Annual report

Period2022-06-01 → 2023-05-31
Filed2023-08-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥4.2bn2022-06-01 → 2023-05-31Cons.Net sales
Revenue¥4.0bn2021-06-01 → 2022-05-31Cons.Net sales
Revenue¥4.3bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
Revenue¥3.6bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Revenue¥3.4bn2018-06-01 → 2019-05-31dCons.Net sales (5-year summary)
Operating income¥180m2022-06-01 → 2023-05-31Cons.Operating income
Operating income¥103m2021-06-01 → 2022-05-31Cons.Operating income
Ordinary income¥190m2022-06-01 → 2023-05-31Cons.Ordinary income
Ordinary income¥154m2021-06-01 → 2022-05-31Cons.Ordinary income
Ordinary income¥355m2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥310m2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥293m2018-06-01 → 2019-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥193m2022-06-01 → 2023-05-31Cons.Income before income taxes
Profit before tax¥158m2021-06-01 → 2022-05-31Cons.Income before income taxes
Net income (owners)¥103m2022-06-01 → 2023-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥72m2021-06-01 → 2022-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥135m2020-06-01 → 2021-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥177m2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥98m2018-06-01 → 2019-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥119m2022-06-01 → 2023-05-31Cons.Profit loss
Net income¥91m2021-06-01 → 2022-05-31Cons.Profit loss
Total assets¥5.7bnat 2023-05-31Cons.Assets
Total assets¥5.7bnat 2022-05-31Cons.Assets
Total assets¥6.1bnat 2021-05-31dCons.Total assets (5-year summary)
Total assets¥6.2bnat 2020-05-31dCons.Total assets (5-year summary)
Total assets¥6.0bnat 2019-05-31dCons.Total assets (5-year summary)
Total liabilities¥791mat 2023-05-31Cons.Liabilities
Total liabilities¥771mat 2022-05-31Cons.Liabilities
Net assets / equity¥4.9bnat 2023-05-31Cons.Net assets
Net assets / equity¥4.9bnat 2022-05-31Cons.Net assets
Net assets / equity¥5.2bnat 2021-05-31dCons.Net assets
Net assets / equity¥5.3bnat 2020-05-31dCons.Net assets (5-year summary)
Net assets / equity¥5.2bnat 2019-05-31dCons.Net assets (5-year summary)
Cash and deposits¥4.3bnat 2023-05-31Cons.Cash and deposits
Cash and deposits¥4.2bnat 2022-05-31Cons.Cash and deposits
Cash & equivalents¥4.3bnat 2023-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.2bnat 2022-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2021-05-31dCons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2020-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.3bnat 2019-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥269m2022-06-01 → 2023-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥12m2021-06-01 → 2022-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥484m2020-06-01 → 2021-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥632m2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥289m2018-06-01 → 2019-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥48m2022-06-01 → 2023-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥97m2021-06-01 → 2022-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥131m2020-06-01 → 2021-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥85m2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥47m2018-06-01 → 2019-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥109m2022-06-01 → 2023-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥436m2021-06-01 → 2022-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥331m2020-06-01 → 2021-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥117m2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥120m2018-06-01 → 2019-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥2.682022-06-01 → 2023-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.812021-06-01 → 2022-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.352020-06-01 → 2021-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.42019-06-01 → 2020-05-31dCons.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 (diluted)¥3.352020-06-01 → 2021-05-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥124.18at 2023-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥123.5at 2022-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥126.06at 2021-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥124.91at 2020-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥122.48at 2019-05-31dCons.Net assets per share (5-year summary)
Equity ratio83.7%at 2023-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio84.0%at 2022-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio82.5%at 2021-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio80.9%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio81.4%at 2019-05-31dCons.Equity to asset ratio (5-year summary)
ROE2.2%2022-06-01 → 2023-05-31Cons.Rate of return on equity (5-year summary)
ROE1.5%2021-06-01 → 2022-05-31Cons.Rate of return on equity (5-year summary)
ROE2.7%2020-06-01 → 2021-05-31dCons.Rate of return on equity (5-year summary)
ROE3.6%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
ROE2.0%2018-06-01 → 2019-05-31dCons.Rate of return on equity (5-year summary)
Employees218at 2023-05-31Cons.Number of employees
Employees220at 2022-05-31Cons.Number of employees
Employees199at 2021-05-31dCons.Number of employees
Employees189at 2020-05-31dCons.Number of employees
Employees175at 2019-05-31dCons.Number of employees
Revenue¥2.0bn2022-06-01 → 2023-05-31StandaloneNet sales
Revenue¥1.9bn2021-06-01 → 2022-05-31StandaloneNet sales
Revenue¥1.8bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Revenue¥1.4bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Revenue¥1.3bn2018-06-01 → 2019-05-31dStandaloneNet sales (5-year summary)
Operating income−¥51m2022-06-01 → 2023-05-31StandaloneOperating income
Operating income−¥179m2021-06-01 → 2022-05-31StandaloneOperating income
Ordinary income¥53m2022-06-01 → 2023-05-31StandaloneOrdinary income
Ordinary income−¥45m2021-06-01 → 2022-05-31StandaloneOrdinary income
Ordinary income¥75m2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥110m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥151m2018-06-01 → 2019-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥56m2022-06-01 → 2023-05-31StandaloneIncome before income taxes
Profit before tax¥475m2021-06-01 → 2022-05-31StandaloneIncome before income taxes
Net income¥35m2022-06-01 → 2023-05-31StandaloneProfit loss
Net income¥482m2021-06-01 → 2022-05-31StandaloneProfit loss
Net income−¥15m2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Net income¥95m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Net income¥14m2018-06-01 → 2019-05-31dStandaloneNet income loss (5-year summary)
Total assets¥4.4bnat 2023-05-31StandaloneAssets
Total assets¥4.5bnat 2022-05-31StandaloneAssets
Total assets¥4.4bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total assets¥4.4bnat 2019-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥246mat 2023-05-31StandaloneLiabilities
Total liabilities¥261mat 2022-05-31StandaloneLiabilities
Net assets / equity¥4.2bnat 2023-05-31StandaloneNet assets
Net assets / equity¥4.2bnat 2022-05-31StandaloneNet assets
Net assets / equity¥4.1bnat 2021-05-31dStandaloneNet assets
Net assets / equity¥4.2bnat 2020-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥4.2bnat 2019-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.4bnat 2023-05-31StandaloneCash and deposits
Cash and deposits¥3.4bnat 2022-05-31StandaloneCash and deposits
EPS (basic)¥0.92022-06-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥12.192021-06-01 → 2022-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.372020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥2.372019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.342018-06-01 → 2019-05-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥22022-06-01 → 2023-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥22021-06-01 → 2022-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥32020-06-01 → 2021-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥22019-06-01 → 2020-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥22018-06-01 → 2019-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥108.67at 2023-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥109.77at 2022-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥102.77at 2021-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥105.15at 2020-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥104.75at 2019-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio94.4%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.2%at 2022-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.3%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.5%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.7%at 2019-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE0.8%2022-06-01 → 2023-05-31StandaloneRate of return on equity (5-year summary)
ROE11.5%2021-06-01 → 2022-05-31StandaloneRate of return on equity (5-year summary)
ROE-0.4%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
ROE2.3%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
ROE0.3%2018-06-01 → 2019-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued38,534,900at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued38,534,900at 2022-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued40,134,900at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued40,133,000at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued40,613,000at 2019-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees73at 2023-05-31StandaloneNumber of employees
Employees85at 2022-05-31StandaloneNumber of employees
Employees58at 2021-05-31dStandaloneNumber of employees
Employees53at 2020-05-31dStandaloneNumber of employees
Employees48at 2019-05-31dStandaloneNumber 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 Itemsreconcilingdepreciation2022-06-01 → 2023-05-31¥3m
Reconciling Itemsreconcilingrevenue2022-06-01 → 2023-05-31−¥12m
Reconciling Itemsreconcilingrevenue intersegment2022-06-01 → 2023-05-31−¥12m
Reconciling Itemsreconcilingsegment profit2022-06-01 → 2023-05-31−¥552m
Creation Businessreportable segmentdepreciation2022-06-01 → 2023-05-31¥90m
Creation Businessreportable segmentrevenue2022-06-01 → 2023-05-31¥1.6bn
Creation Businessreportable segmentrevenue external2022-06-01 → 2023-05-31¥1.6bn
Creation Businessreportable segmentrevenue intersegment2022-06-01 → 2023-05-31¥120,000
Creation Businessreportable segmentsegment profit2022-06-01 → 2023-05-31¥414m
Solution Businessreportable segmentdepreciation2022-06-01 → 2023-05-31¥16m
Solution Businessreportable segmentrevenue2022-06-01 → 2023-05-31¥2.6bn
Solution Businessreportable segmentrevenue external2022-06-01 → 2023-05-31¥2.6bn
Solution Businessreportable segmentrevenue intersegment2022-06-01 → 2023-05-31¥12m
Solution Businessreportable segmentsegment profit2022-06-01 → 2023-05-31¥318m
—segment totaldepreciation2022-06-01 → 2023-05-31¥106m
—segment totalrevenue2022-06-01 → 2023-05-31¥4.2bn
—segment totalrevenue external2022-06-01 → 2023-05-31¥4.2bn
—segment totalrevenue intersegment2022-06-01 → 2023-05-31¥12m
—segment totalsegment profit2022-06-01 → 2023-05-31¥733m
Reconciling Itemsreconcilingdepreciation2021-06-01 → 2022-05-31¥6m
Reconciling Itemsreconcilingrevenue2021-06-01 → 2022-05-31−¥27m
Reconciling Itemsreconcilingrevenue intersegment2021-06-01 → 2022-05-31−¥27m
Reconciling Itemsreconcilingsegment profit2021-06-01 → 2022-05-31−¥598m
Creation Businessreportable segmentdepreciation2021-06-01 → 2022-05-31¥103m
Creation Businessreportable segmentrevenue2021-06-01 → 2022-05-31¥1.8bn
Creation Businessreportable segmentrevenue external2021-06-01 → 2022-05-31¥1.8bn
Creation Businessreportable segmentrevenue intersegment2021-06-01 → 2022-05-31¥100,000
Creation Businessreportable segmentsegment profit2021-06-01 → 2022-05-31¥444m
Solution Businessreportable segmentdepreciation2021-06-01 → 2022-05-31¥16m
Solution Businessreportable segmentrevenue2021-06-01 → 2022-05-31¥2.2bn
Solution Businessreportable segmentrevenue external2021-06-01 → 2022-05-31¥2.2bn
Solution Businessreportable segmentrevenue intersegment2021-06-01 → 2022-05-31¥27m
Solution Businessreportable segmentsegment profit2021-06-01 → 2022-05-31¥257m
—segment totaldepreciation2021-06-01 → 2022-05-31¥118m
—segment totalrevenue2021-06-01 → 2022-05-31¥4.0bn
—segment totalrevenue external2021-06-01 → 2022-05-31¥4.0bn
—segment totalrevenue intersegment2021-06-01 → 2022-05-31¥27m
—segment totalsegment profit2021-06-01 → 2022-05-31¥700m

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

All source rows · 1,306
ItemContextValueUnit
Net salesCurrentYearDuration_jpcrp030000-asr_E05169-000SolutionBusinessReportableSegmentsMember2586525000JPY
Net salesCurrentYearDuration_ReportableSegmentsMember4222596000JPY
Net salesCurrentYearDuration_ReconcilingItemsMember-12494000JPY
Net salesCurrentYearDuration4210102000JPY
Operating incomeCurrentYearDuration_jpcrp030000-asr_E05169-000CreationBusinessReportableSegmentsMember414226000JPY
Operating incomeCurrentYearDuration_jpcrp030000-asr_E05169-000SolutionBusinessReportableSegmentsMember318459000JPY
Operating incomeCurrentYearDuration_ReportableSegmentsMember732686000JPY
Operating incomeCurrentYearDuration_ReconcilingItemsMember-552286000JPY
Operating incomeCurrentYearDuration180399000JPY
Depreciation segment informationCurrentYearDuration_jpcrp030000-asr_E05169-000CreationBusinessReportableSegmentsMember89928000JPY
Depreciation segment informationCurrentYearDuration_jpcrp030000-asr_E05169-000SolutionBusinessReportableSegmentsMember16406000JPY
Depreciation segment informationCurrentYearDuration_ReportableSegmentsMember106335000JPY
Depreciation segment informationCurrentYearDuration_ReconcilingItemsMember2926000JPY
Depreciation segment informationCurrentYearDuration109262000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember3407423000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember3440025000JPY
Accounts receivable trade and contract assetsPrior1YearInstant_NonConsolidatedMember363084000JPY
Accounts receivable trade and contract assetsCurrentYearInstant_NonConsolidatedMember323371000JPY
MerchandisePrior1YearInstant_NonConsolidatedMember6553000JPY
MerchandiseCurrentYearInstant_NonConsolidatedMember8425000JPY
Work in processPrior1YearInstant_NonConsolidatedMember1136000JPY
Work in processCurrentYearInstant_NonConsolidatedMember1023000JPY
SuppliesPrior1YearInstant_NonConsolidatedMember127000JPY
SuppliesCurrentYearInstant_NonConsolidatedMember147000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember19663000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember18937000JPY
Other caPrior1YearInstant_NonConsolidatedMember22396000JPY
Other caCurrentYearInstant_NonConsolidatedMember9662000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember3820385000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember3801593000JPY
Buildings netPrior1YearInstant_NonConsolidatedMember16462000JPY
Buildings netCurrentYearInstant_NonConsolidatedMember17774000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember4213000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember2385000JPY
Lease assets net ppePrior1YearInstant_NonConsolidatedMember208000JPY
Lease assets net ppeCurrentYearInstant_NonConsolidatedMember-JPY
LandPrior1YearInstant_NonConsolidatedMember12400000JPY
LandCurrentYearInstant_NonConsolidatedMember12400000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember33284000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember32560000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember103011000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember74895000JPY
Other iaPrior1YearInstant_NonConsolidatedMember1801000JPY
Other iaCurrentYearInstant_NonConsolidatedMember-JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember104812000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember74895000JPY
Investment securitiesPrior1YearInstant_NonConsolidatedMember2171000JPY
Investment securitiesCurrentYearInstant_NonConsolidatedMember2171000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember444157000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember454157000JPY

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 2022-05-31pass rounding
balance sheet identityconsolidated 2023-05-31pass
balance sheet identitynon_consolidated 2022-05-31pass
balance sheet identitynon_consolidated 2023-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-05-31pass
statement vs summary · net assetsconsolidated 2022-05-31pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2021-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net income attributable to parentconsolidated 2021-06-01/2022-05-31pass
statement vs summary · net income attributable to parentconsolidated 2022-06-01/2023-05-31pass
statement vs summary · operating cash flowconsolidated 2021-06-01/2022-05-31pass
statement vs summary · operating cash flowconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenueconsolidated 2021-06-01/2022-05-31pass
statement vs summary · revenueconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenuenon_consolidated 2021-06-01/2022-05-31pass
statement vs summary · revenuenon_consolidated 2022-06-01/2023-05-31pass
statement vs summary · total assetsconsolidated 2022-05-31pass
statement vs summary · total assetsconsolidated 2023-05-31pass
statement vs summary · total assetsnon_consolidated 2022-05-31pass
statement vs summary · total assetsnon_consolidated 2023-05-31pass