Annual report

Period2020-06-01 → 2021-05-31
Filed2022-12-21
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100MCLE.

Key figures · 153
MetricValuePeriodScopeSource row
Revenue¥4.3bn2020-06-01 → 2021-05-31Cons.Net sales
Revenue¥3.6bn2019-06-01 → 2020-05-31Cons.Net sales
Revenue¥3.4bn2018-06-01 → 2019-05-31dCons.Net sales (5-year summary)
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)
Operating income¥338m2020-06-01 → 2021-05-31Cons.Operating income
Operating income¥267m2019-06-01 → 2020-05-31Cons.Operating income
Ordinary income¥355m2020-06-01 → 2021-05-31Cons.Ordinary income
Ordinary income¥310m2019-06-01 → 2020-05-31Cons.Ordinary income
Ordinary income¥293m2018-06-01 → 2019-05-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥269m2020-06-01 → 2021-05-31Cons.Income before income taxes
Profit before tax¥287m2019-06-01 → 2020-05-31Cons.Income before income taxes
Net income (owners)¥135m2020-06-01 → 2021-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥177m2019-06-01 → 2020-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥98m2018-06-01 → 2019-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥161m2020-06-01 → 2021-05-31Cons.Profit loss
Net income¥207m2019-06-01 → 2020-05-31Cons.Profit loss
Total assets¥6.1bnat 2021-05-31Cons.Assets
Total assets¥6.2bnat 2020-05-31Cons.Assets
Total assets¥6.0bnat 2019-05-31dCons.Total assets (5-year summary)
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 liabilities¥951mat 2021-05-31Cons.Liabilities
Total liabilities¥874mat 2020-05-31Cons.Liabilities
Net assets / equity¥5.2bnat 2021-05-31Cons.Net assets
Net assets / equity¥5.3bnat 2020-05-31Cons.Net assets
Net assets / equity¥5.2bnat 2019-05-31dCons.Net assets
Net assets / equity¥5.2bnat 2018-05-31dCons.Net assets (5-year summary)
Net assets / equity¥5.2bnat 2017-05-31dCons.Net assets (5-year summary)
Cash and deposits¥4.7bnat 2021-05-31Cons.Cash and deposits
Cash and deposits¥4.7bnat 2020-05-31Cons.Cash and deposits
Cash & equivalents¥4.7bnat 2021-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2020-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.3bnat 2019-05-31dCons.Cash and cash equivalents
Cash & equivalents¥4.1bnat 2018-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.4bnat 2017-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥484m2020-06-01 → 2021-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥632m2019-06-01 → 2020-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥289m2018-06-01 → 2019-05-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥131m2020-06-01 → 2021-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥85m2019-06-01 → 2020-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥47m2018-06-01 → 2019-05-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥331m2020-06-01 → 2021-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥117m2019-06-01 → 2020-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥120m2018-06-01 → 2019-05-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥3.352020-06-01 → 2021-05-31Cons.Basic earnings loss per share (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 → 2019-05-31dCons.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 (diluted)¥3.352020-06-01 → 2021-05-31Cons.Diluted earnings 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)
Net assets per share¥126.06at 2021-05-31Cons.Net assets 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 2019-05-31dCons.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)
Equity ratio82.5%at 2021-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio80.9%at 2020-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio81.4%at 2019-05-31dCons.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)
ROE2.7%2020-06-01 → 2021-05-31Cons.Rate of return on equity (5-year summary)
ROE3.6%2019-06-01 → 2020-05-31Cons.Rate of return on equity (5-year summary)
ROE2.0%2018-06-01 → 2019-05-31dCons.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)
Employees199at 2021-05-31Cons.Number of employees
Employees189at 2020-05-31Cons.Number of employees
Employees175at 2019-05-31dCons.Number of employees
Employees183at 2018-05-31dCons.Number of employees
Employees214at 2017-05-31dCons.Number of employees
Revenue¥1.8bn2020-06-01 → 2021-05-31StandaloneNet sales
Revenue¥1.4bn2019-06-01 → 2020-05-31StandaloneNet sales
Revenue¥1.3bn2018-06-01 → 2019-05-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2017-06-01 → 2018-05-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2016-06-01 → 2017-05-31dStandaloneNet sales (5-year summary)
Operating income−¥56m2020-06-01 → 2021-05-31StandaloneOperating income
Operating income−¥20m2019-06-01 → 2020-05-31StandaloneOperating income
Ordinary income¥75m2020-06-01 → 2021-05-31StandaloneOrdinary income
Ordinary income¥110m2019-06-01 → 2020-05-31StandaloneOrdinary income
Ordinary income¥151m2018-06-01 → 2019-05-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥12m2020-06-01 → 2021-05-31StandaloneIncome before income taxes
Profit before tax¥96m2019-06-01 → 2020-05-31StandaloneIncome before income taxes
Net income−¥15m2020-06-01 → 2021-05-31StandaloneProfit loss
Net income¥95m2019-06-01 → 2020-05-31StandaloneProfit loss
Net income¥14m2018-06-01 → 2019-05-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥4.4bnat 2021-05-31StandaloneAssets
Total assets¥4.5bnat 2020-05-31StandaloneAssets
Total assets¥4.4bnat 2019-05-31dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2018-05-31dStandaloneTotal assets (5-year summary)
Total assets¥4.7bnat 2017-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥248mat 2021-05-31StandaloneLiabilities
Total liabilities¥241mat 2020-05-31StandaloneLiabilities
Net assets / equity¥4.1bnat 2021-05-31StandaloneNet assets
Net assets / equity¥4.2bnat 2020-05-31StandaloneNet assets
Net assets / equity¥4.2bnat 2019-05-31dStandaloneNet assets
Net assets / equity¥4.3bnat 2018-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥4.5bnat 2017-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.8bnat 2021-05-31StandaloneCash and deposits
Cash and deposits¥2.9bnat 2020-05-31StandaloneCash and deposits
EPS (basic)¥-0.372020-06-01 → 2021-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.372019-06-01 → 2020-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.342018-06-01 → 2019-05-31dStandaloneBasic 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 (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)
Dividend per share¥32020-06-01 → 2021-05-31StandaloneDividend paid 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 → 2019-05-31dStandaloneDividend 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)
Net assets per share¥102.77at 2021-05-31StandaloneNet assets 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 2019-05-31dStandaloneNet 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)
Equity ratio94.3%at 2021-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.5%at 2020-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.7%at 2019-05-31dStandaloneEquity 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)
ROE-0.4%2020-06-01 → 2021-05-31StandaloneRate of return on equity (5-year summary)
ROE2.3%2019-06-01 → 2020-05-31StandaloneRate of return on equity (5-year summary)
ROE0.3%2018-06-01 → 2019-05-31dStandaloneRate 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)
Shares issued40,134,900at 2021-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued40,133,000at 2020-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued40,613,000at 2019-05-31dStandaloneTotal 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)
Employees58at 2021-05-31StandaloneNumber of employees
Employees53at 2020-05-31StandaloneNumber of employees
Employees48at 2019-05-31dStandaloneNumber of employees
Employees61at 2018-05-31dStandaloneNumber of employees
Employees68at 2017-05-31dStandaloneNumber 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 · 37
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2020-06-01 → 2021-05-31¥4m
Reconciling Itemsreconcilingrevenue2020-06-01 → 2021-05-31−¥38m
Reconciling Itemsreconcilingrevenue intersegment2020-06-01 → 2021-05-31−¥38m
Reconciling Itemsreconcilingsegment profit2020-06-01 → 2021-05-31−¥588m
Creation Businessreportable segmentdepreciation2020-06-01 → 2021-05-31¥134m
Creation Businessreportable segmentrevenue2020-06-01 → 2021-05-31¥2.2bn
Creation Businessreportable segmentrevenue external2020-06-01 → 2021-05-31¥2.2bn
Creation Businessreportable segmentsegment profit2020-06-01 → 2021-05-31¥696m
Solution Businessreportable segmentdepreciation2020-06-01 → 2021-05-31¥18m
Solution Businessreportable segmentrevenue2020-06-01 → 2021-05-31¥2.2bn
Solution Businessreportable segmentrevenue external2020-06-01 → 2021-05-31¥2.2bn
Solution Businessreportable segmentrevenue intersegment2020-06-01 → 2021-05-31¥38m
Solution Businessreportable segmentsegment profit2020-06-01 → 2021-05-31¥230m
—segment totaldepreciation2020-06-01 → 2021-05-31¥152m
—segment totalrevenue2020-06-01 → 2021-05-31¥4.4bn
—segment totalrevenue external2020-06-01 → 2021-05-31¥4.3bn
—segment totalrevenue intersegment2020-06-01 → 2021-05-31¥38m
—segment totalsegment profit2020-06-01 → 2021-05-31¥926m
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

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

All source rows · 1,332
ItemContextValueUnit
BuildingsCurrentYearInstant79856000JPY
Accumulated depreciation buildingsPrior1YearInstant-60164000JPY
Accumulated depreciation buildingsCurrentYearInstant-63710000JPY
Buildings netPrior1YearInstant19691000JPY
Buildings netCurrentYearInstant16145000JPY
Machinery and equipmentPrior1YearInstant389629000JPY
Machinery and equipmentCurrentYearInstant399585000JPY
Accumulated depreciation machinery and equipmentPrior1YearInstant-91881000JPY
Accumulated depreciation machinery and equipmentCurrentYearInstant-114949000JPY
Machinery and equipment netPrior1YearInstant297748000JPY
Machinery and equipment netCurrentYearInstant284635000JPY
LandPrior1YearInstant12400000JPY
LandCurrentYearInstant12400000JPY
Other ppePrior1YearInstant106618000JPY
Other ppeCurrentYearInstant107044000JPY
Accumulated depreciation other ppePrior1YearInstant-86114000JPY
Accumulated depreciation other ppeCurrentYearInstant-86448000JPY
Other net ppePrior1YearInstant20503000JPY
Other net ppeCurrentYearInstant20595000JPY
Property plant and equipmentPrior1YearInstant350343000JPY
Property plant and equipmentCurrentYearInstant333776000JPY
SoftwarePrior1YearInstant285078000JPY
SoftwareCurrentYearInstant209162000JPY
Other iaPrior1YearInstant20913000JPY
Other iaCurrentYearInstant15964000JPY
Intangible assetsPrior1YearInstant305992000JPY
Intangible assetsCurrentYearInstant225127000JPY
Investment securitiesPrior1YearInstant56936000JPY
Investment securitiesCurrentYearInstant55468000JPY
Guarantee deposits ioaPrior1YearInstant73787000JPY
Guarantee deposits ioaCurrentYearInstant72612000JPY
Deferred tax assetsPrior1YearInstant44446000JPY
Deferred tax assetsCurrentYearInstant46984000JPY
Other ioaPrior1YearInstant3158000JPY
Other ioaCurrentYearInstant2833000JPY
Investments and other assetsPrior1YearInstant178329000JPY
Investments and other assetsCurrentYearInstant177899000JPY
Noncurrent assetsPrior1YearInstant834664000JPY
Noncurrent assetsCurrentYearInstant736803000JPY
AssetsPrior1YearInstant6200439000JPY
AssetsCurrentYearInstant6132776000JPY
Accounts payable tradePrior1YearInstant105373000JPY
Accounts payable tradeCurrentYearInstant144637000JPY
Current portion of long term loans payablePrior1YearInstant25454000JPY
Current portion of long term loans payableCurrentYearInstant23496000JPY
Income taxes payablePrior1YearInstant59466000JPY
Income taxes payableCurrentYearInstant81295000JPY
Accrued consumption taxesPrior1YearInstant67882000JPY
Accrued consumption taxesCurrentYearInstant89813000JPY
Provision for loss on order received clPrior1YearInstant1716000JPY

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 2020-05-31pass rounding
balance sheet identityconsolidated 2021-05-31pass
balance sheet identitynon_consolidated 2020-05-31pass rounding
balance sheet identitynon_consolidated 2021-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2019-05-31pass
statement vs summary · net assetsconsolidated 2020-05-31pass
statement vs summary · net assetsconsolidated 2021-05-31pass
statement vs summary · net assetsnon_consolidated 2019-05-31pass
statement vs summary · net assetsnon_consolidated 2020-05-31pass
statement vs summary · net assetsnon_consolidated 2021-05-31pass
statement vs summary · net income attributable to parentconsolidated 2019-06-01/2020-05-31pass
statement vs summary · net income attributable to parentconsolidated 2020-06-01/2021-05-31pass
statement vs summary · operating cash flowconsolidated 2019-06-01/2020-05-31pass
statement vs summary · operating cash flowconsolidated 2020-06-01/2021-05-31pass
statement vs summary · revenueconsolidated 2019-06-01/2020-05-31pass
statement vs summary · revenueconsolidated 2020-06-01/2021-05-31pass
statement vs summary · revenuenon_consolidated 2019-06-01/2020-05-31pass
statement vs summary · revenuenon_consolidated 2020-06-01/2021-05-31pass
statement vs summary · total assetsconsolidated 2020-05-31pass
statement vs summary · total assetsconsolidated 2021-05-31pass
statement vs summary · total assetsnon_consolidated 2020-05-31pass
statement vs summary · total assetsnon_consolidated 2021-05-31pass