¥5.2bnat 2019-05-31Cons.Net assets
Net assets / equity¥5.2bnat 2018-05-31dCons.Net assets
Net assets / equity¥5.2bnat 2017-05-31dCons.Net assets (5-year summary)
Net assets / equity¥5.2bnat 2016-05-31dCons.Net assets (5-year summary)
Cash and deposits¥4.7bnat 2020-05-31Cons.Cash and deposits
Cash and deposits¥4.3bnat 2019-05-31Cons.Cash and deposits
Cash & equivalents¥4.7bnat 2020-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.3bnat 2019-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.1bnat 2018-05-31dCons.Cash and cash equivalents
Cash & equivalents¥3.4bnat 2017-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.3bnat 2016-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥632m2019-06-01 → 2020-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥289m2018-06-01 → 2019-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥314m2017-06-01 → 2018-05-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥85m2019-06-01 → 2020-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥47m2018-06-01 → 2019-05-31Cons.Net cash provided by used in investment activities
Investing cash flow¥626m2017-06-01 → 2018-05-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥117m2019-06-01 → 2020-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥120m2018-06-01 → 2019-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥215m2017-06-01 → 2018-05-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥4.42019-06-01 → 2020-05-31Cons.Basic earnings loss per share (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 → 2018-05-31dCons.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 (diluted)¥4.112017-06-01 → 2018-05-31dCons.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)
Net assets per share¥124.91at 2020-05-31Cons.Net assets 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 2018-05-31dCons.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)
Equity ratio80.9%at 2020-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio81.4%at 2019-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio82.1%at 2018-05-31dCons.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)
ROE3.6%2019-06-01 → 2020-05-31Cons.Rate of return on equity (5-year summary)
ROE2.0%2018-06-01 → 2019-05-31Cons.Rate of return on equity (5-year summary)
ROE3.4%2017-06-01 → 2018-05-31dCons.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)
Employees189at 2020-05-31Cons.Number of employees
Employees175at 2019-05-31Cons.Number of employees
Employees183at 2018-05-31dCons.Number of employees
Employees214at 2017-05-31dCons.Number of employees
Employees236at 2016-05-31dCons.Number of employees
Revenue¥1.4bn2019-06-01 → 2020-05-31StandaloneNet sales
Revenue¥1.3bn2018-06-01 → 2019-05-31StandaloneNet sales
Revenue¥1.6bn2017-06-01 → 2018-05-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2016-06-01 → 2017-05-31dStandaloneNet sales (5-year summary)
Revenue¥3.0bn2015-06-01 → 2016-05-31dStandaloneNet sales (5-year summary)
Operating income−¥20m2019-06-01 → 2020-05-31StandaloneOperating income
Operating income¥18m2018-06-01 → 2019-05-31StandaloneOperating income
Ordinary income¥110m2019-06-01 → 2020-05-31StandaloneOrdinary income
Ordinary income¥151m2018-06-01 → 2019-05-31StandaloneOrdinary income
Ordinary income¥122m2017-06-01 → 2018-05-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥96m2019-06-01 → 2020-05-31StandaloneIncome before income taxes
Profit before tax¥80m2018-06-01 → 2019-05-31StandaloneIncome before income taxes
Net income¥95m2019-06-01 → 2020-05-31StandaloneProfit loss
Net income¥14m2018-06-01 → 2019-05-31StandaloneProfit loss
Net income¥13m2017-06-01 → 2018-05-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥4.5bnat 2020-05-31StandaloneAssets
Total assets¥4.4bnat 2019-05-31StandaloneAssets
Total assets¥4.5bnat 2018-05-31dStandaloneTotal assets (5-year summary)
Total assets¥4.7bnat 2017-05-31dStandaloneTotal assets (5-year summary)
Total assets¥5.0bnat 2016-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥241mat 2020-05-31StandaloneLiabilities
Total liabilities¥230mat 2019-05-31StandaloneLiabilities
Net assets / equity¥4.2bnat 2020-05-31StandaloneNet assets
Net assets / equity¥4.2bnat 2019-05-31StandaloneNet assets
Net assets / equity¥4.3bnat 2018-05-31dStandaloneNet assets
Net assets / equity¥4.5bnat 2017-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥4.6bnat 2016-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.9bnat 2020-05-31StandaloneCash and deposits
Cash and deposits¥2.8bnat 2019-05-31StandaloneCash and deposits
EPS (basic)¥2.372019-06-01 → 2020-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.342018-06-01 → 2019-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.322017-06-01 → 2018-05-31dStandaloneBasic 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 (diluted)¥0.322017-06-01 → 2018-05-31dStandaloneDiluted 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)
Dividend per share¥22019-06-01 → 2020-05-31StandaloneDividend paid 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 → 2018-05-31dStandaloneDividend 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)
Net assets per share¥105.15at 2020-05-31StandaloneNet assets 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 2018-05-31dStandaloneNet 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)
Equity ratio94.5%at 2020-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.7%at 2019-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio96.2%at 2018-05-31dStandaloneEquity 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)
ROE2.3%2019-06-01 → 2020-05-31StandaloneRate of return on equity (5-year summary)
ROE0.3%2018-06-01 → 2019-05-31StandaloneRate of return on equity (5-year summary)
ROE0.3%2017-06-01 → 2018-05-31dStandaloneRate 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)
Shares issued40,133,000at 2020-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued40,613,000at 2019-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued40,612,400at 2018-05-31dStandaloneTotal 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)
Employees53at 2020-05-31StandaloneNumber of employees
Employees48at 2019-05-31StandaloneNumber of employees
Employees61at 2018-05-31dStandaloneNumber of employees
Employees68at 2017-05-31dStandaloneNumber of employees
Employees83at 2016-05-31dStandaloneNumber 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 Itemsreconcilingdepreciation2019-06-01 → 2020-05-31¥6m
Reconciling Itemsreconcilingrevenue2019-06-01 → 2020-05-31−¥36m
Reconciling Itemsreconcilingrevenue intersegment2019-06-01 → 2020-05-31−¥36m
Reconciling Itemsreconcilingsegment profit2019-06-01 → 2020-05-31−¥556m
Creation Businessreportable segmentdepreciation2019-06-01 → 2020-05-31¥152m
Creation Businessreportable segmentrevenue2019-06-01 → 2020-05-31¥2.0bn
Creation Businessreportable segmentrevenue external2019-06-01 → 2020-05-31¥2.0bn
Creation Businessreportable segmentrevenue intersegment2019-06-01 → 2020-05-31¥66,000
Creation Businessreportable segmentsegment profit2019-06-01 → 2020-05-31¥637m
Solution Businessreportable segmentdepreciation2019-06-01 → 2020-05-31¥17m
Solution Businessreportable segmentrevenue2019-06-01 → 2020-05-31¥1.6bn
Solution Businessreportable segmentrevenue external2019-06-01 → 2020-05-31¥1.5bn
Solution Businessreportable segmentrevenue intersegment2019-06-01 → 2020-05-31¥36m
Solution Businessreportable segmentsegment profit2019-06-01 → 2020-05-31¥186m
—segment totaldepreciation2019-06-01 → 2020-05-31¥169m
—segment totalrevenue2019-06-01 → 2020-05-31¥3.6bn
—segment totalrevenue external2019-06-01 → 2020-05-31¥3.6bn
—segment totalrevenue intersegment2019-06-01 → 2020-05-31¥36m
—segment totalsegment profit2019-06-01 → 2020-05-31¥823m
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

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

All source rows · 1,368
ItemContextValueUnit
Decrease increase in other current assets ope cfPrior1YearDuration-33445000JPY
Decrease increase in other current assets ope cfCurrentYearDuration13842000JPY
Increase decrease in other current liabilities ope cfPrior1YearDuration30210000JPY
Increase decrease in other current liabilities ope cfCurrentYearDuration41027000JPY
Other net ope cfPrior1YearDuration24000JPY
Other net ope cfCurrentYearDuration-2046000JPY
Subtotal ope cfPrior1YearDuration407800000JPY
Subtotal ope cfCurrentYearDuration645897000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration859000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration201000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-3197000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-2748000JPY
Cancellation penalty paid ope cfPrior1YearDuration-8000000JPY
Cancellation penalty paid ope cfCurrentYearDuration-JPY
Settlement package received ope cfPrior1YearDuration-JPY
Settlement package received ope cfCurrentYearDuration64814000JPY
Income taxes paid ope cfPrior1YearDuration-108125000JPY
Income taxes paid ope cfCurrentYearDuration-75903000JPY
Net cash provided by used in operating activitiesPrior1YearDuration289337000JPY
Net cash provided by used in operating activitiesCurrentYearDuration632262000JPY
Payments into time deposits inv cfPrior1YearDuration-119380000JPY
Payments into time deposits inv cfCurrentYearDuration-49580000JPY
Proceeds from withdrawal of time deposits inv cfPrior1YearDuration119280000JPY
Proceeds from withdrawal of time deposits inv cfCurrentYearDuration109480000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-5332000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-12799000JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration34000JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration-JPY
Purchase of intangible assets inv cfPrior1YearDuration-128132000JPY
Purchase of intangible assets inv cfCurrentYearDuration-144997000JPY
Proceeds from sales of intangible assets inv cfPrior1YearDuration-JPY
Proceeds from sales of intangible assets inv cfCurrentYearDuration4000000JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration64001000JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration9918000JPY
Proceeds from sales of membership inv cfPrior1YearDuration5700000JPY
Proceeds from sales of membership inv cfCurrentYearDuration-JPY
Payments of loans receivable inv cfPrior1YearDuration-790000JPY
Payments of loans receivable inv cfCurrentYearDuration-JPY
Collection of loans receivable inv cfPrior1YearDuration278000JPY
Collection of loans receivable inv cfCurrentYearDuration613000JPY
Payments for guarantee deposits inv cfPrior1YearDuration-713000JPY
Payments for guarantee deposits inv cfCurrentYearDuration-5366000JPY
Proceeds from collection of guarantee deposits inv cfPrior1YearDuration9445000JPY
Proceeds from collection of guarantee deposits inv cfCurrentYearDuration3316000JPY
Proceeds from cancellation of insurance funds inv cfPrior1YearDuration8683000JPY
Proceeds from cancellation of insurance funds inv cfCurrentYearDuration-JPY
Net cash provided by used in investment activitiesPrior1YearDuration-46925000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-85415000JPY
Increase in short term loans payable fin cfPrior1YearDuration180000000JPY
Increase in short term loans payable fin cfCurrentYearDuration150000000JPY

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 2019-05-31pass rounding
balance sheet identityconsolidated 2020-05-31pass rounding
balance sheet identitynon_consolidated 2019-05-31pass rounding
balance sheet identitynon_consolidated 2020-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2018-05-31pass
statement vs summary · net assetsconsolidated 2019-05-31pass
statement vs summary · net assetsconsolidated 2020-05-31pass
statement vs summary · net assetsnon_consolidated 2018-05-31pass
statement vs summary · net assetsnon_consolidated 2019-05-31pass
statement vs summary · net assetsnon_consolidated 2020-05-31pass
statement vs summary · net income attributable to parentconsolidated 2018-06-01/2019-05-31pass
statement vs summary · net income attributable to parentconsolidated 2019-06-01/2020-05-31pass
statement vs summary · operating cash flowconsolidated 2018-06-01/2019-05-31pass
statement vs summary · operating cash flowconsolidated 2019-06-01/2020-05-31pass
statement vs summary · revenueconsolidated 2018-06-01/2019-05-31pass
statement vs summary · revenueconsolidated 2019-06-01/2020-05-31pass
statement vs summary · revenuenon_consolidated 2018-06-01/2019-05-31pass
statement vs summary · revenuenon_consolidated 2019-06-01/2020-05-31pass
statement vs summary · total assetsconsolidated 2019-05-31pass
statement vs summary · total assetsconsolidated 2020-05-31pass
statement vs summary · total assetsnon_consolidated 2019-05-31pass
statement vs summary · total assetsnon_consolidated 2020-05-31pass