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
Long term loans payableCurrentYearInstant1000000000JPY
Deferred tax liabilitiesPrior1YearInstant216000000JPY
Deferred tax liabilitiesCurrentYearInstant172000000JPY
Noncurrent liabilitiesPrior1YearInstant1686000000JPY
Noncurrent liabilitiesCurrentYearInstant1172000000JPY
LiabilitiesPrior1YearInstant4228000000JPY
LiabilitiesCurrentYearInstant4669000000JPY
Capital stockPrior1YearInstant30000000JPY
Capital stockCurrentYearInstant37000000JPY
Capital surplusPrior1YearInstant1514000000JPY
Capital surplusCurrentYearInstant1052000000JPY
Retained earningsPrior1YearInstant1232000000JPY
Retained earningsCurrentYearInstant1705000000JPY
Shareholders equityPrior1YearInstant2777000000JPY
Shareholders equityCurrentYearInstant2795000000JPY
Foreign currency translation adjustmentPrior1YearInstant-2000000JPY
Foreign currency translation adjustmentCurrentYearInstant-3000000JPY
Valuation and translation adjustmentsPrior1YearInstant-2000000JPY
Valuation and translation adjustmentsCurrentYearInstant-3000000JPY
Subscription rights to sharesPrior1YearInstant95000000JPY
Subscription rights to sharesCurrentYearInstant96000000JPY
Non controlling interestsPrior1YearInstant20000000JPY
Non controlling interestsCurrentYearInstant0JPY
Net assetsPrior1YearInstant2890000000JPY
Net assetsCurrentYearInstant2889000000JPY
Liabilities and net assetsPrior1YearInstant7119000000JPY
Liabilities and net assetsCurrentYearInstant7559000000JPY
Net salesPrior1YearDuration3966000000JPY
Net salesCurrentYearDuration4229000000JPY
Cost of salesPrior1YearDuration1350000000JPY
Cost of salesCurrentYearDuration1424000000JPY
Gross profitPrior1YearDuration2616000000JPY
Gross profitCurrentYearDuration2804000000JPY
Selling general and administrative expensesPrior1YearDuration1586000000JPY
Selling general and administrative expensesCurrentYearDuration1567000000JPY
Operating incomePrior1YearDuration1029000000JPY
Operating incomeCurrentYearDuration1237000000JPY
Interest income noiPrior1YearDuration0JPY
Interest income noiCurrentYearDuration0JPY
Dividends income noiPrior1YearDuration0JPY
Dividends income noiCurrentYearDuration0JPY
Subsidy income noi bountyPrior1YearDuration5000000JPY
Subsidy income noi bountyCurrentYearDuration-JPY
Gain on investments in partnership noiPrior1YearDuration11000000JPY
Gain on investments in partnership noiCurrentYearDuration1000000JPY
Foreign exchange gains noiPrior1YearDuration1000000JPY
Foreign exchange gains noiCurrentYearDuration1000000JPY
Other noiPrior1YearDuration3000000JPY
Other noiCurrentYearDuration5000000JPY
Non operating incomePrior1YearDuration21000000JPY

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