Annual report

Period2025-06-01 → 2026-05-31
Filed2026-08-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥4.5bn2025-06-01 → 2026-05-31Cons.Net sales
Revenue¥4.4bn2024-06-01 → 2025-05-31Cons.Net sales
Revenue¥4.7bn2023-06-01 → 2024-05-31vCons.Net sales (5-year summary)
Revenue¥4.2bn2022-06-01 → 2023-05-31vCons.Net sales (5-year summary)
Revenue¥4.0bn2021-06-01 → 2022-05-31vCons.Net sales (5-year summary)
Operating income¥82m2025-06-01 → 2026-05-31Cons.Operating income
Operating income¥68m2024-06-01 → 2025-05-31Cons.Operating income
Ordinary income¥107m2025-06-01 → 2026-05-31Cons.Ordinary income
Ordinary income¥89m2024-06-01 → 2025-05-31Cons.Ordinary income
Ordinary income¥279m2023-06-01 → 2024-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥190m2022-06-01 → 2023-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥154m2021-06-01 → 2022-05-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥137m2025-06-01 → 2026-05-31Cons.Income before income taxes
Profit before tax¥92m2024-06-01 → 2025-05-31Cons.Income before income taxes
Net income (owners)¥66m2025-06-01 → 2026-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥22m2024-06-01 → 2025-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥209m2023-06-01 → 2024-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥103m2022-06-01 → 2023-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥72m2021-06-01 → 2022-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥82m2025-06-01 → 2026-05-31Cons.Profit loss
Net income¥38m2024-06-01 → 2025-05-31Cons.Profit loss
Total assets¥5.6bnat 2026-05-31Cons.Assets
Total assets¥5.6bnat 2025-05-31Cons.Assets
Total assets¥6.0bnat 2024-05-31vCons.Total assets (5-year summary)
Total assets¥5.7bnat 2023-05-31vCons.Total assets (5-year summary)
Total assets¥5.7bnat 2022-05-31vCons.Total assets (5-year summary)
Total liabilities¥745mat 2026-05-31Cons.Liabilities
Total liabilities¥695mat 2025-05-31Cons.Liabilities
Net assets / equity¥4.9bnat 2026-05-31Cons.Net assets
Net assets / equity¥4.9bnat 2025-05-31Cons.Net assets
Net assets / equity¥5.1bnat 2024-05-31vCons.Net assets
Net assets / equity¥4.9bnat 2023-05-31vCons.Net assets (5-year summary)
Net assets / equity¥4.9bnat 2022-05-31vCons.Net assets (5-year summary)
Cash and deposits¥4.0bnat 2026-05-31Cons.Cash and deposits
Cash and deposits¥3.9bnat 2025-05-31Cons.Cash and deposits
Cash & equivalents¥3.9bnat 2026-05-31Cons.Cash and cash equivalents
Cash & equivalents¥3.8bnat 2025-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.4bnat 2024-05-31vCons.Cash and cash equivalents
Cash & equivalents¥4.3bnat 2023-05-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.2bnat 2022-05-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥290m2025-06-01 → 2026-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥158m2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥272m2023-06-01 → 2024-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥269m2022-06-01 → 2023-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥12m2021-06-01 → 2022-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥82m2025-06-01 → 2026-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥436m2024-06-01 → 2025-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥75m2023-06-01 → 2024-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥48m2022-06-01 → 2023-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥97m2021-06-01 → 2022-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥128m2025-06-01 → 2026-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥286m2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥109m2023-06-01 → 2024-05-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥109m2022-06-01 → 2023-05-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥436m2021-06-01 → 2022-05-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥1.712025-06-01 → 2026-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.562024-06-01 → 2025-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.432023-06-01 → 2024-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥2.682022-06-01 → 2023-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.812021-06-01 → 2022-05-31vCons.Basic earnings loss per share (5-year summary)
Net assets per share¥122.52at 2026-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥122.87at 2025-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥127.61at 2024-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥124.18at 2023-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥123.5at 2022-05-31vCons.Net assets per share (5-year summary)
Equity ratio83.7%at 2026-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio84.7%at 2025-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio82.6%at 2024-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio83.7%at 2023-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio84.0%at 2022-05-31vCons.Equity to asset ratio (5-year summary)
ROE1.4%2025-06-01 → 2026-05-31Cons.Rate of return on equity (5-year summary)
ROE0.4%2024-06-01 → 2025-05-31Cons.Rate of return on equity (5-year summary)
ROE4.3%2023-06-01 → 2024-05-31vCons.Rate of return on equity (5-year summary)
ROE2.2%2022-06-01 → 2023-05-31vCons.Rate of return on equity (5-year summary)
ROE1.5%2021-06-01 → 2022-05-31vCons.Rate of return on equity (5-year summary)
Employees225at 2026-05-31Cons.Number of employees
Employees230at 2025-05-31Cons.Number of employees
Employees220at 2024-05-31vCons.Number of employees
Employees218at 2023-05-31vCons.Number of employees
Employees220at 2022-05-31vCons.Number of employees
Revenue¥2.2bn2025-06-01 → 2026-05-31StandaloneNet sales
Revenue¥2.2bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥2.1bn2023-06-01 → 2024-05-31vStandaloneNet sales (5-year summary)
Revenue¥2.0bn2022-06-01 → 2023-05-31vStandaloneNet sales (5-year summary)
Revenue¥1.9bn2021-06-01 → 2022-05-31vStandaloneNet sales (5-year summary)
Operating income−¥108m2025-06-01 → 2026-05-31StandaloneOperating income
Operating income−¥146m2024-06-01 → 2025-05-31StandaloneOperating income
Ordinary income¥6m2025-06-01 → 2026-05-31StandaloneOrdinary income
Ordinary income−¥33m2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥100m2023-06-01 → 2024-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥53m2022-06-01 → 2023-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥45m2021-06-01 → 2022-05-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥37m2025-06-01 → 2026-05-31StandaloneIncome before income taxes
Profit before tax−¥30m2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Net income¥30m2025-06-01 → 2026-05-31StandaloneProfit loss
Net income−¥33m2024-06-01 → 2025-05-31StandaloneProfit loss
Net income¥116m2023-06-01 → 2024-05-31vStandaloneNet income loss (5-year summary)
Net income¥35m2022-06-01 → 2023-05-31vStandaloneNet income loss (5-year summary)
Net income¥482m2021-06-01 → 2022-05-31vStandaloneNet income loss (5-year summary)
Total assets¥4.3bnat 2026-05-31StandaloneAssets
Total assets¥4.3bnat 2025-05-31StandaloneAssets
Total assets¥4.6bnat 2024-05-31vStandaloneTotal assets (5-year summary)
Total assets¥4.4bnat 2023-05-31vStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2022-05-31vStandaloneTotal assets (5-year summary)
Total liabilities¥315mat 2026-05-31StandaloneLiabilities
Total liabilities¥329mat 2025-05-31StandaloneLiabilities
Net assets / equity¥4.0bnat 2026-05-31StandaloneNet assets
Net assets / equity¥4.0bnat 2025-05-31StandaloneNet assets
Net assets / equity¥4.2bnat 2024-05-31vStandaloneNet assets
Net assets / equity¥4.2bnat 2023-05-31vStandaloneNet assets (5-year summary)
Net assets / equity¥4.2bnat 2022-05-31vStandaloneNet assets (5-year summary)
Cash and deposits¥2.1bnat 2026-05-31StandaloneCash and deposits
Cash and deposits¥3.0bnat 2025-05-31StandaloneCash and deposits
EPS (basic)¥0.782025-06-01 → 2026-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.862024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32023-06-01 → 2024-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.92022-06-01 → 2023-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥12.192021-06-01 → 2022-05-31vStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥32025-06-01 → 2026-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥32024-06-01 → 2025-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥32023-06-01 → 2024-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥22022-06-01 → 2023-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥22021-06-01 → 2022-05-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥102.73at 2026-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥103.5at 2025-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥109.67at 2024-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥108.67at 2023-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥109.77at 2022-05-31vStandaloneNet assets per share (5-year summary)
Equity ratio92.5%at 2026-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio92.3%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio92.7%at 2024-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.4%at 2023-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.2%at 2022-05-31vStandaloneEquity to asset ratio (5-year summary)
ROE0.8%2025-06-01 → 2026-05-31StandaloneRate of return on equity (5-year summary)
ROE-0.8%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE2.7%2023-06-01 → 2024-05-31vStandaloneRate of return on equity (5-year summary)
ROE0.8%2022-06-01 → 2023-05-31vStandaloneRate of return on equity (5-year summary)
ROE11.5%2021-06-01 → 2022-05-31vStandaloneRate of return on equity (5-year summary)
Shares issued38,534,900at 2026-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued38,534,900at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued38,534,900at 2024-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued38,534,900at 2023-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued38,534,900at 2022-05-31vStandaloneTotal number of issued shares (5-year summary)
Employees70at 2026-05-31StandaloneNumber of employees
Employees74at 2025-05-31StandaloneNumber of employees
Employees71at 2024-05-31vStandaloneNumber of employees
Employees73at 2023-05-31vStandaloneNumber of employees
Employees85at 2022-05-31vStandaloneNumber 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 · 36
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2025-06-01 → 2026-05-31¥3m
Reconciling Itemsreconcilingrevenue2025-06-01 → 2026-05-31−¥10m
Reconciling Itemsreconcilingrevenue intersegment2025-06-01 → 2026-05-31−¥10m
Reconciling Itemsreconcilingsegment profit2025-06-01 → 2026-05-31−¥564m
Creation Businessreportable segmentdepreciation2025-06-01 → 2026-05-31¥103m
Creation Businessreportable segmentrevenue2025-06-01 → 2026-05-31¥1.8bn
Creation Businessreportable segmentrevenue external2025-06-01 → 2026-05-31¥1.8bn
Creation Businessreportable segmentsegment profit2025-06-01 → 2026-05-31¥405m
Solution Businessreportable segmentdepreciation2025-06-01 → 2026-05-31¥10m
Solution Businessreportable segmentrevenue2025-06-01 → 2026-05-31¥2.6bn
Solution Businessreportable segmentrevenue external2025-06-01 → 2026-05-31¥2.6bn
Solution Businessreportable segmentrevenue intersegment2025-06-01 → 2026-05-31¥10m
Solution Businessreportable segmentsegment profit2025-06-01 → 2026-05-31¥242m
—segment totaldepreciation2025-06-01 → 2026-05-31¥114m
—segment totalrevenue2025-06-01 → 2026-05-31¥4.5bn
—segment totalrevenue external2025-06-01 → 2026-05-31¥4.5bn
—segment totalrevenue intersegment2025-06-01 → 2026-05-31¥10m
—segment totalsegment profit2025-06-01 → 2026-05-31¥646m
Reconciling Itemsreconcilingdepreciation2024-06-01 → 2025-05-31¥4m
Reconciling Itemsreconcilingrevenue2024-06-01 → 2025-05-31−¥12m
Reconciling Itemsreconcilingrevenue intersegment2024-06-01 → 2025-05-31−¥12m
Reconciling Itemsreconcilingsegment profit2024-06-01 → 2025-05-31−¥576m
Creation Businessreportable segmentdepreciation2024-06-01 → 2025-05-31¥95m
Creation Businessreportable segmentrevenue2024-06-01 → 2025-05-31¥1.8bn
Creation Businessreportable segmentrevenue external2024-06-01 → 2025-05-31¥1.8bn
Creation Businessreportable segmentsegment profit2024-06-01 → 2025-05-31¥368m
Solution Businessreportable segmentdepreciation2024-06-01 → 2025-05-31¥11m
Solution Businessreportable segmentrevenue2024-06-01 → 2025-05-31¥2.7bn
Solution Businessreportable segmentrevenue external2024-06-01 → 2025-05-31¥2.6bn
Solution Businessreportable segmentrevenue intersegment2024-06-01 → 2025-05-31¥12m
Solution Businessreportable segmentsegment profit2024-06-01 → 2025-05-31¥276m
—segment totaldepreciation2024-06-01 → 2025-05-31¥107m
—segment totalrevenue2024-06-01 → 2025-05-31¥4.5bn
—segment totalrevenue external2024-06-01 → 2025-05-31¥4.4bn
—segment totalrevenue intersegment2024-06-01 → 2025-05-31¥12m
—segment totalsegment profit2024-06-01 → 2025-05-31¥644m

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

All source rows · 1,370
ItemContextValueUnit
Current liabilitiesPrior1YearInstant_NonConsolidatedMember315978000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember307127000JPY
Lease obligations nclPrior1YearInstant_NonConsolidatedMember12731000JPY
Lease obligations nclCurrentYearInstant_NonConsolidatedMember7721000JPY
Other nclPrior1YearInstant_NonConsolidatedMember230000JPY
Other nclCurrentYearInstant_NonConsolidatedMember230000JPY
Noncurrent liabilitiesPrior1YearInstant_NonConsolidatedMember12961000JPY
Noncurrent liabilitiesCurrentYearInstant_NonConsolidatedMember7951000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember328940000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember315078000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember1108338000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember1108338000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember986289000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember986289000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember986289000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember986289000JPY
Legal retained earningsPrior1YearInstant_NonConsolidatedMember10000000JPY
Legal retained earningsCurrentYearInstant_NonConsolidatedMember10000000JPY
General reservePrior1YearInstant_NonConsolidatedMember1036000000JPY
General reserveCurrentYearInstant_NonConsolidatedMember1036000000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember936563000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember851060000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember1982563000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember1897060000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-9000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember4077191000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember3991679000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember-88913000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember-32876000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember-88913000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember-32876000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember3448000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember4345000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember3991726000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember3963147000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember4320666000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember4278226000JPY
Net salesPrior1YearDuration_NonConsolidatedMember2150182000JPY
Net salesCurrentYearDuration_NonConsolidatedMember2150093000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember1182355000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember1267913000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember967826000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember882179000JPY
Advertising expenses sgaPrior1YearDuration_NonConsolidatedMember160431000JPY
Advertising expenses sgaCurrentYearDuration_NonConsolidatedMember48632000JPY
Directors compensations sgaPrior1YearDuration_NonConsolidatedMember155265000JPY
Directors compensations sgaCurrentYearDuration_NonConsolidatedMember150252000JPY
Salaries and allowances sgaPrior1YearDuration_NonConsolidatedMember409759000JPY
Salaries and allowances sgaCurrentYearDuration_NonConsolidatedMember396777000JPY

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 2025-05-31pass
balance sheet identityconsolidated 2026-05-31pass rounding
balance sheet identitynon_consolidated 2025-05-31pass
balance sheet identitynon_consolidated 2026-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsconsolidated 2025-05-31pass
statement vs summary · net assetsconsolidated 2026-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2025-05-31pass
statement vs summary · net assetsnon_consolidated 2026-05-31pass
statement vs summary · net income attributable to parentconsolidated 2024-06-01/2025-05-31pass
statement vs summary · net income attributable to parentconsolidated 2025-06-01/2026-05-31pass
statement vs summary · operating cash flowconsolidated 2024-06-01/2025-05-31pass
statement vs summary · operating cash flowconsolidated 2025-06-01/2026-05-31pass
statement vs summary · revenueconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenueconsolidated 2025-06-01/2026-05-31pass
statement vs summary · revenuenon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · revenuenon_consolidated 2025-06-01/2026-05-31pass
statement vs summary · total assetsconsolidated 2025-05-31pass
statement vs summary · total assetsconsolidated 2026-05-31pass
statement vs summary · total assetsnon_consolidated 2025-05-31pass
statement vs summary · total assetsnon_consolidated 2026-05-31pass