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
Cash and cash equivalents (5-year summary)Prior4YearInstant903390000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant1645307000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant1524884000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant998978000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant1477144000JPY
Number of employeesPrior4YearInstant374
Number of employeesPrior3YearInstant354
Number of employeesPrior2YearInstant366
Number of employeesPrior1YearInstant456
Number of employeesCurrentYearInstant535
Average number of temporary workersPrior4YearInstant57
Average number of temporary workersPrior3YearInstant66
Average number of temporary workersPrior2YearInstant72
Average number of temporary workersPrior1YearInstant75
Average number of temporary workersCurrentYearInstant72
Net sales (5-year summary)Prior4YearDuration_NonConsolidatedMember11301675000JPY
Net sales (5-year summary)Prior3YearDuration_NonConsolidatedMember11238565000JPY
Net sales (5-year summary)Prior2YearDuration_NonConsolidatedMember11269254000JPY
Net sales (5-year summary)Prior1YearDuration_NonConsolidatedMember14054650000JPY
Net sales (5-year summary)CurrentYearDuration_NonConsolidatedMember16739766000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember443849000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember303145000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember229540000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember640311000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember742485000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember277333000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember176047000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember146706000JPY
Net income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember435002000JPY
Net income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember452012000JPY
Capital stock (5-year summary)Prior4YearInstant_NonConsolidatedMember590985000JPY
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember616652000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember616652000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember616652000JPY
Capital stock (5-year summary)CurrentYearInstant_NonConsolidatedMember616652000JPY
Total number of issued shares (5-year summary)Prior4YearInstant_NonConsolidatedMember5896085
Total number of issued shares (5-year summary)Prior3YearInstant_NonConsolidatedMember5943485
Total number of issued shares (5-year summary)Prior2YearInstant_NonConsolidatedMember5943485
Total number of issued shares (5-year summary)Prior1YearInstant_NonConsolidatedMember6583485
Total number of issued shares (5-year summary)CurrentYearInstant_NonConsolidatedMember6583485
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember2868410000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember2961825000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember3003231000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember3867474000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember4119485000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember4764102000JPY
Total assets (5-year summary)Prior3YearInstant_NonConsolidatedMember5068580000JPY
Total assets (5-year summary)Prior2YearInstant_NonConsolidatedMember5055713000JPY
Total assets (5-year summary)Prior1YearInstant_NonConsolidatedMember7310097000JPY
Total assets (5-year summary)CurrentYearInstant_NonConsolidatedMember7209940000JPY

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