Annual report

Period2024-03-01 → 2025-02-28
Filed2025-05-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥14.4bn2024-03-01 → 2025-02-28Cons.Net sales
Revenue¥15.1bn2023-03-01 → 2024-02-29Cons.Net sales
Revenue¥18.3bn2022-03-01 → 2023-02-28dCons.Net sales (5-year summary)
Revenue¥17.8bn2021-03-01 → 2022-02-28dCons.Net sales (5-year summary)
Revenue¥16.4bn2020-03-01 → 2021-02-28dCons.Net sales (5-year summary)
Operating income¥607m2024-03-01 → 2025-02-28Cons.Operating income
Operating income¥923m2023-03-01 → 2024-02-29Cons.Operating income
Ordinary income¥597m2024-03-01 → 2025-02-28Cons.Ordinary income
Ordinary income¥911m2023-03-01 → 2024-02-29Cons.Ordinary income
Ordinary income¥206m2022-03-01 → 2023-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥179m2021-03-01 → 2022-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥296m2020-03-01 → 2021-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax¥592m2024-03-01 → 2025-02-28Cons.Income before income taxes
Profit before tax¥915m2023-03-01 → 2024-02-29Cons.Income before income taxes
Net income (owners)¥363m2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)¥604m2023-03-01 → 2024-02-29Cons.Profit loss attributable to owners of parent
Net income (owners)−¥191m2022-03-01 → 2023-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥115m2021-03-01 → 2022-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥160m2020-03-01 → 2021-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥363m2024-03-01 → 2025-02-28Cons.Profit loss
Net income¥604m2023-03-01 → 2024-02-29Cons.Profit loss
Total assets¥16.1bnat 2025-02-28Cons.Assets
Total assets¥15.0bnat 2024-02-29Cons.Assets
Total assets¥14.9bnat 2023-02-28dCons.Total assets (5-year summary)
Total assets¥17.6bnat 2022-02-28dCons.Total assets (5-year summary)
Total assets¥16.9bnat 2021-02-28dCons.Total assets (5-year summary)
Total liabilities¥12.0bnat 2025-02-28Cons.Liabilities
Total liabilities¥11.1bnat 2024-02-29Cons.Liabilities
Net assets / equity¥4.2bnat 2025-02-28Cons.Net assets
Net assets / equity¥3.9bnat 2024-02-29Cons.Net assets
Net assets / equity¥3.4bnat 2023-02-28dCons.Net assets
Net assets / equity¥3.8bnat 2022-02-28dCons.Net assets (5-year summary)
Net assets / equity¥3.5bnat 2021-02-28dCons.Net assets (5-year summary)
Cash and deposits¥983mat 2025-02-28Cons.Cash and deposits
Cash and deposits¥1.2bnat 2024-02-29Cons.Cash and deposits
Cash & equivalents¥983mat 2025-02-28Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2024-02-29Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2023-02-28dCons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2022-02-28dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.6bnat 2021-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥1.5bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥350m2023-03-01 → 2024-02-29Cons.Net cash provided by used in operating activities
Operating cash flow¥719m2022-03-01 → 2023-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥97m2021-03-01 → 2022-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.8bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.1bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥157m2023-03-01 → 2024-02-29Cons.Net cash provided by used in investment activities
Investing cash flow−¥841m2022-03-01 → 2023-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥835m2021-03-01 → 2022-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.1bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥2.4bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities
Financing cash flow−¥478m2023-03-01 → 2024-02-29Cons.Net cash provided by used in financing activities
Financing cash flow−¥436m2022-03-01 → 2023-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥239m2021-03-01 → 2022-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥240m2020-03-01 → 2021-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥280.512024-03-01 → 2025-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥465.852023-03-01 → 2024-02-29Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-147.612022-03-01 → 2023-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥88.542021-03-01 → 2022-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥123.822020-03-01 → 2021-02-28dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥3,240.4at 2025-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥3,033.77at 2024-02-29Cons.Net assets per share (5-year summary)
Net assets per share¥2,630.47at 2023-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥2,842.61at 2022-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥2,634.47at 2021-02-28dCons.Net assets per share (5-year summary)
Equity ratio26.0%at 2025-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio26.2%at 2024-02-29Cons.Equity to asset ratio (5-year summary)
Equity ratio22.8%at 2023-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio20.9%at 2022-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio20.2%at 2021-02-28dCons.Equity to asset ratio (5-year summary)
ROE8.9%2024-03-01 → 2025-02-28Cons.Rate of return on equity (5-year summary)
ROE16.4%2023-03-01 → 2024-02-29Cons.Rate of return on equity (5-year summary)
ROE-5.4%2022-03-01 → 2023-02-28dCons.Rate of return on equity (5-year summary)
ROE3.2%2021-03-01 → 2022-02-28dCons.Rate of return on equity (5-year summary)
ROE4.8%2020-03-01 → 2021-02-28dCons.Rate of return on equity (5-year summary)
Employees190at 2025-02-28Cons.Number of employees
Employees197at 2024-02-29Cons.Number of employees
Employees199at 2023-02-28dCons.Number of employees
Employees218at 2022-02-28dCons.Number of employees
Employees228at 2021-02-28dCons.Number of employees
Revenue¥14.4bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥15.0bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥16.3bn2022-03-01 → 2023-02-28dStandaloneNet sales (5-year summary)
Revenue¥15.8bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Revenue¥14.9bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Operating income¥575m2024-03-01 → 2025-02-28StandaloneOperating income
Operating income¥888m2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income¥600m2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥967m2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income¥100m2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥135m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥297m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥595m2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax¥967m2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income¥375m2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥661m2023-03-01 → 2024-02-29StandaloneProfit loss
Net income¥39m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income¥101m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income¥163m2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥16.0bnat 2025-02-28StandaloneAssets
Total assets¥14.9bnat 2024-02-29StandaloneAssets
Total assets¥14.6bnat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥16.1bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥15.4bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥11.9bnat 2025-02-28StandaloneLiabilities
Total liabilities¥11.1bnat 2024-02-29StandaloneLiabilities
Net assets / equity¥4.1bnat 2025-02-28StandaloneNet assets
Net assets / equity¥3.8bnat 2024-02-29StandaloneNet assets
Net assets / equity¥3.2bnat 2023-02-28dStandaloneNet assets
Net assets / equity¥3.3bnat 2022-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥3.2bnat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥817mat 2025-02-28StandaloneCash and deposits
Cash and deposits¥1.1bnat 2024-02-29StandaloneCash and deposits
EPS (basic)¥289.532024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥510.132023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥30.272022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥77.662021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥125.722020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥852024-03-01 → 2025-02-28StandaloneDividend paid per share (5-year summary)
Dividend per share¥752023-03-01 → 2024-02-29StandaloneDividend paid per share (5-year summary)
Dividend per share¥502022-03-01 → 2023-02-28dStandaloneDividend paid per share (5-year summary)
Dividend per share¥502021-03-01 → 2022-02-28dStandaloneDividend paid per share (5-year summary)
Dividend per share¥502020-03-01 → 2021-02-28dStandaloneDividend paid per share (5-year summary)
Net assets per share¥3,141.17at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥2,925.53at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥2,477.95at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥2,512.23at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥2,486.68at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio25.4%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio25.5%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio21.9%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio20.3%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio20.9%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE9.6%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE18.9%2023-03-01 → 2024-02-29StandaloneRate of return on equity (5-year summary)
ROE1.2%2022-03-01 → 2023-02-28dStandaloneRate of return on equity (5-year summary)
ROE3.1%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
ROE5.1%2020-03-01 → 2021-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued1,440,000at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued1,440,000at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued1,440,000at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,440,000at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,440,000at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees147at 2025-02-28StandaloneNumber of employees
Employees148at 2024-02-29StandaloneNumber of employees
Employees144at 2023-02-28dStandaloneNumber of employees
Employees153at 2022-02-28dStandaloneNumber of employees
Employees164at 2021-02-28dStandaloneNumber 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 · 52
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-03-01 → 2025-02-28¥756m
Reconciling Itemsreconcilingdepreciation2024-03-01 → 2025-02-28¥45m
Reconciling Itemsreconcilingrevenue2024-03-01 → 2025-02-28−¥5m
Reconciling Itemsreconcilingrevenue intersegment2024-03-01 → 2025-02-28−¥5m
Reconciling Itemsreconcilingsegment assetsat 2025-02-28¥2.0bn
Reconciling Itemsreconcilingsegment profit2024-03-01 → 2025-02-28−¥629m
Foundationreportable segmentcapex2024-03-01 → 2025-02-28¥471m
Foundationreportable segmentdepreciation2024-03-01 → 2025-02-28¥386m
Foundationreportable segmentemployeesat 2025-02-28165 pure
Foundationreportable segmentrevenue2024-03-01 → 2025-02-28¥14.2bn
Foundationreportable segmentrevenue external2024-03-01 → 2025-02-28¥14.2bn
Foundationreportable segmentsegment assetsat 2025-02-28¥12.9bn
Foundationreportable segmentsegment profit2024-03-01 → 2025-02-28¥1.1bn
Leasingreportable segmentdepreciation2024-03-01 → 2025-02-28¥46m
Leasingreportable segmentrevenue2024-03-01 → 2025-02-28¥206m
Leasingreportable segmentrevenue external2024-03-01 → 2025-02-28¥201m
Leasingreportable segmentrevenue intersegment2024-03-01 → 2025-02-28¥5m
Leasingreportable segmentsegment assetsat 2025-02-28¥1.3bn
Leasingreportable segmentsegment profit2024-03-01 → 2025-02-28¥124m
—segment totalcapex2024-03-01 → 2025-02-28¥471m
—segment totaldepreciation2024-03-01 → 2025-02-28¥432m
—segment totalrevenue2024-03-01 → 2025-02-28¥14.4bn
—segment totalrevenue external2024-03-01 → 2025-02-28¥14.4bn
—segment totalrevenue intersegment2024-03-01 → 2025-02-28¥5m
—segment totalsegment assetsat 2025-02-28¥14.2bn
—segment totalsegment profit2024-03-01 → 2025-02-28¥1.2bn
Reconciling Itemsreconcilingcapex2023-03-01 → 2024-02-29¥203m
Reconciling Itemsreconcilingdepreciation2023-03-01 → 2024-02-29¥23m
Reconciling Itemsreconcilingrevenue2023-03-01 → 2024-02-29−¥5m
Reconciling Itemsreconcilingrevenue intersegment2023-03-01 → 2024-02-29−¥5m
Reconciling Itemsreconcilingsegment assetsat 2024-02-29¥1.2bn
Reconciling Itemsreconcilingsegment profit2023-03-01 → 2024-02-29−¥588m
Foundationreportable segmentcapex2023-03-01 → 2024-02-29¥416m
Foundationreportable segmentdepreciation2023-03-01 → 2024-02-29¥371m
Foundationreportable segmentrevenue2023-03-01 → 2024-02-29¥14.9bn
Foundationreportable segmentrevenue external2023-03-01 → 2024-02-29¥14.9bn
Foundationreportable segmentsegment assetsat 2024-02-29¥12.4bn
Foundationreportable segmentsegment profit2023-03-01 → 2024-02-29¥1.4bn
Leasingreportable segmentdepreciation2023-03-01 → 2024-02-29¥46m
Leasingreportable segmentrevenue2023-03-01 → 2024-02-29¥212m
Leasingreportable segmentrevenue external2023-03-01 → 2024-02-29¥208m
Leasingreportable segmentrevenue intersegment2023-03-01 → 2024-02-29¥5m
Leasingreportable segmentsegment assetsat 2024-02-29¥1.3bn
Leasingreportable segmentsegment profit2023-03-01 → 2024-02-29¥83m
—segment totalcapex2023-03-01 → 2024-02-29¥416m
—segment totaldepreciation2023-03-01 → 2024-02-29¥417m
—segment totalrevenue2023-03-01 → 2024-02-29¥15.1bn
—segment totalrevenue external2023-03-01 → 2024-02-29¥15.1bn
—segment totalrevenue intersegment2023-03-01 → 2024-02-29¥5m
—segment totalsegment assetsat 2024-02-29¥13.8bn
—segment totalsegment profit2023-03-01 → 2024-02-29¥1.5bn
Foundationreportable segmentemployeesat 2025-02-28122 pure

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

All source rows · 1,420
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)  芙蓉監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)鈴木 潤
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)鈴木 信行
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)基礎事業に係る収益認識の適切性
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項「(連結財務諸表作成のための基本となる重要な事項)4会計方針に関する事項 (5) 重要な収益及び費用の計上基準」
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)  芙蓉監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)鈴木 潤
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)鈴木 信行
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)基礎事業に係る収益認識の適切性
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration16421930000JPY
Net sales (5-year summary)Prior3YearDuration17760072000JPY
Net sales (5-year summary)Prior2YearDuration18259196000JPY
Net sales (5-year summary)Prior1YearDuration15067420000JPY
Net sales (5-year summary)CurrentYearDuration14402525000JPY
Ordinary income loss (5-year summary)Prior4YearDuration295712000JPY
Ordinary income loss (5-year summary)Prior3YearDuration178628000JPY
Ordinary income loss (5-year summary)Prior2YearDuration206429000JPY
Ordinary income loss (5-year summary)Prior1YearDuration911371000JPY
Ordinary income loss (5-year summary)CurrentYearDuration596803000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration160434000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration114722000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-191245000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration603557000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration363402000JPY
Comprehensive income (5-year summary)Prior4YearDuration171834000JPY
Comprehensive income (5-year summary)Prior3YearDuration335880000JPY
Comprehensive income (5-year summary)Prior2YearDuration-182445000JPY
Comprehensive income (5-year summary)Prior1YearDuration600254000JPY
Comprehensive income (5-year summary)CurrentYearDuration364680000JPY
Net assets (5-year summary)Prior4YearInstant3484165000JPY
Net assets (5-year summary)Prior3YearInstant3755159000JPY
Net assets (5-year summary)Prior2YearInstant3408048000JPY
Net assets (5-year summary)Prior1YearInstant3930567000JPY
Net assets (5-year summary)CurrentYearInstant4197668000JPY
Total assets (5-year summary)Prior4YearInstant16877268000JPY
Total assets (5-year summary)Prior3YearInstant17628694000JPY

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 2024-02-29pass
balance sheet identityconsolidated 2025-02-28pass rounding
balance sheet identitynon_consolidated 2024-02-29pass
balance sheet identitynon_consolidated 2025-02-28pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-02-28pass
statement vs summary · net assetsconsolidated 2024-02-29pass
statement vs summary · net assetsconsolidated 2025-02-28pass
statement vs summary · net assetsnon_consolidated 2023-02-28pass
statement vs summary · net assetsnon_consolidated 2024-02-29pass
statement vs summary · net assetsnon_consolidated 2025-02-28pass
statement vs summary · net income attributable to parentconsolidated 2023-03-01/2024-02-29pass
statement vs summary · net income attributable to parentconsolidated 2024-03-01/2025-02-28pass
statement vs summary · operating cash flowconsolidated 2023-03-01/2024-02-29pass
statement vs summary · operating cash flowconsolidated 2024-03-01/2025-02-28pass
statement vs summary · revenueconsolidated 2023-03-01/2024-02-29pass
statement vs summary · revenueconsolidated 2024-03-01/2025-02-28pass
statement vs summary · revenuenon_consolidated 2023-03-01/2024-02-29pass
statement vs summary · revenuenon_consolidated 2024-03-01/2025-02-28pass
statement vs summary · total assetsconsolidated 2024-02-29pass
statement vs summary · total assetsconsolidated 2025-02-28pass
statement vs summary · total assetsnon_consolidated 2024-02-29pass
statement vs summary · total assetsnon_consolidated 2025-02-28pass