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
Carrying amount shares other than those not listed investment shares held for purposes other than pure investment reporting companyCurrentYearInstant223181000JPY
Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting companyCurrentYearInstant_Row1Member106200
Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting companyPrior1YearInstant_Row1Member35400
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyCurrentYearInstant_Row1Member155795000JPY
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyPrior1YearInstant_Row1Member87579000JPY
Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting companyCurrentYearInstant_Row2Member10000
Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting companyPrior1YearInstant_Row2Member10000
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyCurrentYearInstant_Row2Member17150000JPY
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyPrior1YearInstant_Row2Member13320000JPY
Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting companyCurrentYearInstant_Row3Member16000
Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting companyPrior1YearInstant_Row3Member16000
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyCurrentYearInstant_Row3Member35536000JPY
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyPrior1YearInstant_Row3Member26880000JPY
Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting companyCurrentYearInstant_Row4Member6000
Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting companyPrior1YearInstant_Row4Member6000
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyCurrentYearInstant_Row4Member14700000JPY
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyPrior1YearInstant_Row4Member9144000JPY
Cash and depositsPrior1YearInstant213963000JPY
Cash and depositsCurrentYearInstant155778000JPY
Notes receivable tradePrior1YearInstant-JPY
Notes receivable tradeCurrentYearInstant4818000JPY
Accounts receivable completed operationPrior1YearInstant178436000JPY
Accounts receivable completed operationCurrentYearInstant303691000JPY
Contract assetsPrior1YearInstant1094661000JPY
Contract assetsCurrentYearInstant1095508000JPY
Costs on uncompleted servicesPrior1YearInstant10398000JPY
Costs on uncompleted servicesCurrentYearInstant12810000JPY
SuppliesPrior1YearInstant8554000JPY
SuppliesCurrentYearInstant9345000JPY
Prepaid expensesPrior1YearInstant23823000JPY
Prepaid expensesCurrentYearInstant27754000JPY
Other caPrior1YearInstant5203000JPY
Other caCurrentYearInstant10673000JPY
Allowance for doubtful accounts caPrior1YearInstant-2880000JPY
Allowance for doubtful accounts caCurrentYearInstant-3495000JPY
Current assetsPrior1YearInstant1532160000JPY
Current assetsCurrentYearInstant1616884000JPY
BuildingsPrior1YearInstant988208000JPY
BuildingsCurrentYearInstant991728000JPY
Accumulated depreciation buildingsPrior1YearInstant-797381000JPY
Accumulated depreciation buildingsCurrentYearInstant-808415000JPY
Buildings netPrior1YearInstant190826000JPY
Buildings netCurrentYearInstant183313000JPY
StructuresPrior1YearInstant71933000JPY
StructuresCurrentYearInstant71933000JPY
Accumulated depreciation structuresPrior1YearInstant-67986000JPY
Accumulated depreciation structuresCurrentYearInstant-68542000JPY
Structures netPrior1YearInstant3947000JPY
Structures netCurrentYearInstant3391000JPY
Machinery and equipmentPrior1YearInstant160556000JPY

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