Annual report

Period2023-06-01 → 2024-05-31
Filed2024-08-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥19.4bn2023-06-01 → 2024-05-31Cons.Net sales
Revenue¥14.7bn2022-06-01 → 2023-05-31Cons.Net sales
Revenue¥11.6bn2021-06-01 → 2022-05-31dCons.Net sales (5-year summary)
Revenue¥11.5bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
Revenue¥11.7bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Operating income¥737m2023-06-01 → 2024-05-31Cons.Operating income
Operating income¥575m2022-06-01 → 2023-05-31Cons.Operating income
Ordinary income¥759m2023-06-01 → 2024-05-31Cons.Ordinary income
Ordinary income¥579m2022-06-01 → 2023-05-31Cons.Ordinary income
Ordinary income¥225m2021-06-01 → 2022-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥294m2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥409m2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥716m2023-06-01 → 2024-05-31Cons.Income before income taxes
Profit before tax¥677m2022-06-01 → 2023-05-31Cons.Income before income taxes
Net income (owners)¥468m2023-06-01 → 2024-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥453m2022-06-01 → 2023-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥154m2021-06-01 → 2022-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥176m2020-06-01 → 2021-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥273m2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥468m2023-06-01 → 2024-05-31Cons.Profit loss
Net income¥453m2022-06-01 → 2023-05-31Cons.Profit loss
Total assets¥8.6bnat 2024-05-31Cons.Assets
Total assets¥8.4bnat 2023-05-31Cons.Assets
Total assets¥5.1bnat 2022-05-31dCons.Total assets (5-year summary)
Total assets¥5.1bnat 2021-05-31dCons.Total assets (5-year summary)
Total assets¥4.8bnat 2020-05-31dCons.Total assets (5-year summary)
Total liabilities¥4.4bnat 2024-05-31Cons.Liabilities
Total liabilities¥4.5bnat 2023-05-31Cons.Liabilities
Net assets / equity¥4.2bnat 2024-05-31Cons.Net assets
Net assets / equity¥3.8bnat 2023-05-31Cons.Net assets
Net assets / equity¥3.0bnat 2022-05-31dCons.Net assets
Net assets / equity¥3.0bnat 2021-05-31dCons.Net assets (5-year summary)
Net assets / equity¥2.9bnat 2020-05-31dCons.Net assets (5-year summary)
Cash and deposits¥2.1bnat 2024-05-31Cons.Cash and deposits
Cash and deposits¥1.5bnat 2023-05-31Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2024-05-31Cons.Cash and cash equivalents
Cash & equivalents¥999mat 2023-05-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2022-05-31dCons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2021-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥903mat 2020-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.0bn2023-06-01 → 2024-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.1bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥60m2021-06-01 → 2022-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥666m2020-06-01 → 2021-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥162m2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥220m2023-06-01 → 2024-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥40m2022-06-01 → 2023-05-31Cons.Net cash provided by used in investment activities
Investing cash flow¥39m2021-06-01 → 2022-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥110m2020-06-01 → 2021-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥148m2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥342m2023-06-01 → 2024-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥310m2022-06-01 → 2023-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥225m2021-06-01 → 2022-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥184m2020-06-01 → 2021-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥186m2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥72.772023-06-01 → 2024-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥73.252022-06-01 → 2023-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥26.022021-06-01 → 2022-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥29.72020-06-01 → 2021-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥46.332019-06-01 → 2020-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥46.292019-06-01 → 2020-05-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥655.09at 2024-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥596.79at 2023-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥509.09at 2022-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥498.87at 2021-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥486.39at 2020-05-31dCons.Net assets per share (5-year summary)
Equity ratio48.9%at 2024-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.9%at 2023-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio59.4%at 2022-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio58.2%at 2021-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio59.2%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
ROE11.6%2023-06-01 → 2024-05-31Cons.Rate of return on equity (5-year summary)
ROE13.2%2022-06-01 → 2023-05-31Cons.Rate of return on equity (5-year summary)
ROE5.2%2021-06-01 → 2022-05-31dCons.Rate of return on equity (5-year summary)
ROE6.0%2020-06-01 → 2021-05-31dCons.Rate of return on equity (5-year summary)
ROE9.7%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
Employees535at 2024-05-31Cons.Number of employees
Employees456at 2023-05-31Cons.Number of employees
Employees366at 2022-05-31dCons.Number of employees
Employees354at 2021-05-31dCons.Number of employees
Employees374at 2020-05-31dCons.Number of employees
Revenue¥16.7bn2023-06-01 → 2024-05-31StandaloneNet sales
Revenue¥14.1bn2022-06-01 → 2023-05-31StandaloneNet sales
Revenue¥11.3bn2021-06-01 → 2022-05-31dStandaloneNet sales (5-year summary)
Revenue¥11.2bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Revenue¥11.3bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Operating income¥743m2023-06-01 → 2024-05-31StandaloneOperating income
Operating income¥635m2022-06-01 → 2023-05-31StandaloneOperating income
Ordinary income¥742m2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income¥640m2022-06-01 → 2023-05-31StandaloneOrdinary income
Ordinary income¥230m2021-06-01 → 2022-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥303m2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥444m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥667m2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Profit before tax¥665m2022-06-01 → 2023-05-31StandaloneIncome before income taxes
Net income¥452m2023-06-01 → 2024-05-31StandaloneProfit loss
Net income¥435m2022-06-01 → 2023-05-31StandaloneProfit loss
Net income¥147m2021-06-01 → 2022-05-31dStandaloneNet income loss (5-year summary)
Net income¥176m2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Net income¥277m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Total assets¥7.2bnat 2024-05-31StandaloneAssets
Total assets¥7.3bnat 2023-05-31StandaloneAssets
Total assets¥5.1bnat 2022-05-31dStandaloneTotal assets (5-year summary)
Total assets¥5.1bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total assets¥4.8bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.1bnat 2024-05-31StandaloneLiabilities
Total liabilities¥3.4bnat 2023-05-31StandaloneLiabilities
Net assets / equity¥4.1bnat 2024-05-31StandaloneNet assets
Net assets / equity¥3.9bnat 2023-05-31StandaloneNet assets
Net assets / equity¥3.0bnat 2022-05-31dStandaloneNet assets
Net assets / equity¥3.0bnat 2021-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.9bnat 2020-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.4bnat 2024-05-31StandaloneCash and deposits
Cash and deposits¥935mat 2023-05-31StandaloneCash and deposits
EPS (basic)¥70.192023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥69.92022-06-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.752021-06-01 → 2022-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.742020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥47.142019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥47.12019-06-01 → 2020-05-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥202023-06-01 → 2024-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥232022-06-01 → 2023-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥152021-06-01 → 2022-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥152020-06-01 → 2021-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥252019-06-01 → 2020-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥640.37at 2024-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥595.12at 2023-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥506.71at 2022-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥498.48at 2021-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥486.51at 2020-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio57.1%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.9%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio59.4%at 2022-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.4%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.2%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.3%2023-06-01 → 2024-05-31StandaloneRate of return on equity (5-year summary)
ROE12.7%2022-06-01 → 2023-05-31StandaloneRate of return on equity (5-year summary)
ROE4.9%2021-06-01 → 2022-05-31dStandaloneRate of return on equity (5-year summary)
ROE6.0%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
ROE9.9%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued6,583,485at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,583,485at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,943,485at 2022-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,943,485at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,896,085at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees468at 2024-05-31StandaloneNumber of employees
Employees395at 2023-05-31StandaloneNumber of employees
Employees347at 2022-05-31dStandaloneNumber of employees
Employees331at 2021-05-31dStandaloneNumber of employees
Employees333at 2020-05-31dStandaloneNumber 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 · 41
SegmentItemPeriodValue
Mentenansreportable segmentcapex2023-06-01 → 2024-05-31¥60m
Mentenansreportable segmentdepreciation2023-06-01 → 2024-05-31¥121m
Mentenansreportable segmentemployeesat 2024-05-31499 pure
Mentenansreportable segmentrevenue2023-06-01 → 2024-05-31¥17.5bn
Mentenansreportable segmentrevenue external2023-06-01 → 2024-05-31¥17.5bn
Mentenansreportable segmentsegment assetsat 2024-05-31¥6.9bn
Mentenansreportable segmentsegment profit2023-06-01 → 2024-05-31¥697m
Servisereportable segmentcapex2023-06-01 → 2024-05-31¥37m
Servisereportable segmentdepreciation2023-06-01 → 2024-05-31¥19m
Servisereportable segmentemployeesat 2024-05-3136 pure
Servisereportable segmentrevenue2023-06-01 → 2024-05-31¥2.0bn
Servisereportable segmentrevenue external2023-06-01 → 2024-05-31¥2.0bn
Servisereportable segmentsegment assetsat 2024-05-31¥1.7bn
Servisereportable segmentsegment profit2023-06-01 → 2024-05-31¥40m
—segment totalemployeesat 2024-05-31535 pure
Total Of Reportable Segments And Otherssegment totalcapex2023-06-01 → 2024-05-31¥97m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-06-01 → 2024-05-31¥140m
Total Of Reportable Segments And Otherssegment totalrevenue2023-06-01 → 2024-05-31¥19.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-06-01 → 2024-05-31¥19.4bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-05-31¥8.6bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-06-01 → 2024-05-31¥737m
Mentenansreportable segmentcapex2022-06-01 → 2023-05-31¥19m
Mentenansreportable segmentdepreciation2022-06-01 → 2023-05-31¥121m
Mentenansreportable segmentrevenue2022-06-01 → 2023-05-31¥14.4bn
Mentenansreportable segmentrevenue external2022-06-01 → 2023-05-31¥14.4bn
Mentenansreportable segmentsegment assetsat 2023-05-31¥6.7bn
Mentenansreportable segmentsegment profit2022-06-01 → 2023-05-31¥619m
Servisereportable segmentcapex2022-06-01 → 2023-05-31¥12m
Servisereportable segmentdepreciation2022-06-01 → 2023-05-31¥5m
Servisereportable segmentrevenue2022-06-01 → 2023-05-31¥344m
Servisereportable segmentrevenue external2022-06-01 → 2023-05-31¥344m
Servisereportable segmentsegment assetsat 2023-05-31¥1.6bn
Servisereportable segmentsegment profit2022-06-01 → 2023-05-31−¥44m
Total Of Reportable Segments And Otherssegment totalcapex2022-06-01 → 2023-05-31¥31m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-06-01 → 2023-05-31¥126m
Total Of Reportable Segments And Otherssegment totalrevenue2022-06-01 → 2023-05-31¥14.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-06-01 → 2023-05-31¥14.7bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-05-31¥8.4bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-06-01 → 2023-05-31¥575m
Mentenansreportable segmentemployeesat 2024-05-31468 pure
—segment totalemployeesat 2024-05-31468 pure

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

All source rows · 1,496
ItemContextValueUnit
Total assets (5-year summary)Prior4YearInstant4847313000JPY
Total assets (5-year summary)Prior3YearInstant5093592000JPY
Total assets (5-year summary)Prior2YearInstant5081318000JPY
Total assets (5-year summary)Prior1YearInstant8353011000JPY
Total assets (5-year summary)CurrentYearInstant8612585000JPY
Net assets per share (5-year summary)Prior4YearInstant486.39
Net assets per share (5-year summary)Prior3YearInstant498.87
Net assets per share (5-year summary)Prior2YearInstant509.09
Net assets per share (5-year summary)Prior1YearInstant596.79
Net assets per share (5-year summary)CurrentYearInstant655.09
Basic earnings loss per share (5-year summary)Prior4YearDuration46.33
Basic earnings loss per share (5-year summary)Prior3YearDuration29.70
Basic earnings loss per share (5-year summary)Prior2YearDuration26.02
Basic earnings loss per share (5-year summary)Prior1YearDuration73.25
Basic earnings loss per share (5-year summary)CurrentYearDuration72.77
Diluted earnings per share (5-year summary)Prior4YearDuration46.29
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.592
Equity to asset ratio (5-year summary)Prior3YearInstant0.582
Equity to asset ratio (5-year summary)Prior2YearInstant0.594
Equity to asset ratio (5-year summary)Prior1YearInstant0.459
Equity to asset ratio (5-year summary)CurrentYearInstant0.489
Rate of return on equity (5-year summary)Prior4YearDuration0.097
Rate of return on equity (5-year summary)Prior3YearDuration0.060
Rate of return on equity (5-year summary)Prior2YearDuration0.052
Rate of return on equity (5-year summary)Prior1YearDuration0.132
Rate of return on equity (5-year summary)CurrentYearDuration0.116
Price earnings ratio (5-year summary)Prior4YearDuration23.9
Price earnings ratio (5-year summary)Prior3YearDuration36.0
Price earnings ratio (5-year summary)Prior2YearDuration41.2
Price earnings ratio (5-year summary)Prior1YearDuration13.8
Price earnings ratio (5-year summary)CurrentYearDuration16.2
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration162156000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration666108000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration59565000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-1067497000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration1038669000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-148277000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-110269000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration38738000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-40059000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-220478000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-186004000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration183735000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-225106000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration310037000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-342020000JPY

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 2023-05-31pass
balance sheet identityconsolidated 2024-05-31pass rounding
balance sheet identitynon_consolidated 2023-05-31pass
balance sheet identitynon_consolidated 2024-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-05-31pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net income attributable to parentconsolidated 2022-06-01/2023-05-31pass
statement vs summary · net income attributable to parentconsolidated 2023-06-01/2024-05-31pass
statement vs summary · operating cash flowconsolidated 2022-06-01/2023-05-31pass
statement vs summary · operating cash flowconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenueconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenueconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenuenon_consolidated 2022-06-01/2023-05-31pass
statement vs summary · revenuenon_consolidated 2023-06-01/2024-05-31pass
statement vs summary · total assetsconsolidated 2023-05-31pass
statement vs summary · total assetsconsolidated 2024-05-31pass
statement vs summary · total assetsnon_consolidated 2023-05-31pass
statement vs summary · total assetsnon_consolidated 2024-05-31pass