Annual report

Period2024-02-01 → 2025-01-31
Filed2025-04-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥10.9bn2024-02-01 → 2025-01-31Cons.Net sales
Revenue¥9.4bn2023-02-01 → 2024-01-31Cons.Net sales
Revenue¥5.5bn2022-02-01 → 2023-01-31dCons.Net sales (5-year summary)
Revenue¥6.0bn2021-02-01 → 2022-01-31dCons.Net sales (5-year summary)
Revenue¥3.7bn2020-02-01 → 2021-01-31dCons.Net sales (5-year summary)
Operating income¥374m2024-02-01 → 2025-01-31Cons.Operating income
Operating income¥247m2023-02-01 → 2024-01-31Cons.Operating income
Ordinary income¥592m2024-02-01 → 2025-01-31Cons.Ordinary income
Ordinary income¥408m2023-02-01 → 2024-01-31Cons.Ordinary income
Ordinary income−¥95m2022-02-01 → 2023-01-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥721m2021-02-01 → 2022-01-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥213m2020-02-01 → 2021-01-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥663m2024-02-01 → 2025-01-31Cons.Income before income taxes
Profit before tax¥408m2023-02-01 → 2024-01-31Cons.Income before income taxes
Net income (owners)¥410m2024-02-01 → 2025-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥231m2023-02-01 → 2024-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥64m2022-02-01 → 2023-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.4bn2021-02-01 → 2022-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥143m2020-02-01 → 2021-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥410m2024-02-01 → 2025-01-31Cons.Profit loss
Net income¥232m2023-02-01 → 2024-01-31Cons.Profit loss
Total assets¥11.0bnat 2025-01-31Cons.Assets
Total assets¥10.9bnat 2024-01-31Cons.Assets
Total assets¥8.4bnat 2023-01-31dCons.Total assets (5-year summary)
Total assets¥9.0bnat 2022-01-31dCons.Total assets (5-year summary)
Total assets¥6.0bnat 2021-01-31dCons.Total assets (5-year summary)
Total liabilities¥6.2bnat 2025-01-31Cons.Liabilities
Total liabilities¥6.8bnat 2024-01-31Cons.Liabilities
Net assets / equity¥4.9bnat 2025-01-31Cons.Net assets
Net assets / equity¥4.1bnat 2024-01-31Cons.Net assets
Net assets / equity¥4.4bnat 2023-01-31dCons.Net assets
Net assets / equity¥4.3bnat 2022-01-31dCons.Net assets (5-year summary)
Net assets / equity¥2.6bnat 2021-01-31dCons.Net assets (5-year summary)
Cash and deposits¥1.6bnat 2025-01-31Cons.Cash and deposits
Cash and deposits¥1.4bnat 2024-01-31Cons.Cash and deposits
Cash & equivalents¥1.6bnat 2025-01-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2024-01-31Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2023-01-31dCons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2022-01-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2021-01-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥607m2024-02-01 → 2025-01-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.4bn2023-02-01 → 2024-01-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥355m2022-02-01 → 2023-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥538m2021-02-01 → 2022-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥109m2020-02-01 → 2021-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥1.5bn2024-02-01 → 2025-01-31Cons.Net cash provided by used in investment activities
Investing cash flow¥25m2023-02-01 → 2024-01-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥515m2022-02-01 → 2023-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥33m2021-02-01 → 2022-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥101m2020-02-01 → 2021-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥719m2024-02-01 → 2025-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.5bn2023-02-01 → 2024-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥85m2022-02-01 → 2023-01-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥250m2021-02-01 → 2022-01-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥638m2020-02-01 → 2021-01-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥46.252024-02-01 → 2025-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥26.082023-02-01 → 2024-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-7.332022-02-01 → 2023-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥165.482021-02-01 → 2022-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥17.332020-02-01 → 2021-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥162.732021-02-01 → 2022-01-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥546.88at 2025-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥461.31at 2024-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥493.05at 2023-01-31dCons.Net assets per share (5-year summary)
Net assets per share¥493.97at 2022-01-31dCons.Net assets per share (5-year summary)
Net assets per share¥315.08at 2021-01-31dCons.Net assets per share (5-year summary)
Equity ratio43.9%at 2025-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio37.6%at 2024-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio51.8%at 2023-01-31dCons.Equity to asset ratio (5-year summary)
Equity ratio47.6%at 2022-01-31dCons.Equity to asset ratio (5-year summary)
Equity ratio43.0%at 2021-01-31dCons.Equity to asset ratio (5-year summary)
ROE9.2%2024-02-01 → 2025-01-31Cons.Rate of return on equity (5-year summary)
ROE5.5%2023-02-01 → 2024-01-31Cons.Rate of return on equity (5-year summary)
ROE-1.5%2022-02-01 → 2023-01-31dCons.Rate of return on equity (5-year summary)
ROE40.6%2021-02-01 → 2022-01-31dCons.Rate of return on equity (5-year summary)
ROE5.6%2020-02-01 → 2021-01-31dCons.Rate of return on equity (5-year summary)
Employees228at 2025-01-31Cons.Number of employees
Employees195at 2024-01-31Cons.Number of employees
Employees115at 2023-01-31dCons.Number of employees
Employees99at 2022-01-31dCons.Number of employees
Employees94at 2021-01-31dCons.Number of employees
Revenue¥9.1bn2024-02-01 → 2025-01-31StandaloneNet sales
Revenue¥7.6bn2023-02-01 → 2024-01-31StandaloneNet sales
Revenue¥4.5bn2022-02-01 → 2023-01-31dStandaloneNet sales (5-year summary)
Revenue¥5.1bn2021-02-01 → 2022-01-31dStandaloneNet sales (5-year summary)
Revenue¥3.4bn2020-02-01 → 2021-01-31dStandaloneNet sales (5-year summary)
Operating income¥510m2024-02-01 → 2025-01-31StandaloneOperating income
Operating income¥195m2023-02-01 → 2024-01-31StandaloneOperating income
Ordinary income¥560m2024-02-01 → 2025-01-31StandaloneOrdinary income
Ordinary income¥315m2023-02-01 → 2024-01-31StandaloneOrdinary income
Ordinary income−¥174m2022-02-01 → 2023-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥582m2021-02-01 → 2022-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥213m2020-02-01 → 2021-01-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥693m2024-02-01 → 2025-01-31StandaloneIncome before income taxes
Profit before tax¥315m2023-02-01 → 2024-01-31StandaloneIncome before income taxes
Net income¥499m2024-02-01 → 2025-01-31StandaloneProfit loss
Net income¥214m2023-02-01 → 2024-01-31StandaloneProfit loss
Net income−¥122m2022-02-01 → 2023-01-31dStandaloneNet income loss (5-year summary)
Net income¥1.4bn2021-02-01 → 2022-01-31dStandaloneNet income loss (5-year summary)
Net income¥128m2020-02-01 → 2021-01-31dStandaloneNet income loss (5-year summary)
Total assets¥10.5bnat 2025-01-31StandaloneAssets
Total assets¥10.0bnat 2024-01-31StandaloneAssets
Total assets¥8.1bnat 2023-01-31dStandaloneTotal assets (5-year summary)
Total assets¥8.5bnat 2022-01-31dStandaloneTotal assets (5-year summary)
Total assets¥6.0bnat 2021-01-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.6bnat 2025-01-31StandaloneLiabilities
Total liabilities¥6.0bnat 2024-01-31StandaloneLiabilities
Net assets / equity¥4.9bnat 2025-01-31StandaloneNet assets
Net assets / equity¥4.0bnat 2024-01-31StandaloneNet assets
Net assets / equity¥4.3bnat 2023-01-31dStandaloneNet assets
Net assets / equity¥4.3bnat 2022-01-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.6bnat 2021-01-31dStandaloneNet assets (5-year summary)
Cash and deposits¥644mat 2025-01-31StandaloneCash and deposits
Cash and deposits¥267mat 2024-01-31StandaloneCash and deposits
EPS (basic)¥56.362024-02-01 → 2025-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.152023-02-01 → 2024-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-13.872022-02-01 → 2023-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥163.932021-02-01 → 2022-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.582020-02-01 → 2021-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥161.212021-02-01 → 2022-01-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥202024-02-01 → 2025-01-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥202023-02-01 → 2024-01-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥202022-02-01 → 2023-01-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥162021-02-01 → 2022-01-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥162020-02-01 → 2021-01-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥547.69at 2025-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥451.99at 2024-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥485.62at 2023-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥493.01at 2022-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥315.66at 2021-01-31dStandaloneNet assets per share (5-year summary)
Equity ratio46.2%at 2025-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio40.1%at 2024-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio53.0%at 2023-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio50.0%at 2022-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio43.4%at 2021-01-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.3%2024-02-01 → 2025-01-31StandaloneRate of return on equity (5-year summary)
ROE5.2%2023-02-01 → 2024-01-31StandaloneRate of return on equity (5-year summary)
ROE-2.8%2022-02-01 → 2023-01-31dStandaloneRate of return on equity (5-year summary)
ROE40.3%2021-02-01 → 2022-01-31dStandaloneRate of return on equity (5-year summary)
ROE5.0%2020-02-01 → 2021-01-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,990,200at 2025-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,990,200at 2024-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,990,200at 2023-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,750,400at 2022-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,355,600at 2021-01-31dStandaloneTotal number of issued shares (5-year summary)
Employees113at 2025-01-31StandaloneNumber of employees
Employees98at 2024-01-31StandaloneNumber of employees
Employees80at 2023-01-31dStandaloneNumber of employees
Employees68at 2022-01-31dStandaloneNumber of employees
Employees67at 2021-01-31dStandaloneNumber 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 · 34
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2025-01-3125 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-02-01 → 2025-01-31¥302m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-02-01 → 2025-01-31¥302m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-02-01 → 2025-01-31¥72m
Demolition And Maintenance Businessreportable segmentdepreciation2024-02-01 → 2025-01-31¥2m
Demolition And Maintenance Businessreportable segmentemployeesat 2025-01-31183 pure
Demolition And Maintenance Businessreportable segmentrevenue2024-02-01 → 2025-01-31¥10.6bn
Demolition And Maintenance Businessreportable segmentrevenue external2024-02-01 → 2025-01-31¥10.6bn
Demolition And Maintenance Businessreportable segmentsegment profit2024-02-01 → 2025-01-31¥1.8bn
—segment totaldepreciation2024-02-01 → 2025-01-31¥2m
—segment totalrevenue2024-02-01 → 2025-01-31¥10.6bn
—segment totalrevenue external2024-02-01 → 2025-01-31¥10.6bn
—segment totalsegment profit2024-02-01 → 2025-01-31¥1.8bn
Total Of Reportable Segments And Otherssegment totaldepreciation2024-02-01 → 2025-01-31¥2m
Total Of Reportable Segments And Otherssegment totalrevenue2024-02-01 → 2025-01-31¥10.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-02-01 → 2025-01-31¥10.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-02-01 → 2025-01-31¥1.9bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2023-02-01 → 2024-01-31¥3m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-02-01 → 2024-01-31¥258m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-02-01 → 2024-01-31¥258m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-02-01 → 2024-01-31¥97m
Demolition And Maintenance Businessreportable segmentdepreciation2023-02-01 → 2024-01-31¥909,000
Demolition And Maintenance Businessreportable segmentrevenue2023-02-01 → 2024-01-31¥9.1bn
Demolition And Maintenance Businessreportable segmentrevenue external2023-02-01 → 2024-01-31¥9.1bn
Demolition And Maintenance Businessreportable segmentsegment profit2023-02-01 → 2024-01-31¥1.4bn
—segment totaldepreciation2023-02-01 → 2024-01-31¥909,000
—segment totalrevenue2023-02-01 → 2024-01-31¥9.1bn
—segment totalrevenue external2023-02-01 → 2024-01-31¥9.1bn
—segment totalsegment profit2023-02-01 → 2024-01-31¥1.4bn
Total Of Reportable Segments And Otherssegment totaldepreciation2023-02-01 → 2024-01-31¥4m
Total Of Reportable Segments And Otherssegment totalrevenue2023-02-01 → 2024-01-31¥9.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-02-01 → 2024-01-31¥9.4bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-02-01 → 2024-01-31¥1.5bn
Demolition And Maintenance Businessreportable segmentemployeesat 2025-01-3194 pure

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

All source rows · 1,465
ItemContextValueUnit
Other sgaCurrentYearDuration_NonConsolidatedMember618725000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember881953000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember1006799000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember194857000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember510169000JPY
Dividends income noiPrior1YearDuration_NonConsolidatedMember107012000JPY
Dividends income noiCurrentYearDuration_NonConsolidatedMember96998000JPY
Real estate rent noiPrior1YearDuration_NonConsolidatedMember41013000JPY
Real estate rent noiCurrentYearDuration_NonConsolidatedMember34628000JPY
Other noiPrior1YearDuration_NonConsolidatedMember16166000JPY
Other noiCurrentYearDuration_NonConsolidatedMember20637000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember164191000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember152263000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember8285000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember17089000JPY
Rent expenses on real estates noePrior1YearDuration_NonConsolidatedMember30859000JPY
Rent expenses on real estates noeCurrentYearDuration_NonConsolidatedMember26060000JPY
Commission fee noePrior1YearDuration_NonConsolidatedMember4702000JPY
Commission fee noeCurrentYearDuration_NonConsolidatedMember10190000JPY
Provision of allowance for doubtful accounts noePrior1YearDuration_NonConsolidatedMember-JPY
Provision of allowance for doubtful accounts noeCurrentYearDuration_NonConsolidatedMember48380000JPY
Other noePrior1YearDuration_NonConsolidatedMember7000JPY
Other noeCurrentYearDuration_NonConsolidatedMember460000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember43855000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember102182000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember315193000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember560250000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration_NonConsolidatedMember4016000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration_NonConsolidatedMember352000JPY
Gain on sales of investment securities eiPrior1YearDuration_NonConsolidatedMember-JPY
Gain on sales of investment securities eiCurrentYearDuration_NonConsolidatedMember167199000JPY
Insurance income for accident and damage eiPrior1YearDuration_NonConsolidatedMember-JPY
Insurance income for accident and damage eiCurrentYearDuration_NonConsolidatedMember124906000JPY
Extraordinary incomePrior1YearDuration_NonConsolidatedMember4016000JPY
Extraordinary incomeCurrentYearDuration_NonConsolidatedMember292458000JPY
Loss on valuation of subsidiaries stocks elPrior1YearDuration_NonConsolidatedMember-JPY
Loss on valuation of subsidiaries stocks elCurrentYearDuration_NonConsolidatedMember44999000JPY
Loss on compensation for accident and damage elPrior1YearDuration_NonConsolidatedMember-JPY
Loss on compensation for accident and damage elCurrentYearDuration_NonConsolidatedMember115180000JPY
Loss on sales of golf club memberships elPrior1YearDuration_NonConsolidatedMember4084000JPY
Loss on sales of golf club memberships elCurrentYearDuration_NonConsolidatedMember-JPY
Extraordinary lossPrior1YearDuration_NonConsolidatedMember4084000JPY
Extraordinary lossCurrentYearDuration_NonConsolidatedMember160180000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember315125000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember692528000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember65237000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember386338000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember35863000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-193196000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember101101000JPY

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 2024-01-31pass
balance sheet identityconsolidated 2025-01-31pass
balance sheet identitynon_consolidated 2024-01-31pass rounding
balance sheet identitynon_consolidated 2025-01-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-01-31pass
statement vs summary · net assetsconsolidated 2024-01-31pass
statement vs summary · net assetsconsolidated 2025-01-31pass
statement vs summary · net assetsnon_consolidated 2023-01-31pass
statement vs summary · net assetsnon_consolidated 2024-01-31pass
statement vs summary · net assetsnon_consolidated 2025-01-31pass
statement vs summary · net income attributable to parentconsolidated 2023-02-01/2024-01-31pass
statement vs summary · net income attributable to parentconsolidated 2024-02-01/2025-01-31pass
statement vs summary · operating cash flowconsolidated 2023-02-01/2024-01-31pass
statement vs summary · operating cash flowconsolidated 2024-02-01/2025-01-31pass
statement vs summary · revenueconsolidated 2023-02-01/2024-01-31pass
statement vs summary · revenueconsolidated 2024-02-01/2025-01-31pass
statement vs summary · revenuenon_consolidated 2023-02-01/2024-01-31pass
statement vs summary · revenuenon_consolidated 2024-02-01/2025-01-31pass
statement vs summary · total assetsconsolidated 2024-01-31pass
statement vs summary · total assetsconsolidated 2025-01-31pass
statement vs summary · total assetsnon_consolidated 2024-01-31pass
statement vs summary · total assetsnon_consolidated 2025-01-31pass