Annual report

Period2023-06-01 → 2024-05-31
Filed2024-08-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥4.2bn2023-06-01 → 2024-05-31Cons.Net sales
Revenue¥4.0bn2022-06-01 → 2023-05-31Cons.Net sales
Revenue¥3.0bn2021-06-01 → 2022-05-31dCons.Net sales (5-year summary)
Revenue¥2.6bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
Revenue¥1.5bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Operating income¥1.2bn2023-06-01 → 2024-05-31Cons.Operating income
Operating income¥1.0bn2022-06-01 → 2023-05-31Cons.Operating income
Ordinary income¥1.2bn2023-06-01 → 2024-05-31Cons.Ordinary income
Ordinary income¥1.0bn2022-06-01 → 2023-05-31Cons.Ordinary income
Ordinary income¥912m2021-06-01 → 2022-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥874m2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥371m2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.0bn2023-06-01 → 2024-05-31Cons.Income before income taxes
Profit before tax¥458m2022-06-01 → 2023-05-31Cons.Income before income taxes
Net income (owners)¥473m2023-06-01 → 2024-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥112m2022-06-01 → 2023-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥602m2021-06-01 → 2022-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥472m2020-06-01 → 2021-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥163m2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥472m2023-06-01 → 2024-05-31Cons.Profit loss
Net income¥26m2022-06-01 → 2023-05-31Cons.Profit loss
Total assets¥7.6bnat 2024-05-31Cons.Assets
Total assets¥7.1bnat 2023-05-31Cons.Assets
Total assets¥8.0bnat 2022-05-31dCons.Total assets (5-year summary)
Total assets¥6.5bnat 2021-05-31dCons.Total assets (5-year summary)
Total assets¥5.2bnat 2020-05-31dCons.Total assets (5-year summary)
Total liabilities¥4.7bnat 2024-05-31Cons.Liabilities
Total liabilities¥4.2bnat 2023-05-31Cons.Liabilities
Net assets / equity¥2.9bnat 2024-05-31Cons.Net assets
Net assets / equity¥2.9bnat 2023-05-31Cons.Net assets
Net assets / equity¥3.1bnat 2022-05-31dCons.Net assets
Net assets / equity¥2.4bnat 2021-05-31dCons.Net assets (5-year summary)
Net assets / equity¥1.8bnat 2020-05-31dCons.Net assets (5-year summary)
Cash and deposits¥3.5bnat 2024-05-31Cons.Cash and deposits
Cash and deposits¥2.6bnat 2023-05-31Cons.Cash and deposits
Cash & equivalents¥3.5bnat 2024-05-31Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2023-05-31Cons.Cash and cash equivalents
Cash & equivalents¥3.6bnat 2022-05-31dCons.Cash and cash equivalents
Cash & equivalents¥3.2bnat 2021-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.2bnat 2020-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥862m2023-06-01 → 2024-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥175m2022-06-01 → 2023-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥623m2021-06-01 → 2022-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥424m2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥74m2023-06-01 → 2024-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥115m2022-06-01 → 2023-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥880m2021-06-01 → 2022-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥11m2020-06-01 → 2021-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥232m2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥10m2023-06-01 → 2024-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.0bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥699m2021-06-01 → 2022-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥312m2020-06-01 → 2021-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.8bn2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥18.232023-06-01 → 2024-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.342022-06-01 → 2023-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥23.22021-06-01 → 2022-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥18.882020-06-01 → 2021-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.372019-06-01 → 2020-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥17.952023-06-01 → 2024-05-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥4.282022-06-01 → 2023-05-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥22.632021-06-01 → 2022-05-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥18.212020-06-01 → 2021-05-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥6.972019-06-01 → 2020-05-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥108.37at 2024-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥108.01at 2023-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥114.06at 2022-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥91.34at 2021-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥42.5at 2020-05-31dCons.Net assets per share (5-year summary)
Equity ratio36.9%at 2024-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio39.0%at 2023-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio37.2%at 2022-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio36.6%at 2021-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio18.3%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
ROE17.0%2023-06-01 → 2024-05-31Cons.Rate of return on equity (5-year summary)
ROE3.9%2022-06-01 → 2023-05-31Cons.Rate of return on equity (5-year summary)
ROE22.5%2021-06-01 → 2022-05-31dCons.Rate of return on equity (5-year summary)
ROE28.5%2020-06-01 → 2021-05-31dCons.Rate of return on equity (5-year summary)
ROE17.1%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
Employees229at 2024-05-31Cons.Number of employees
Employees224at 2023-05-31Cons.Number of employees
Employees218at 2022-05-31dCons.Number of employees
Employees138at 2021-05-31dCons.Number of employees
Employees122at 2020-05-31dCons.Number of employees
Revenue¥770m2023-06-01 → 2024-05-31StandaloneOperating revenue1
Revenue¥949m2022-06-01 → 2023-05-31StandaloneOperating revenue1
Revenue¥956m2021-06-01 → 2022-05-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥1.1bn2020-06-01 → 2021-05-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥933m2019-06-01 → 2020-05-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥515m2023-06-01 → 2024-05-31StandaloneOperating income
Operating income¥717m2022-06-01 → 2023-05-31StandaloneOperating income
Ordinary income¥475m2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income¥705m2022-06-01 → 2023-05-31StandaloneOrdinary income
Ordinary income¥487m2021-06-01 → 2022-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥400m2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥117m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥570m2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Profit before tax¥35m2022-06-01 → 2023-05-31StandaloneIncome before income taxes
Net income−¥590m2023-06-01 → 2024-05-31StandaloneProfit loss
Net income¥4m2022-06-01 → 2023-05-31StandaloneProfit loss
Net income¥449m2021-06-01 → 2022-05-31dStandaloneNet income loss (5-year summary)
Net income¥273m2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Net income¥98m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Total assets¥7.7bnat 2024-05-31StandaloneAssets
Total assets¥7.7bnat 2023-05-31StandaloneAssets
Total assets¥8.8bnat 2022-05-31dStandaloneTotal assets (5-year summary)
Total assets¥7.9bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.2bnat 2024-05-31StandaloneLiabilities
Total liabilities¥1.7bnat 2023-05-31StandaloneLiabilities
Net assets / equity¥5.5bnat 2024-05-31StandaloneNet assets
Net assets / equity¥6.0bnat 2023-05-31StandaloneNet assets
Net assets / equity¥6.2bnat 2022-05-31dStandaloneNet assets
Net assets / equity¥5.7bnat 2021-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥892mat 2020-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.1bnat 2024-05-31StandaloneCash and deposits
Cash and deposits¥641mat 2023-05-31StandaloneCash and deposits
EPS (basic)¥-22.742023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.162022-06-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥17.32021-06-01 → 2022-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.932020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.452019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥0.162022-06-01 → 2023-05-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥16.882021-06-01 → 2022-05-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥10.532020-06-01 → 2021-05-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥4.212019-06-01 → 2020-05-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥209.44at 2024-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥229.48at 2023-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥235.59at 2022-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥219.95at 2021-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥39.63at 2020-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio69.8%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.2%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio70.4%at 2022-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.4%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio27.5%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE0.1%2022-06-01 → 2023-05-31StandaloneRate of return on equity (5-year summary)
ROE10.5%2021-06-01 → 2022-05-31dStandaloneRate of return on equity (5-year summary)
ROE8.3%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
ROE19.9%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued25,768,658at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued25,693,258at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued26,159,200at 2022-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued25,910,400at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,632,600at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees5at 2024-05-31StandaloneNumber of employees
Employees4at 2023-05-31StandaloneNumber of employees
Employees4at 2022-05-31dStandaloneNumber of employees
Employees85at 2021-05-31dStandaloneNumber of employees
Employees81at 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 · 46
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-06-01 → 2024-05-31−¥44m
Reconciling Itemsreconcilingrevenue intersegment2023-06-01 → 2024-05-31−¥44m
DX Businessreportable segmentdepreciation2023-06-01 → 2024-05-31¥10m
DX Businessreportable segmentemployeesat 2024-05-3162 pure
DX Businessreportable segmentrevenue2023-06-01 → 2024-05-31¥651m
DX Businessreportable segmentrevenue external2023-06-01 → 2024-05-31¥650m
DX Businessreportable segmentrevenue intersegment2023-06-01 → 2024-05-31¥0
DX Businessreportable segmentsegment profit2023-06-01 → 2024-05-31−¥291m
Professional Service Businessreportable segmentdepreciation2023-06-01 → 2024-05-31¥131m
Professional Service Businessreportable segmentemployeesat 2024-05-31104 pure
Professional Service Businessreportable segmentrevenue2023-06-01 → 2024-05-31¥2.5bn
Professional Service Businessreportable segmentrevenue external2023-06-01 → 2024-05-31¥2.5bn
Professional Service Businessreportable segmentsegment profit2023-06-01 → 2024-05-31¥1.1bn
Saa S Businessreportable segmentdepreciation2023-06-01 → 2024-05-31¥4m
Saa S Businessreportable segmentemployeesat 2024-05-3151 pure
Saa S Businessreportable segmentrevenue2023-06-01 → 2024-05-31¥1.2bn
Saa S Businessreportable segmentrevenue external2023-06-01 → 2024-05-31¥1.1bn
Saa S Businessreportable segmentrevenue intersegment2023-06-01 → 2024-05-31¥44m
Saa S Businessreportable segmentsegment profit2023-06-01 → 2024-05-31¥472m
—segment totaldepreciation2023-06-01 → 2024-05-31¥146m
—segment totalrevenue2023-06-01 → 2024-05-31¥4.3bn
—segment totalrevenue external2023-06-01 → 2024-05-31¥4.2bn
—segment totalrevenue intersegment2023-06-01 → 2024-05-31¥44m
—segment totalsegment profit2023-06-01 → 2024-05-31¥1.2bn
Reconciling Itemsreconcilingrevenue2022-06-01 → 2023-05-31−¥84m
Reconciling Itemsreconcilingrevenue intersegment2022-06-01 → 2023-05-31−¥84m
DX Businessreportable segmentdepreciation2022-06-01 → 2023-05-31¥7m
DX Businessreportable segmentrevenue2022-06-01 → 2023-05-31¥883m
DX Businessreportable segmentrevenue external2022-06-01 → 2023-05-31¥878m
DX Businessreportable segmentrevenue intersegment2022-06-01 → 2023-05-31¥5m
DX Businessreportable segmentsegment profit2022-06-01 → 2023-05-31−¥347m
Professional Service Businessreportable segmentdepreciation2022-06-01 → 2023-05-31¥122m
Professional Service Businessreportable segmentrevenue2022-06-01 → 2023-05-31¥2.2bn
Professional Service Businessreportable segmentrevenue external2022-06-01 → 2023-05-31¥2.2bn
Professional Service Businessreportable segmentrevenue intersegment2022-06-01 → 2023-05-31¥25m
Professional Service Businessreportable segmentsegment profit2022-06-01 → 2023-05-31¥1.0bn
Saa S Businessreportable segmentdepreciation2022-06-01 → 2023-05-31¥4m
Saa S Businessreportable segmentrevenue2022-06-01 → 2023-05-31¥963m
Saa S Businessreportable segmentrevenue external2022-06-01 → 2023-05-31¥910m
Saa S Businessreportable segmentrevenue intersegment2022-06-01 → 2023-05-31¥53m
Saa S Businessreportable segmentsegment profit2022-06-01 → 2023-05-31¥367m
—segment totaldepreciation2022-06-01 → 2023-05-31¥133m
—segment totalrevenue2022-06-01 → 2023-05-31¥4.0bn
—segment totalrevenue external2022-06-01 → 2023-05-31¥4.0bn
—segment totalrevenue intersegment2022-06-01 → 2023-05-31¥84m
—segment totalsegment profit2022-06-01 → 2023-05-31¥1.0bn

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

All source rows · 1,298
ItemContextValueUnit
Total assets (5-year summary)Prior4YearInstant5219000000JPY
Total assets (5-year summary)Prior3YearInstant6467000000JPY
Total assets (5-year summary)Prior2YearInstant8019000000JPY
Total assets (5-year summary)Prior1YearInstant7119000000JPY
Total assets (5-year summary)CurrentYearInstant7559000000JPY
Net assets per share (5-year summary)Prior4YearInstant42.50
Net assets per share (5-year summary)Prior3YearInstant91.34
Net assets per share (5-year summary)Prior2YearInstant114.06
Net assets per share (5-year summary)Prior1YearInstant108.01
Net assets per share (5-year summary)CurrentYearInstant108.37
Basic earnings loss per share (5-year summary)Prior4YearDuration7.37
Basic earnings loss per share (5-year summary)Prior3YearDuration18.88
Basic earnings loss per share (5-year summary)Prior2YearDuration23.20
Basic earnings loss per share (5-year summary)Prior1YearDuration4.34
Basic earnings loss per share (5-year summary)CurrentYearDuration18.23
Diluted earnings per share (5-year summary)Prior4YearDuration6.97
Diluted earnings per share (5-year summary)Prior3YearDuration18.21
Diluted earnings per share (5-year summary)Prior2YearDuration22.63
Diluted earnings per share (5-year summary)Prior1YearDuration4.28
Diluted earnings per share (5-year summary)CurrentYearDuration17.95
Equity to asset ratio (5-year summary)Prior4YearInstant0.183
Equity to asset ratio (5-year summary)Prior3YearInstant0.366
Equity to asset ratio (5-year summary)Prior2YearInstant0.372
Equity to asset ratio (5-year summary)Prior1YearInstant0.390
Equity to asset ratio (5-year summary)CurrentYearInstant0.369
Rate of return on equity (5-year summary)Prior4YearDuration0.171
Rate of return on equity (5-year summary)Prior3YearDuration0.285
Rate of return on equity (5-year summary)Prior2YearDuration0.225
Rate of return on equity (5-year summary)Prior1YearDuration0.039
Rate of return on equity (5-year summary)CurrentYearDuration0.170
Price earnings ratio (5-year summary)Prior4YearDuration56.60
Price earnings ratio (5-year summary)Prior3YearDuration52.33
Price earnings ratio (5-year summary)Prior2YearDuration17.89
Price earnings ratio (5-year summary)Prior1YearDuration212.67
Price earnings ratio (5-year summary)CurrentYearDuration35.27
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration424000000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration1333000000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration623000000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration175000000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration862000000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-232000000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-11000000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-880000000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-115000000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration74000000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration1811000000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-312000000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration699000000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-1047000000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-10000000JPY

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 rounding
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