Annual report

Period2024-06-01 → 2025-05-31
Filed2025-08-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥4.4bn2024-06-01 → 2025-05-31Cons.Net sales
Revenue¥4.2bn2023-06-01 → 2024-05-31Cons.Net sales
Revenue¥4.0bn2022-06-01 → 2023-05-31vCons.Net sales (5-year summary)
Revenue¥3.0bn2021-06-01 → 2022-05-31vCons.Net sales (5-year summary)
Revenue¥2.6bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
Operating income¥1.6bn2024-06-01 → 2025-05-31Cons.Operating income
Operating income¥1.2bn2023-06-01 → 2024-05-31Cons.Operating income
Ordinary income¥1.5bn2024-06-01 → 2025-05-31Cons.Ordinary income
Ordinary income¥1.2bn2023-06-01 → 2024-05-31Cons.Ordinary income
Ordinary income¥1.0bn2022-06-01 → 2023-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥912m2021-06-01 → 2022-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥874m2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.4bn2024-06-01 → 2025-05-31Cons.Income before income taxes
Profit before tax¥1.0bn2023-06-01 → 2024-05-31Cons.Income before income taxes
Net income (owners)¥1.0bn2024-06-01 → 2025-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥473m2023-06-01 → 2024-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥112m2022-06-01 → 2023-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥602m2021-06-01 → 2022-05-31vCons.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¥1.0bn2024-06-01 → 2025-05-31Cons.Profit loss
Net income¥472m2023-06-01 → 2024-05-31Cons.Profit loss
Total assets¥7.7bnat 2025-05-31Cons.Assets
Total assets¥7.6bnat 2024-05-31Cons.Assets
Total assets¥7.1bnat 2023-05-31vCons.Total assets (5-year summary)
Total assets¥8.0bnat 2022-05-31vCons.Total assets (5-year summary)
Total assets¥6.5bnat 2021-05-31dCons.Total assets (5-year summary)
Total liabilities¥4.3bnat 2025-05-31Cons.Liabilities
Total liabilities¥4.7bnat 2024-05-31Cons.Liabilities
Net assets / equity¥3.3bnat 2025-05-31Cons.Net assets
Net assets / equity¥2.9bnat 2024-05-31Cons.Net assets
Net assets / equity¥2.9bnat 2023-05-31vCons.Net assets
Net assets / equity¥3.1bnat 2022-05-31vCons.Net assets (5-year summary)
Net assets / equity¥2.4bnat 2021-05-31dCons.Net assets (5-year summary)
Cash and deposits¥4.2bnat 2025-05-31Cons.Cash and deposits
Cash and deposits¥3.5bnat 2024-05-31Cons.Cash and deposits
Cash & equivalents¥4.2bnat 2025-05-31Cons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2024-05-31Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2023-05-31vCons.Cash and cash equivalents
Cash & equivalents¥3.6bnat 2022-05-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.2bnat 2021-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.4bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥862m2023-06-01 → 2024-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥175m2022-06-01 → 2023-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥623m2021-06-01 → 2022-05-31vCons.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)
Investing cash flow−¥43m2024-06-01 → 2025-05-31Cons.Net cash provided by used in investment activities
Investing cash flow¥74m2023-06-01 → 2024-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥115m2022-06-01 → 2023-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥880m2021-06-01 → 2022-05-31vCons.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)
Financing cash flow−¥651m2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥10m2023-06-01 → 2024-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.0bn2022-06-01 → 2023-05-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥699m2021-06-01 → 2022-05-31vCons.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)
EPS (basic)¥39.692024-06-01 → 2025-05-31Cons.Basic earnings loss per share (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 → 2023-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥23.22021-06-01 → 2022-05-31vCons.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 (diluted)¥39.312024-06-01 → 2025-05-31Cons.Diluted earnings 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 → 2023-05-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥22.632021-06-01 → 2022-05-31vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥18.212020-06-01 → 2021-05-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥128.36at 2025-05-31Cons.Net assets 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 2023-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥114.06at 2022-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥91.34at 2021-05-31dCons.Net assets per share (5-year summary)
Equity ratio42.0%at 2025-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio36.9%at 2024-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio39.0%at 2023-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio37.2%at 2022-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio36.6%at 2021-05-31dCons.Equity to asset ratio (5-year summary)
ROE33.4%2024-06-01 → 2025-05-31Cons.Rate of return on equity (5-year summary)
ROE17.0%2023-06-01 → 2024-05-31Cons.Rate of return on equity (5-year summary)
ROE3.9%2022-06-01 → 2023-05-31vCons.Rate of return on equity (5-year summary)
ROE22.5%2021-06-01 → 2022-05-31vCons.Rate of return on equity (5-year summary)
ROE28.5%2020-06-01 → 2021-05-31dCons.Rate of return on equity (5-year summary)
Employees194at 2025-05-31Cons.Number of employees
Employees229at 2024-05-31Cons.Number of employees
Employees224at 2023-05-31vCons.Number of employees
Employees218at 2022-05-31vCons.Number of employees
Employees138at 2021-05-31dCons.Number of employees
Revenue¥771m2024-06-01 → 2025-05-31StandaloneOperating revenue1
Revenue¥770m2023-06-01 → 2024-05-31StandaloneOperating revenue1
Revenue¥949m2022-06-01 → 2023-05-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥956m2021-06-01 → 2022-05-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥1.1bn2020-06-01 → 2021-05-31dStandaloneOperating revenue1 (5-year summary)
Operating income¥488m2024-06-01 → 2025-05-31StandaloneOperating income
Operating income¥515m2023-06-01 → 2024-05-31StandaloneOperating income
Ordinary income¥442m2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥475m2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income¥705m2022-06-01 → 2023-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥487m2021-06-01 → 2022-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥400m2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥332m2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Profit before tax−¥570m2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Net income¥376m2024-06-01 → 2025-05-31StandaloneProfit loss
Net income−¥590m2023-06-01 → 2024-05-31StandaloneProfit loss
Net income¥4m2022-06-01 → 2023-05-31vStandaloneNet income loss (5-year summary)
Net income¥449m2021-06-01 → 2022-05-31vStandaloneNet income loss (5-year summary)
Net income¥273m2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Total assets¥7.5bnat 2025-05-31StandaloneAssets
Total assets¥7.7bnat 2024-05-31StandaloneAssets
Total assets¥7.7bnat 2023-05-31vStandaloneTotal assets (5-year summary)
Total assets¥8.8bnat 2022-05-31vStandaloneTotal assets (5-year summary)
Total assets¥7.9bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.2bnat 2025-05-31StandaloneLiabilities
Total liabilities¥2.2bnat 2024-05-31StandaloneLiabilities
Net assets / equity¥5.3bnat 2025-05-31StandaloneNet assets
Net assets / equity¥5.5bnat 2024-05-31StandaloneNet assets
Net assets / equity¥6.0bnat 2023-05-31vStandaloneNet assets
Net assets / equity¥6.2bnat 2022-05-31vStandaloneNet assets (5-year summary)
Net assets / equity¥5.7bnat 2021-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.2bnat 2025-05-31StandaloneCash and deposits
Cash and deposits¥1.1bnat 2024-05-31StandaloneCash and deposits
EPS (basic)¥14.922024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-22.742023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.162022-06-01 → 2023-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥17.32021-06-01 → 2022-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥10.932020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥14.782024-06-01 → 2025-05-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥0.162022-06-01 → 2023-05-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥16.882021-06-01 → 2022-05-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥10.532020-06-01 → 2021-05-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥102024-06-01 → 2025-05-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥207.43at 2025-05-31StandaloneNet assets 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 2023-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥235.59at 2022-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥219.95at 2021-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio69.1%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.8%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.2%at 2023-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio70.4%at 2022-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.4%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE7.1%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE0.1%2022-06-01 → 2023-05-31vStandaloneRate of return on equity (5-year summary)
ROE10.5%2021-06-01 → 2022-05-31vStandaloneRate of return on equity (5-year summary)
ROE8.3%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued25,033,858at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued25,768,658at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued25,693,258at 2023-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued26,159,200at 2022-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued25,910,400at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees6at 2025-05-31StandaloneNumber of employees
Employees5at 2024-05-31StandaloneNumber of employees
Employees4at 2023-05-31vStandaloneNumber of employees
Employees4at 2022-05-31vStandaloneNumber of employees
Employees85at 2021-05-31dStandaloneNumber 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 · 45
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-06-01 → 2025-05-31−¥28m
Reconciling Itemsreconcilingrevenue intersegment2024-06-01 → 2025-05-31−¥28m
DX Businessreportable segmentdepreciation2024-06-01 → 2025-05-31¥6m
DX Businessreportable segmentemployeesat 2025-05-3128 pure
DX Businessreportable segmentrevenue2024-06-01 → 2025-05-31¥487m
DX Businessreportable segmentrevenue external2024-06-01 → 2025-05-31¥476m
DX Businessreportable segmentrevenue intersegment2024-06-01 → 2025-05-31¥10m
DX Businessreportable segmentsegment profit2024-06-01 → 2025-05-31−¥14m
Professional Service Businessreportable segmentdepreciation2024-06-01 → 2025-05-31¥137m
Professional Service Businessreportable segmentemployeesat 2025-05-31102 pure
Professional Service Businessreportable segmentrevenue2024-06-01 → 2025-05-31¥2.6bn
Professional Service Businessreportable segmentrevenue external2024-06-01 → 2025-05-31¥2.6bn
Professional Service Businessreportable segmentsegment profit2024-06-01 → 2025-05-31¥1.1bn
Saa S Businessreportable segmentdepreciation2024-06-01 → 2025-05-31¥5m
Saa S Businessreportable segmentemployeesat 2025-05-3154 pure
Saa S Businessreportable segmentrevenue2024-06-01 → 2025-05-31¥1.3bn
Saa S Businessreportable segmentrevenue external2024-06-01 → 2025-05-31¥1.3bn
Saa S Businessreportable segmentrevenue intersegment2024-06-01 → 2025-05-31¥18m
Saa S Businessreportable segmentsegment profit2024-06-01 → 2025-05-31¥483m
—segment totaldepreciation2024-06-01 → 2025-05-31¥149m
—segment totalrevenue2024-06-01 → 2025-05-31¥4.4bn
—segment totalrevenue external2024-06-01 → 2025-05-31¥4.4bn
—segment totalrevenue intersegment2024-06-01 → 2025-05-31¥28m
—segment totalsegment profit2024-06-01 → 2025-05-31¥1.6bn
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 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 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 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

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

All source rows · 1,286
ItemContextValueUnit
Other clCurrentYearInstant256000000JPY
Current liabilitiesPrior1YearInstant3496000000JPY
Current liabilitiesCurrentYearInstant3194000000JPY
Long term loans payablePrior1YearInstant1000000000JPY
Long term loans payableCurrentYearInstant1000000000JPY
Deferred tax liabilitiesPrior1YearInstant172000000JPY
Deferred tax liabilitiesCurrentYearInstant136000000JPY
Noncurrent liabilitiesPrior1YearInstant1172000000JPY
Noncurrent liabilitiesCurrentYearInstant1136000000JPY
LiabilitiesPrior1YearInstant4669000000JPY
LiabilitiesCurrentYearInstant4331000000JPY
Capital stockPrior1YearInstant37000000JPY
Capital stockCurrentYearInstant61000000JPY
Capital surplusPrior1YearInstant1052000000JPY
Capital surplusCurrentYearInstant574000000JPY
Retained earningsPrior1YearInstant1705000000JPY
Retained earningsCurrentYearInstant2581000000JPY
Shareholders equityPrior1YearInstant2795000000JPY
Shareholders equityCurrentYearInstant3217000000JPY
Foreign currency translation adjustmentPrior1YearInstant-3000000JPY
Foreign currency translation adjustmentCurrentYearInstant-3000000JPY
Valuation and translation adjustmentsPrior1YearInstant-3000000JPY
Valuation and translation adjustmentsCurrentYearInstant-3000000JPY
Subscription rights to sharesPrior1YearInstant96000000JPY
Subscription rights to sharesCurrentYearInstant108000000JPY
Non controlling interestsPrior1YearInstant0JPY
Non controlling interestsCurrentYearInstant0JPY
Net assetsPrior1YearInstant2889000000JPY
Net assetsCurrentYearInstant3321000000JPY
Liabilities and net assetsPrior1YearInstant7559000000JPY
Liabilities and net assetsCurrentYearInstant7653000000JPY
Net salesPrior1YearDuration4229000000JPY
Net salesCurrentYearDuration4373000000JPY
Cost of salesPrior1YearDuration1424000000JPY
Cost of salesCurrentYearDuration1257000000JPY
Gross profitPrior1YearDuration2804000000JPY
Gross profitCurrentYearDuration3115000000JPY
Selling general and administrative expensesPrior1YearDuration1567000000JPY
Selling general and administrative expensesCurrentYearDuration1523000000JPY
Operating incomePrior1YearDuration1237000000JPY
Operating incomeCurrentYearDuration1592000000JPY
Interest income noiPrior1YearDuration0JPY
Interest income noiCurrentYearDuration1000000JPY
Dividends income noiPrior1YearDuration0JPY
Dividends income noiCurrentYearDuration0JPY
Gain on investments in partnership noiPrior1YearDuration1000000JPY
Gain on investments in partnership noiCurrentYearDuration-JPY
Other noiPrior1YearDuration6000000JPY
Other noiCurrentYearDuration1000000JPY
Non operating incomePrior1YearDuration8000000JPY

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 2024-05-31pass rounding
balance sheet identityconsolidated 2025-05-31pass rounding
balance sheet identitynon_consolidated 2024-05-31pass rounding
balance sheet identitynon_consolidated 2025-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsconsolidated 2025-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2025-05-31pass
statement vs summary · net income attributable to parentconsolidated 2023-06-01/2024-05-31pass
statement vs summary · net income attributable to parentconsolidated 2024-06-01/2025-05-31pass
statement vs summary · operating cash flowconsolidated 2023-06-01/2024-05-31pass
statement vs summary · operating cash flowconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenueconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenueconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenuenon_consolidated 2023-06-01/2024-05-31pass
statement vs summary · revenuenon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · total assetsconsolidated 2024-05-31pass
statement vs summary · total assetsconsolidated 2025-05-31pass
statement vs summary · total assetsnon_consolidated 2024-05-31pass
statement vs summary · total assetsnon_consolidated 2025-05-31pass