Annual report

Period2025-06-01 → 2026-05-31
Filed2026-08-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 153
MetricValuePeriodScopeSource row
Revenue¥4.9bn2025-06-01 → 2026-05-31Cons.Net sales
Revenue¥4.4bn2024-06-01 → 2025-05-31Cons.Net sales
Revenue¥4.2bn2023-06-01 → 2024-05-31vCons.Net sales (5-year summary)
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)
Operating income¥2.0bn2025-06-01 → 2026-05-31Cons.Operating income
Operating income¥1.6bn2024-06-01 → 2025-05-31Cons.Operating income
Ordinary income¥2.0bn2025-06-01 → 2026-05-31Cons.Ordinary income
Ordinary income¥1.5bn2024-06-01 → 2025-05-31Cons.Ordinary income
Ordinary income¥1.2bn2023-06-01 → 2024-05-31vCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥2.0bn2025-06-01 → 2026-05-31Cons.Income before income taxes
Profit before tax¥1.4bn2024-06-01 → 2025-05-31Cons.Income before income taxes
Net income (owners)¥1.4bn2025-06-01 → 2026-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.0bn2024-06-01 → 2025-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥473m2023-06-01 → 2024-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
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¥1.4bn2025-06-01 → 2026-05-31Cons.Profit loss
Net income¥1.0bn2024-06-01 → 2025-05-31Cons.Profit loss
Total assets¥8.5bnat 2026-05-31Cons.Assets
Total assets¥7.7bnat 2025-05-31Cons.Assets
Total assets¥7.6bnat 2024-05-31vCons.Total assets (5-year summary)
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 liabilities¥4.7bnat 2026-05-31Cons.Liabilities
Total liabilities¥4.3bnat 2025-05-31Cons.Liabilities
Net assets / equity¥3.8bnat 2026-05-31Cons.Net assets
Net assets / equity¥3.3bnat 2025-05-31Cons.Net assets
Net assets / equity¥2.9bnat 2024-05-31vCons.Net assets
Net assets / equity¥2.9bnat 2023-05-31vCons.Net assets (5-year summary)
Net assets / equity¥3.1bnat 2022-05-31vCons.Net assets (5-year summary)
Cash and deposits¥4.7bnat 2026-05-31Cons.Cash and deposits
Cash and deposits¥4.2bnat 2025-05-31Cons.Cash and deposits
Cash & equivalents¥4.7bnat 2026-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.2bnat 2025-05-31Cons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2024-05-31vCons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2023-05-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.6bnat 2022-05-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.5bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.4bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥862m2023-06-01 → 2024-05-31vCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥130m2025-06-01 → 2026-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥43m2024-06-01 → 2025-05-31Cons.Net cash provided by used in investment activities
Investing cash flow¥74m2023-06-01 → 2024-05-31vCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥902m2025-06-01 → 2026-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥651m2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥10m2023-06-01 → 2024-05-31vCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥59.582025-06-01 → 2026-05-31Cons.Basic earnings loss per share (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 → 2024-05-31vCons.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 (diluted)¥59.182025-06-01 → 2026-05-31Cons.Diluted earnings 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 → 2024-05-31vCons.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)
Net assets per share¥153.85at 2026-05-31Cons.Net assets 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 2024-05-31vCons.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)
Equity ratio43.3%at 2026-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio42.0%at 2025-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio36.9%at 2024-05-31vCons.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)
ROE41.9%2025-06-01 → 2026-05-31Cons.Rate of return on equity (5-year summary)
ROE33.4%2024-06-01 → 2025-05-31Cons.Rate of return on equity (5-year summary)
ROE17.0%2023-06-01 → 2024-05-31vCons.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)
Employees206at 2026-05-31Cons.Number of employees
Employees194at 2025-05-31Cons.Number of employees
Employees229at 2024-05-31vCons.Number of employees
Employees224at 2023-05-31vCons.Number of employees
Employees218at 2022-05-31vCons.Number of employees
Revenue¥1.2bn2025-06-01 → 2026-05-31StandaloneOperating revenue1
Revenue¥771m2024-06-01 → 2025-05-31StandaloneOperating revenue1
Revenue¥770m2023-06-01 → 2024-05-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥949m2022-06-01 → 2023-05-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥956m2021-06-01 → 2022-05-31vStandaloneOperating revenue1 (5-year summary)
Operating income¥911m2025-06-01 → 2026-05-31StandaloneOperating income
Operating income¥488m2024-06-01 → 2025-05-31StandaloneOperating income
Ordinary income¥880m2025-06-01 → 2026-05-31StandaloneOrdinary income
Ordinary income¥442m2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥475m2023-06-01 → 2024-05-31vStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥909m2025-06-01 → 2026-05-31StandaloneIncome before income taxes
Profit before tax¥332m2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Net income¥900m2025-06-01 → 2026-05-31StandaloneProfit loss
Net income¥376m2024-06-01 → 2025-05-31StandaloneProfit loss
Net income−¥590m2023-06-01 → 2024-05-31vStandaloneNet income loss (5-year summary)
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)
Total assets¥7.5bnat 2026-05-31StandaloneAssets
Total assets¥7.5bnat 2025-05-31StandaloneAssets
Total assets¥7.7bnat 2024-05-31vStandaloneTotal assets (5-year summary)
Total assets¥7.7bnat 2023-05-31vStandaloneTotal assets (5-year summary)
Total assets¥8.8bnat 2022-05-31vStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2026-05-31StandaloneLiabilities
Total liabilities¥2.2bnat 2025-05-31StandaloneLiabilities
Net assets / equity¥5.2bnat 2026-05-31StandaloneNet assets
Net assets / equity¥5.3bnat 2025-05-31StandaloneNet assets
Net assets / equity¥5.5bnat 2024-05-31vStandaloneNet assets
Net assets / equity¥6.0bnat 2023-05-31vStandaloneNet assets (5-year summary)
Net assets / equity¥6.2bnat 2022-05-31vStandaloneNet assets (5-year summary)
Cash and deposits¥1.1bnat 2026-05-31StandaloneCash and deposits
Cash and deposits¥1.2bnat 2025-05-31StandaloneCash and deposits
EPS (basic)¥37.132025-06-01 → 2026-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.922024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-22.742023-06-01 → 2024-05-31vStandaloneBasic 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 (diluted)¥36.882025-06-01 → 2026-05-31StandaloneDiluted earnings 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)
Dividend per share¥152025-06-01 → 2026-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102024-06-01 → 2025-05-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥213.77at 2026-05-31StandaloneNet assets 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 2024-05-31vStandaloneNet 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)
Equity ratio67.9%at 2026-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.1%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.8%at 2024-05-31vStandaloneEquity 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)
ROE17.5%2025-06-01 → 2026-05-31StandaloneRate of return on equity (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)
Shares issued23,941,658at 2026-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued25,033,858at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued25,768,658at 2024-05-31vStandaloneTotal 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)
Employees7at 2026-05-31StandaloneNumber of employees
Employees6at 2025-05-31StandaloneNumber of employees
Employees5at 2024-05-31vStandaloneNumber of employees
Employees4at 2023-05-31vStandaloneNumber of employees
Employees4at 2022-05-31vStandaloneNumber 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 Itemsreconcilingrevenue2025-06-01 → 2026-05-31−¥22m
Reconciling Itemsreconcilingrevenue intersegment2025-06-01 → 2026-05-31−¥22m
DX Businessreportable segmentdepreciation2025-06-01 → 2026-05-31¥5m
DX Businessreportable segmentemployeesat 2026-05-3131 pure
DX Businessreportable segmentrevenue2025-06-01 → 2026-05-31¥551m
DX Businessreportable segmentrevenue external2025-06-01 → 2026-05-31¥546m
DX Businessreportable segmentrevenue intersegment2025-06-01 → 2026-05-31¥4m
DX Businessreportable segmentsegment profit2025-06-01 → 2026-05-31¥144m
Professional Service Businessreportable segmentdepreciation2025-06-01 → 2026-05-31¥144m
Professional Service Businessreportable segmentemployeesat 2026-05-31118 pure
Professional Service Businessreportable segmentrevenue2025-06-01 → 2026-05-31¥3.0bn
Professional Service Businessreportable segmentrevenue external2025-06-01 → 2026-05-31¥3.0bn
Professional Service Businessreportable segmentsegment profit2025-06-01 → 2026-05-31¥1.3bn
Saa S Businessreportable segmentdepreciation2025-06-01 → 2026-05-31¥9m
Saa S Businessreportable segmentemployeesat 2026-05-3150 pure
Saa S Businessreportable segmentrevenue2025-06-01 → 2026-05-31¥1.4bn
Saa S Businessreportable segmentrevenue external2025-06-01 → 2026-05-31¥1.4bn
Saa S Businessreportable segmentrevenue intersegment2025-06-01 → 2026-05-31¥18m
Saa S Businessreportable segmentsegment profit2025-06-01 → 2026-05-31¥559m
—segment totaldepreciation2025-06-01 → 2026-05-31¥159m
—segment totalrevenue2025-06-01 → 2026-05-31¥4.9bn
—segment totalrevenue external2025-06-01 → 2026-05-31¥4.9bn
—segment totalrevenue intersegment2025-06-01 → 2026-05-31¥22m
—segment totalsegment profit2025-06-01 → 2026-05-31¥2.0bn
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 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 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 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

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

All source rows · 1,266
ItemContextValueUnit
Accounts payable tradeCurrentYearInstant1611000000JPY
Short term loans payablePrior1YearInstant1200000000JPY
Short term loans payableCurrentYearInstant1300000000JPY
Income taxes payablePrior1YearInstant334000000JPY
Income taxes payableCurrentYearInstant365000000JPY
Provision for bonusesPrior1YearInstant80000000JPY
Provision for bonusesCurrentYearInstant96000000JPY
Other clPrior1YearInstant256000000JPY
Other clCurrentYearInstant255000000JPY
Current liabilitiesPrior1YearInstant3194000000JPY
Current liabilitiesCurrentYearInstant3628000000JPY
Long term loans payablePrior1YearInstant1000000000JPY
Long term loans payableCurrentYearInstant1000000000JPY
Deferred tax liabilitiesPrior1YearInstant136000000JPY
Deferred tax liabilitiesCurrentYearInstant88000000JPY
Noncurrent liabilitiesPrior1YearInstant1136000000JPY
Noncurrent liabilitiesCurrentYearInstant1088000000JPY
LiabilitiesPrior1YearInstant4331000000JPY
LiabilitiesCurrentYearInstant4717000000JPY
Capital stockPrior1YearInstant61000000JPY
Capital stockCurrentYearInstant41000000JPY
Capital surplusPrior1YearInstant574000000JPY
Capital surplusCurrentYearInstant-JPY
Retained earningsPrior1YearInstant2581000000JPY
Retained earningsCurrentYearInstant3645000000JPY
Shareholders equityPrior1YearInstant3217000000JPY
Shareholders equityCurrentYearInstant3686000000JPY
Foreign currency translation adjustmentPrior1YearInstant-3000000JPY
Foreign currency translation adjustmentCurrentYearInstant-3000000JPY
Valuation and translation adjustmentsPrior1YearInstant-3000000JPY
Valuation and translation adjustmentsCurrentYearInstant-3000000JPY
Subscription rights to sharesPrior1YearInstant108000000JPY
Subscription rights to sharesCurrentYearInstant101000000JPY
Non controlling interestsPrior1YearInstant0JPY
Non controlling interestsCurrentYearInstant0JPY
Net assetsPrior1YearInstant3321000000JPY
Net assetsCurrentYearInstant3784000000JPY
Liabilities and net assetsPrior1YearInstant7653000000JPY
Liabilities and net assetsCurrentYearInstant8502000000JPY
Net salesPrior1YearDuration4373000000JPY
Net salesCurrentYearDuration4912000000JPY
Cost of salesPrior1YearDuration1257000000JPY
Cost of salesCurrentYearDuration1418000000JPY
Gross profitPrior1YearDuration3115000000JPY
Gross profitCurrentYearDuration3493000000JPY
Selling general and administrative expensesPrior1YearDuration1523000000JPY
Selling general and administrative expensesCurrentYearDuration1511000000JPY
Operating incomePrior1YearDuration1592000000JPY
Operating incomeCurrentYearDuration1981000000JPY
Interest income noiPrior1YearDuration1000000JPY

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 2025-05-31pass rounding
balance sheet identityconsolidated 2026-05-31pass rounding
balance sheet identitynon_consolidated 2025-05-31pass rounding
balance sheet identitynon_consolidated 2026-05-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsconsolidated 2025-05-31pass
statement vs summary · net assetsconsolidated 2026-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2025-05-31pass
statement vs summary · net assetsnon_consolidated 2026-05-31pass
statement vs summary · net income attributable to parentconsolidated 2024-06-01/2025-05-31pass
statement vs summary · net income attributable to parentconsolidated 2025-06-01/2026-05-31pass
statement vs summary · operating cash flowconsolidated 2024-06-01/2025-05-31pass
statement vs summary · operating cash flowconsolidated 2025-06-01/2026-05-31pass
statement vs summary · revenueconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenueconsolidated 2025-06-01/2026-05-31pass
statement vs summary · revenuenon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · revenuenon_consolidated 2025-06-01/2026-05-31pass
statement vs summary · total assetsconsolidated 2025-05-31pass
statement vs summary · total assetsconsolidated 2026-05-31pass
statement vs summary · total assetsnon_consolidated 2025-05-31pass
statement vs summary · total assetsnon_consolidated 2026-05-31pass