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
Buildings netCurrentYearInstant25542000JPY
Machinery and equipmentPrior1YearInstant399585000JPY
Machinery and equipmentCurrentYearInstant399585000JPY
Accumulated depreciation machinery and equipmentPrior1YearInstant-138567000JPY
Accumulated depreciation machinery and equipmentCurrentYearInstant-162185000JPY
Machinery and equipment netPrior1YearInstant261017000JPY
Machinery and equipment netCurrentYearInstant237400000JPY
LandPrior1YearInstant12400000JPY
LandCurrentYearInstant12400000JPY
Other ppePrior1YearInstant101627000JPY
Other ppeCurrentYearInstant82543000JPY
Accumulated depreciation other ppePrior1YearInstant-89184000JPY
Accumulated depreciation other ppeCurrentYearInstant-74268000JPY
Other net ppePrior1YearInstant12442000JPY
Other net ppeCurrentYearInstant8275000JPY
Property plant and equipmentPrior1YearInstant311578000JPY
Property plant and equipmentCurrentYearInstant283617000JPY
SoftwarePrior1YearInstant210450000JPY
SoftwareCurrentYearInstant172564000JPY
Other iaPrior1YearInstant9656000JPY
Other iaCurrentYearInstant7049000JPY
Intangible assetsPrior1YearInstant220107000JPY
Intangible assetsCurrentYearInstant179614000JPY
Investment securitiesPrior1YearInstant52196000JPY
Investment securitiesCurrentYearInstant52196000JPY
Guarantee deposits ioaPrior1YearInstant83007000JPY
Guarantee deposits ioaCurrentYearInstant78963000JPY
Deferred tax assetsPrior1YearInstant42301000JPY
Deferred tax assetsCurrentYearInstant27626000JPY
Other ioaPrior1YearInstant2350000JPY
Other ioaCurrentYearInstant2120000JPY
Investments and other assetsPrior1YearInstant179855000JPY
Investments and other assetsCurrentYearInstant160906000JPY
Noncurrent assetsPrior1YearInstant711540000JPY
Noncurrent assetsCurrentYearInstant624138000JPY
AssetsPrior1YearInstant5664175000JPY
AssetsCurrentYearInstant5717990000JPY
Accounts payable tradePrior1YearInstant138640000JPY
Accounts payable tradeCurrentYearInstant168130000JPY
Current portion of long term loans payablePrior1YearInstant23496000JPY
Current portion of long term loans payableCurrentYearInstant23496000JPY
Income taxes payablePrior1YearInstant40739000JPY
Income taxes payableCurrentYearInstant37260000JPY
Accrued consumption taxesPrior1YearInstant43268000JPY
Accrued consumption taxesCurrentYearInstant52486000JPY
Contract liabilitiesPrior1YearInstant36816000JPY
Contract liabilitiesCurrentYearInstant35780000JPY
Other clPrior1YearInstant249562000JPY
Other clCurrentYearInstant251547000JPY
Current liabilitiesPrior1YearInstant532523000JPY

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