Annual report

Period2024-10-21 → 2025-10-20
Filed2026-01-19
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥3.5bn2024-10-21 → 2025-10-20Cons.Net sales
Revenue¥3.3bn2023-10-21 → 2024-10-20Cons.Net sales
Revenue¥2.9bn2022-10-21 → 2023-10-20vCons.Net sales (5-year summary)
Revenue¥2.8bn2021-10-21 → 2022-10-20vCons.Net sales (5-year summary)
Revenue¥2.6bn2020-10-21 → 2021-10-20dCons.Net sales (5-year summary)
Operating income¥146m2024-10-21 → 2025-10-20Cons.Operating income
Operating income¥363m2023-10-21 → 2024-10-20Cons.Operating income
Ordinary income¥164m2024-10-21 → 2025-10-20Cons.Ordinary income
Ordinary income¥393m2023-10-21 → 2024-10-20Cons.Ordinary income
Ordinary income¥185m2022-10-21 → 2023-10-20vCons.Ordinary income loss (5-year summary)
Ordinary income¥138m2021-10-21 → 2022-10-20vCons.Ordinary income loss (5-year summary)
Ordinary income¥37m2020-10-21 → 2021-10-20dCons.Ordinary income loss (5-year summary)
Profit before tax¥294m2024-10-21 → 2025-10-20Cons.Income before income taxes
Profit before tax¥393m2023-10-21 → 2024-10-20Cons.Income before income taxes
Net income (owners)¥208m2024-10-21 → 2025-10-20Cons.Profit loss attributable to owners of parent
Net income (owners)¥280m2023-10-21 → 2024-10-20Cons.Profit loss attributable to owners of parent
Net income (owners)¥173m2022-10-21 → 2023-10-20vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥91m2021-10-21 → 2022-10-20vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥31m2020-10-21 → 2021-10-20dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥208m2024-10-21 → 2025-10-20Cons.Profit loss
Net income¥280m2023-10-21 → 2024-10-20Cons.Profit loss
Total assets¥6.4bnat 2025-10-20Cons.Assets
Total assets¥6.1bnat 2024-10-20Cons.Assets
Total assets¥6.0bnat 2023-10-20vCons.Total assets (5-year summary)
Total assets¥5.8bnat 2022-10-20vCons.Total assets (5-year summary)
Total assets¥5.5bnat 2021-10-20dCons.Total assets (5-year summary)
Total liabilities¥2.8bnat 2025-10-20Cons.Liabilities
Total liabilities¥2.8bnat 2024-10-20Cons.Liabilities
Net assets / equity¥3.5bnat 2025-10-20Cons.Net assets
Net assets / equity¥3.3bnat 2024-10-20Cons.Net assets
Net assets / equity¥3.0bnat 2023-10-20vCons.Net assets
Net assets / equity¥2.9bnat 2022-10-20vCons.Net assets (5-year summary)
Net assets / equity¥2.7bnat 2021-10-20dCons.Net assets (5-year summary)
Cash and deposits¥156mat 2025-10-20Cons.Cash and deposits
Cash and deposits¥214mat 2024-10-20Cons.Cash and deposits
Cash & equivalents¥156mat 2025-10-20Cons.Cash and cash equivalents
Cash & equivalents¥214mat 2024-10-20Cons.Cash and cash equivalents
Cash & equivalents¥137mat 2023-10-20vCons.Cash and cash equivalents
Cash & equivalents¥172mat 2022-10-20vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥277mat 2021-10-20dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥107m2024-10-21 → 2025-10-20Cons.Net cash provided by used in operating activities
Operating cash flow¥339m2023-10-21 → 2024-10-20Cons.Net cash provided by used in operating activities
Operating cash flow¥56m2022-10-21 → 2023-10-20vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥53m2021-10-21 → 2022-10-20vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥311m2020-10-21 → 2021-10-20dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥141m2024-10-21 → 2025-10-20Cons.Net cash provided by used in investment activities
Investing cash flow−¥16m2023-10-21 → 2024-10-20Cons.Net cash provided by used in investment activities
Investing cash flow−¥69m2022-10-21 → 2023-10-20vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥232m2021-10-21 → 2022-10-20vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥154m2020-10-21 → 2021-10-20dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥24m2024-10-21 → 2025-10-20Cons.Net cash provided by used in financing activities
Financing cash flow−¥246m2023-10-21 → 2024-10-20Cons.Net cash provided by used in financing activities
Financing cash flow−¥22m2022-10-21 → 2023-10-20vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥180m2021-10-21 → 2022-10-20vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥43m2020-10-21 → 2021-10-20dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥37.142024-10-21 → 2025-10-20Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥49.912023-10-21 → 2024-10-20Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥30.952022-10-21 → 2023-10-20vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥16.172021-10-21 → 2022-10-20vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.562020-10-21 → 2021-10-20dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥630.76at 2025-10-20Cons.Net assets per share (5-year summary)
Net assets per share¥588.1at 2024-10-20Cons.Net assets per share (5-year summary)
Net assets per share¥540.47at 2023-10-20vCons.Net assets per share (5-year summary)
Net assets per share¥509.92at 2022-10-20vCons.Net assets per share (5-year summary)
Net assets per share¥474.22at 2021-10-20dCons.Net assets per share (5-year summary)
Equity ratio55.6%at 2025-10-20Cons.Equity to asset ratio (5-year summary)
Equity ratio54.3%at 2024-10-20Cons.Equity to asset ratio (5-year summary)
Equity ratio50.6%at 2023-10-20vCons.Equity to asset ratio (5-year summary)
Equity ratio49.5%at 2022-10-20vCons.Equity to asset ratio (5-year summary)
Equity ratio48.7%at 2021-10-20dCons.Equity to asset ratio (5-year summary)
ROE6.1%2024-10-21 → 2025-10-20Cons.Rate of return on equity (5-year summary)
ROE8.8%2023-10-21 → 2024-10-20Cons.Rate of return on equity (5-year summary)
ROE5.9%2022-10-21 → 2023-10-20vCons.Rate of return on equity (5-year summary)
ROE3.3%2021-10-21 → 2022-10-20vCons.Rate of return on equity (5-year summary)
ROE1.2%2020-10-21 → 2021-10-20dCons.Rate of return on equity (5-year summary)
Employees197at 2025-10-20Cons.Number of employees
Employees191at 2024-10-20Cons.Number of employees
Employees184at 2023-10-20vCons.Number of employees
Employees187at 2022-10-20vCons.Number of employees
Employees188at 2021-10-20dCons.Number of employees
Revenue¥3.4bn2024-10-21 → 2025-10-20StandaloneNet sales
Revenue¥3.3bn2023-10-21 → 2024-10-20StandaloneNet sales
Revenue¥2.8bn2022-10-21 → 2023-10-20vStandaloneNet sales (5-year summary)
Revenue¥2.8bn2021-10-21 → 2022-10-20vStandaloneNet sales (5-year summary)
Revenue¥2.6bn2020-10-21 → 2021-10-20dStandaloneNet sales (5-year summary)
Operating income¥154m2024-10-21 → 2025-10-20StandaloneOperating income
Operating income¥344m2023-10-21 → 2024-10-20StandaloneOperating income
Ordinary income¥173m2024-10-21 → 2025-10-20StandaloneOrdinary income
Ordinary income¥376m2023-10-21 → 2024-10-20StandaloneOrdinary income
Ordinary income¥152m2022-10-21 → 2023-10-20vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥139m2021-10-21 → 2022-10-20vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥42m2020-10-21 → 2021-10-20dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥303m2024-10-21 → 2025-10-20StandaloneIncome before income taxes
Profit before tax¥376m2023-10-21 → 2024-10-20StandaloneIncome before income taxes
Net income¥217m2024-10-21 → 2025-10-20StandaloneProfit loss
Net income¥266m2023-10-21 → 2024-10-20StandaloneProfit loss
Net income¥147m2022-10-21 → 2023-10-20vStandaloneNet income loss (5-year summary)
Net income¥95m2021-10-21 → 2022-10-20vStandaloneNet income loss (5-year summary)
Net income¥23m2020-10-21 → 2021-10-20dStandaloneNet income loss (5-year summary)
Total assets¥6.3bnat 2025-10-20StandaloneAssets
Total assets¥6.0bnat 2024-10-20StandaloneAssets
Total assets¥5.9bnat 2023-10-20vStandaloneTotal assets (5-year summary)
Total assets¥5.8bnat 2022-10-20vStandaloneTotal assets (5-year summary)
Total assets¥5.4bnat 2021-10-20dStandaloneTotal assets (5-year summary)
Total liabilities¥2.8bnat 2025-10-20StandaloneLiabilities
Total liabilities¥2.8bnat 2024-10-20StandaloneLiabilities
Net assets / equity¥3.5bnat 2025-10-20StandaloneNet assets
Net assets / equity¥3.2bnat 2024-10-20StandaloneNet assets
Net assets / equity¥3.0bnat 2023-10-20vStandaloneNet assets
Net assets / equity¥2.8bnat 2022-10-20vStandaloneNet assets (5-year summary)
Net assets / equity¥2.6bnat 2021-10-20dStandaloneNet assets (5-year summary)
Cash and deposits¥125mat 2025-10-20StandaloneCash and deposits
Cash and deposits¥138mat 2024-10-20StandaloneCash and deposits
EPS (basic)¥38.792024-10-21 → 2025-10-20StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥47.522023-10-21 → 2024-10-20StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.332022-10-21 → 2023-10-20vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.882021-10-21 → 2022-10-20vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.032020-10-21 → 2021-10-20dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥72024-10-21 → 2025-10-20StandaloneDividend paid per share (5-year summary)
Dividend per share¥52023-10-21 → 2024-10-20StandaloneDividend paid per share (5-year summary)
Dividend per share¥52022-10-21 → 2023-10-20vStandaloneDividend paid per share (5-year summary)
Dividend per share¥52021-10-21 → 2022-10-20vStandaloneDividend paid per share (5-year summary)
Dividend per share¥52020-10-21 → 2021-10-20dStandaloneDividend paid per share (5-year summary)
Net assets per share¥624.3at 2025-10-20StandaloneNet assets per share (5-year summary)
Net assets per share¥579.99at 2024-10-20StandaloneNet assets per share (5-year summary)
Net assets per share¥534.76at 2023-10-20vStandaloneNet assets per share (5-year summary)
Net assets per share¥508.83at 2022-10-20vStandaloneNet assets per share (5-year summary)
Net assets per share¥472.69at 2021-10-20dStandaloneNet assets per share (5-year summary)
Equity ratio55.4%at 2025-10-20StandaloneEquity to asset ratio (5-year summary)
Equity ratio54.1%at 2024-10-20StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.5%at 2023-10-20vStandaloneEquity to asset ratio (5-year summary)
Equity ratio49.5%at 2022-10-20vStandaloneEquity to asset ratio (5-year summary)
Equity ratio48.7%at 2021-10-20dStandaloneEquity to asset ratio (5-year summary)
ROE6.4%2024-10-21 → 2025-10-20StandaloneRate of return on equity (5-year summary)
ROE8.5%2023-10-21 → 2024-10-20StandaloneRate of return on equity (5-year summary)
ROE5.0%2022-10-21 → 2023-10-20vStandaloneRate of return on equity (5-year summary)
ROE3.4%2021-10-21 → 2022-10-20vStandaloneRate of return on equity (5-year summary)
ROE0.9%2020-10-21 → 2021-10-20dStandaloneRate of return on equity (5-year summary)
Shares issued5,969,024at 2025-10-20StandaloneTotal number of issued shares (5-year summary)
Shares issued5,969,024at 2024-10-20StandaloneTotal number of issued shares (5-year summary)
Shares issued5,969,024at 2023-10-20vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,969,024at 2022-10-20vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,969,024at 2021-10-20dStandaloneTotal number of issued shares (5-year summary)
Employees190at 2025-10-20StandaloneNumber of employees
Employees184at 2024-10-20StandaloneNumber of employees
Employees177at 2023-10-20vStandaloneNumber of employees
Employees181at 2022-10-20vStandaloneNumber of employees
Employees181at 2021-10-20dStandaloneNumber 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 · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-10-21 → 2025-10-20¥4m
Reconciling Itemsreconcilingdepreciation2024-10-21 → 2025-10-20¥22m
Reconciling Itemsreconcilingsegment assetsat 2025-10-20¥1.4bn
Construction Consultantreportable segmentcapex2024-10-21 → 2025-10-20¥67m
Construction Consultantreportable segmentdepreciation2024-10-21 → 2025-10-20¥77m
Construction Consultantreportable segmentemployeesat 2025-10-20167 pure
Construction Consultantreportable segmentrevenue2024-10-21 → 2025-10-20¥3.1bn
Construction Consultantreportable segmentrevenue external2024-10-21 → 2025-10-20¥3.1bn
Construction Consultantreportable segmentsegment assetsat 2025-10-20¥2.2bn
Real Estate Rent And Otherreportable segmentcapex2024-10-21 → 2025-10-20¥229m
Real Estate Rent And Otherreportable segmentdepreciation2024-10-21 → 2025-10-20¥52m
Real Estate Rent And Otherreportable segmentrevenue2024-10-21 → 2025-10-20¥186m
Real Estate Rent And Otherreportable segmentrevenue external2024-10-21 → 2025-10-20¥186m
Real Estate Rent And Otherreportable segmentsegment assetsat 2025-10-20¥2.6bn
Web Solution Businessreportable segmentcapex2024-10-21 → 2025-10-20¥5m
Web Solution Businessreportable segmentdepreciation2024-10-21 → 2025-10-20¥3m
Web Solution Businessreportable segmentemployeesat 2025-10-209 pure
Web Solution Businessreportable segmentrevenue2024-10-21 → 2025-10-20¥181m
Web Solution Businessreportable segmentrevenue external2024-10-21 → 2025-10-20¥181m
Web Solution Businessreportable segmentsegment assetsat 2025-10-20¥87m
—segment totalcapex2024-10-21 → 2025-10-20¥300m
—segment totaldepreciation2024-10-21 → 2025-10-20¥132m
—segment totalrevenue2024-10-21 → 2025-10-20¥3.5bn
—segment totalrevenue external2024-10-21 → 2025-10-20¥3.5bn
—segment totalsegment assetsat 2025-10-20¥4.9bn
Reconciling Itemsreconcilingcapex2023-10-21 → 2024-10-20¥14m
Reconciling Itemsreconcilingdepreciation2023-10-21 → 2024-10-20¥17m
Reconciling Itemsreconcilingsegment assetsat 2024-10-20¥1.3bn
Construction Consultantreportable segmentcapex2023-10-21 → 2024-10-20¥84m
Construction Consultantreportable segmentdepreciation2023-10-21 → 2024-10-20¥72m
Construction Consultantreportable segmentrevenue2023-10-21 → 2024-10-20¥3.0bn
Construction Consultantreportable segmentrevenue external2023-10-21 → 2024-10-20¥3.0bn
Construction Consultantreportable segmentsegment assetsat 2024-10-20¥2.2bn
Real Estate Rent And Otherreportable segmentcapex2023-10-21 → 2024-10-20¥3m
Real Estate Rent And Otherreportable segmentdepreciation2023-10-21 → 2024-10-20¥30m
Real Estate Rent And Otherreportable segmentrevenue2023-10-21 → 2024-10-20¥189m
Real Estate Rent And Otherreportable segmentrevenue external2023-10-21 → 2024-10-20¥189m
Real Estate Rent And Otherreportable segmentsegment assetsat 2024-10-20¥2.5bn
Web Solution Businessreportable segmentcapex2023-10-21 → 2024-10-20¥4m
Web Solution Businessreportable segmentdepreciation2023-10-21 → 2024-10-20¥3m
Web Solution Businessreportable segmentrevenue2023-10-21 → 2024-10-20¥124m
Web Solution Businessreportable segmentrevenue external2023-10-21 → 2024-10-20¥124m
Web Solution Businessreportable segmentsegment assetsat 2024-10-20¥63m
—segment totalcapex2023-10-21 → 2024-10-20¥91m
—segment totaldepreciation2023-10-21 → 2024-10-20¥105m
—segment totalrevenue2023-10-21 → 2024-10-20¥3.3bn
—segment totalrevenue external2023-10-21 → 2024-10-20¥3.3bn
—segment totalsegment assetsat 2024-10-20¥4.7bn
Construction Consultantreportable segmentemployeesat 2025-10-20160 pure
Web Solution Businessreportable segmentemployeesat 2025-10-209 pure

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

All source rows · 1,540
ItemContextValueUnit
Capital stockCurrentYearInstant479885000JPY
Capital surplusPrior1YearInstant306201000JPY
Capital surplusCurrentYearInstant306201000JPY
Retained earningsPrior1YearInstant2570374000JPY
Retained earningsCurrentYearInstant2750353000JPY
Treasury stockPrior1YearInstant-110526000JPY
Treasury stockCurrentYearInstant-110526000JPY
Shareholders equityPrior1YearInstant3245933000JPY
Shareholders equityCurrentYearInstant3425913000JPY
Valuation difference on available for sale securitiesPrior1YearInstant47717000JPY
Valuation difference on available for sale securitiesCurrentYearInstant106610000JPY
Valuation and translation adjustmentsPrior1YearInstant47717000JPY
Valuation and translation adjustmentsCurrentYearInstant106610000JPY
Net assetsPrior1YearInstant3293650000JPY
Net assetsCurrentYearInstant3532524000JPY
Liabilities and net assetsPrior1YearInstant6065031000JPY
Liabilities and net assetsCurrentYearInstant6354349000JPY
Net sales completed workPrior1YearDuration3029359000JPY
Net sales completed workCurrentYearDuration3100327000JPY
Operating service income rev oaPrior1YearDuration124273000JPY
Operating service income rev oaCurrentYearDuration181131000JPY
Net sales of leased assetsPrior1YearDuration189324000JPY
Net sales of leased assetsCurrentYearDuration186127000JPY
Net salesPrior1YearDuration3342957000JPY
Net salesCurrentYearDuration3467586000JPY
Cost of completed work cos exp oaPrior1YearDuration2003946000JPY
Cost of completed work cos exp oaCurrentYearDuration2139741000JPY
Cost of fiduciary obligation cosPrior1YearDuration111570000JPY
Cost of fiduciary obligation cosCurrentYearDuration164047000JPY
Cost of leased assets cos exp oaPrior1YearDuration121844000JPY
Cost of leased assets cos exp oaCurrentYearDuration140200000JPY
Cost of salesPrior1YearDuration2237362000JPY
Cost of salesCurrentYearDuration2443988000JPY
Gross profitPrior1YearDuration1105595000JPY
Gross profitCurrentYearDuration1023597000JPY
Advertising expenses sgaPrior1YearDuration6747000JPY
Advertising expenses sgaCurrentYearDuration10749000JPY
Print other expenses sgaPrior1YearDuration2447000JPY
Print other expenses sgaCurrentYearDuration2196000JPY
Directors compensations sgaPrior1YearDuration74580000JPY
Directors compensations sgaCurrentYearDuration118250000JPY
Salaries and allowances sgaPrior1YearDuration265177000JPY
Salaries and allowances sgaCurrentYearDuration275288000JPY
Bonuses sgaPrior1YearDuration17277000JPY
Bonuses sgaCurrentYearDuration20433000JPY
Provision for bonuses sgaPrior1YearDuration21280000JPY
Provision for bonuses sgaCurrentYearDuration22438000JPY
Retirement benefit expenses sgaPrior1YearDuration10214000JPY
Retirement benefit expenses sgaCurrentYearDuration21437000JPY
Provision for directors retirement benefits sgaPrior1YearDuration7902000JPY

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 2024-10-20pass rounding
balance sheet identityconsolidated 2025-10-20pass
balance sheet identitynon_consolidated 2024-10-20pass rounding
balance sheet identitynon_consolidated 2025-10-20pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-10-20pass
statement vs summary · net assetsconsolidated 2024-10-20pass
statement vs summary · net assetsconsolidated 2025-10-20pass
statement vs summary · net assetsnon_consolidated 2023-10-20pass
statement vs summary · net assetsnon_consolidated 2024-10-20pass
statement vs summary · net assetsnon_consolidated 2025-10-20pass
statement vs summary · net income attributable to parentconsolidated 2023-10-21/2024-10-20pass
statement vs summary · net income attributable to parentconsolidated 2024-10-21/2025-10-20pass
statement vs summary · operating cash flowconsolidated 2023-10-21/2024-10-20pass
statement vs summary · operating cash flowconsolidated 2024-10-21/2025-10-20pass
statement vs summary · revenueconsolidated 2023-10-21/2024-10-20pass
statement vs summary · revenueconsolidated 2024-10-21/2025-10-20pass
statement vs summary · revenuenon_consolidated 2023-10-21/2024-10-20pass
statement vs summary · revenuenon_consolidated 2024-10-21/2025-10-20pass
statement vs summary · total assetsconsolidated 2024-10-20pass
statement vs summary · total assetsconsolidated 2025-10-20pass
statement vs summary · total assetsnon_consolidated 2024-10-20pass
statement vs summary · total assetsnon_consolidated 2025-10-20pass