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
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember12177000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember1102000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember463000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember1069314000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember1123373000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember1202275000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember1260415000JPY
AssetsPrior1YearInstant_NonConsolidatedMember4437937000JPY
AssetsCurrentYearInstant_NonConsolidatedMember4465680000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember77059000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember56970000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember20827000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember37190000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember17666000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember11013000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember27070000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember22980000JPY
Other clPrior1YearInstant_NonConsolidatedMember83765000JPY
Other clCurrentYearInstant_NonConsolidatedMember111525000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember226388000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember239680000JPY
Other nclPrior1YearInstant_NonConsolidatedMember3150000JPY
Other nclCurrentYearInstant_NonConsolidatedMember1802000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember3150000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember1802000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember229538000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember241483000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember1108017000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember1108017000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember985968000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember985968000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember985968000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember985968000JPY
Legal retained earningsPrior1YearInstant_NonConsolidatedMember10000000JPY
Legal retained earningsCurrentYearInstant_NonConsolidatedMember10000000JPY
General reservePrior1YearInstant_NonConsolidatedMember1036000000JPY
General reserveCurrentYearInstant_NonConsolidatedMember1036000000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember1179955000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember1077501000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember2225955000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember2123501000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-117120000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember4202821000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember4217487000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember1199000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember2523000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember1199000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember2523000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember4378000JPY

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