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
Accounts receivable tradeCurrentYearInstant1575000000JPY
Advance payments tradePrior1YearInstant765000000JPY
Advance payments tradeCurrentYearInstant892000000JPY
Other caPrior1YearInstant347000000JPY
Other caCurrentYearInstant221000000JPY
Allowance for doubtful accounts caPrior1YearInstant-7000000JPY
Allowance for doubtful accounts caCurrentYearInstant-14000000JPY
Current assetsPrior1YearInstant5248000000JPY
Current assetsCurrentYearInstant6198000000JPY
Buildings netPrior1YearInstant27000000JPY
Buildings netCurrentYearInstant42000000JPY
Other net ppePrior1YearInstant23000000JPY
Other net ppeCurrentYearInstant29000000JPY
Property plant and equipmentPrior1YearInstant50000000JPY
Property plant and equipmentCurrentYearInstant72000000JPY
GoodwillPrior1YearInstant615000000JPY
GoodwillCurrentYearInstant263000000JPY
Customer related intangible assetsPrior1YearInstant720000000JPY
Customer related intangible assetsCurrentYearInstant610000000JPY
Other iaPrior1YearInstant-JPY
Other iaCurrentYearInstant0JPY
Intangible assetsPrior1YearInstant1335000000JPY
Intangible assetsCurrentYearInstant874000000JPY
Investment securitiesPrior1YearInstant108000000JPY
Investment securitiesCurrentYearInstant105000000JPY
Deferred tax assetsPrior1YearInstant181000000JPY
Deferred tax assetsCurrentYearInstant143000000JPY
Other ioaPrior1YearInstant193000000JPY
Other ioaCurrentYearInstant166000000JPY
Investments and other assetsPrior1YearInstant484000000JPY
Investments and other assetsCurrentYearInstant414000000JPY
Noncurrent assetsPrior1YearInstant1870000000JPY
Noncurrent assetsCurrentYearInstant1361000000JPY
AssetsPrior1YearInstant7119000000JPY
AssetsCurrentYearInstant7559000000JPY
Accounts payable tradePrior1YearInstant1637000000JPY
Accounts payable tradeCurrentYearInstant1684000000JPY
Short term loans payablePrior1YearInstant-JPY
Short term loans payableCurrentYearInstant66000000JPY
Current portion of long term loans payablePrior1YearInstant270000000JPY
Current portion of long term loans payableCurrentYearInstant1170000000JPY
Income taxes payablePrior1YearInstant312000000JPY
Income taxes payableCurrentYearInstant301000000JPY
Provision for bonusesPrior1YearInstant72000000JPY
Provision for bonusesCurrentYearInstant73000000JPY
Other clPrior1YearInstant249000000JPY
Other clCurrentYearInstant199000000JPY
Current liabilitiesPrior1YearInstant2541000000JPY
Current liabilitiesCurrentYearInstant3496000000JPY
Long term loans payablePrior1YearInstant1470000000JPY

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