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
Diluted earnings per share (5-year summary)Prior3YearDuration2.45
Diluted earnings per share (5-year summary)Prior2YearDuration4.11
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.835
Equity to asset ratio (5-year summary)Prior3YearInstant0.802
Equity to asset ratio (5-year summary)Prior2YearInstant0.821
Equity to asset ratio (5-year summary)Prior1YearInstant0.814
Equity to asset ratio (5-year summary)CurrentYearInstant0.809
Rate of return on equity (5-year summary)Prior4YearDuration0.064
Rate of return on equity (5-year summary)Prior3YearDuration0.020
Rate of return on equity (5-year summary)Prior2YearDuration0.034
Rate of return on equity (5-year summary)Prior1YearDuration0.020
Rate of return on equity (5-year summary)CurrentYearDuration0.036
Price earnings ratio (5-year summary)Prior4YearDuration31.7
Price earnings ratio (5-year summary)Prior3YearDuration105.7
Price earnings ratio (5-year summary)Prior2YearDuration52.6
Price earnings ratio (5-year summary)Prior1YearDuration65.2
Price earnings ratio (5-year summary)CurrentYearDuration63.2
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration178482000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration429002000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration314130000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration289337000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration632262000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-449517000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-164022000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration626165000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-46925000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-85415000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-140772000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-151459000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-215003000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-119515000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-116703000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant3253828000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant3389485000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant4115410000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant4255759000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant4685845000JPY
Number of employeesPrior4YearInstant236
Number of employeesPrior3YearInstant214
Number of employeesPrior2YearInstant183
Number of employeesPrior1YearInstant175
Number of employeesCurrentYearInstant189
Average number of temporary workersPrior4YearInstant87
Average number of temporary workersPrior3YearInstant86
Average number of temporary workersPrior2YearInstant80
Average number of temporary workersPrior1YearInstant75
Average number of temporary workersCurrentYearInstant81
Net sales (5-year summary)Prior4YearDuration_NonConsolidatedMember3041232000JPY

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