Annual report

Period2024-06-01 → 2025-05-31
Filed2025-08-29
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed

Amends S100WLYW. Amended by S100WMA2 (2025-08-29).

Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥5.4bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥4.8bn2023-06-01 → 2024-05-31StandaloneNet sales
Revenue¥7.4bn2022-06-01 → 2023-05-31vStandaloneNet sales (5-year summary)
Revenue¥6.1bn2021-06-01 → 2022-05-31vStandaloneNet sales (5-year summary)
Revenue¥6.0bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Operating income¥201m2024-06-01 → 2025-05-31StandaloneOperating income
Operating income¥295m2023-06-01 → 2024-05-31StandaloneOperating income
Ordinary income¥223m2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥303m2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income¥1.1bn2022-06-01 → 2023-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.0bn2021-06-01 → 2022-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥626m2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥573m2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Profit before tax¥309m2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Net income−¥658m2024-06-01 → 2025-05-31StandaloneProfit loss
Net income¥213m2023-06-01 → 2024-05-31StandaloneProfit loss
Net income¥765m2022-06-01 → 2023-05-31vStandaloneNet income loss (5-year summary)
Net income¥835m2021-06-01 → 2022-05-31vStandaloneNet income loss (5-year summary)
Net income¥443m2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Total assets¥16.7bnat 2025-05-31StandaloneAssets
Total assets¥15.2bnat 2024-05-31StandaloneAssets
Total assets¥17.2bnat 2023-05-31vStandaloneTotal assets (5-year summary)
Total assets¥18.9bnat 2022-05-31vStandaloneTotal assets (5-year summary)
Total assets¥18.6bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.7bnat 2025-05-31StandaloneLiabilities
Total liabilities¥3.9bnat 2024-05-31StandaloneLiabilities
Net assets / equity¥11.1bnat 2025-05-31StandaloneNet assets
Net assets / equity¥11.3bnat 2024-05-31StandaloneNet assets
Net assets / equity¥11.4bnat 2023-05-31vStandaloneNet assets
Net assets / equity¥11.1bnat 2022-05-31vStandaloneNet assets (5-year summary)
Net assets / equity¥10.7bnat 2021-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥8.0bnat 2025-05-31StandaloneCash and deposits
Cash and deposits¥5.8bnat 2024-05-31StandaloneCash and deposits
Cash & equivalents¥6.7bnat 2025-05-31StandaloneCash and cash equivalents
Cash & equivalents¥4.9bnat 2024-05-31StandaloneCash and cash equivalents
Cash & equivalents¥7.1bnat 2023-05-31vStandaloneCash and cash equivalents
Cash & equivalents¥7.5bnat 2022-05-31vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥6.0bnat 2021-05-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥552m2024-06-01 → 2025-05-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥886m2023-06-01 → 2024-05-31StandaloneNet cash provided by used in operating activities
Operating cash flow¥2.4bn2022-06-01 → 2023-05-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2021-06-01 → 2022-05-31vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥47m2020-06-01 → 2021-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥659m2024-06-01 → 2025-05-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥1.6bn2023-06-01 → 2024-05-31StandaloneNet cash provided by used in investment activities
Investing cash flow−¥505m2022-06-01 → 2023-05-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥771m2021-06-01 → 2022-05-31vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥93m2020-06-01 → 2021-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.9bn2024-06-01 → 2025-05-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥1.4bn2023-06-01 → 2024-05-31StandaloneNet cash provided by used in financing activities
Financing cash flow−¥2.3bn2022-06-01 → 2023-05-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥487m2021-06-01 → 2022-05-31vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥722m2020-06-01 → 2021-05-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-56.22024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.12023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥72.272022-06-01 → 2023-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥78.852021-06-01 → 2022-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.792020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥3.52024-06-01 → 2025-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥302023-06-01 → 2024-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥402022-06-01 → 2023-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥402021-06-01 → 2022-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥402020-06-01 → 2021-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥917.56at 2025-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,062.61at 2024-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,080.93at 2023-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,049.08at 2022-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,009.58at 2021-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio66.1%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio74.2%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.4%at 2023-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.6%at 2022-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.4%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE-5.9%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE1.9%2023-06-01 → 2024-05-31StandaloneRate of return on equity (5-year summary)
ROE6.7%2022-06-01 → 2023-05-31vStandaloneRate of return on equity (5-year summary)
ROE7.7%2021-06-01 → 2022-05-31vStandaloneRate of return on equity (5-year summary)
ROE4.1%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued12,060,300at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,789,800at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued10,789,800at 2023-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued10,789,800at 2022-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued10,990,000at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees32at 2025-05-31StandaloneNumber of employees
Employees29at 2024-05-31StandaloneNumber of employees
Employees34at 2023-05-31vStandaloneNumber of employees
Employees34at 2022-05-31vStandaloneNumber of employees
Employees36at 2021-05-31dStandaloneNumber 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 · 52
SegmentItemPeriodValue
Otherother segmentsdepreciation2024-06-01 → 2025-05-31¥13m
Otherother segmentsemployeesat 2025-05-313 pure
Otherother segmentsrevenue2024-06-01 → 2025-05-31¥496m
Otherother segmentsrevenue external2024-06-01 → 2025-05-31¥496m
Otherother segmentssegment assetsat 2025-05-31¥1.7bn
Otherother segmentssegment profit2024-06-01 → 2025-05-31¥168m
Constructionreportable segmentdepreciation2024-06-01 → 2025-05-31¥447,000
Constructionreportable segmentemployeesat 2025-05-316 pure
Constructionreportable segmentrevenue2024-06-01 → 2025-05-31¥851m
Constructionreportable segmentrevenue external2024-06-01 → 2025-05-31¥851m
Constructionreportable segmentsegment assetsat 2025-05-31¥641m
Constructionreportable segmentsegment profit2024-06-01 → 2025-05-31¥5m
Developmentreportable segmentemployeesat 2025-05-314 pure
Developmentreportable segmentrevenue2024-06-01 → 2025-05-31¥28m
Developmentreportable segmentrevenue external2024-06-01 → 2025-05-31¥28m
Developmentreportable segmentsegment assetsat 2025-05-31¥837m
Developmentreportable segmentsegment profit2024-06-01 → 2025-05-31−¥58m
Real Estate Salesreportable segmentemployeesat 2025-05-315 pure
Real Estate Salesreportable segmentrevenue2024-06-01 → 2025-05-31¥4.0bn
Real Estate Salesreportable segmentrevenue external2024-06-01 → 2025-05-31¥4.0bn
Real Estate Salesreportable segmentsegment assetsat 2025-05-31¥2.8bn
Real Estate Salesreportable segmentsegment profit2024-06-01 → 2025-05-31¥532m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-06-01 → 2025-05-31¥13m
Total Of Reportable Segments And Otherssegment totalrevenue2024-06-01 → 2025-05-31¥5.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-06-01 → 2025-05-31¥5.4bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-05-31¥6.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-06-01 → 2025-05-31¥647m
Otherother segmentsdepreciation2023-06-01 → 2024-05-31¥13m
Otherother segmentsrevenue2023-06-01 → 2024-05-31¥440m
Otherother segmentsrevenue external2023-06-01 → 2024-05-31¥440m
Otherother segmentssegment assetsat 2024-05-31¥1.2bn
Otherother segmentssegment profit2023-06-01 → 2024-05-31¥123m
Constructionreportable segmentcapex2023-06-01 → 2024-05-31¥2m
Constructionreportable segmentdepreciation2023-06-01 → 2024-05-31¥551,000
Constructionreportable segmentrevenue2023-06-01 → 2024-05-31¥572m
Constructionreportable segmentrevenue external2023-06-01 → 2024-05-31¥572m
Constructionreportable segmentsegment assetsat 2024-05-31¥121m
Constructionreportable segmentsegment profit2023-06-01 → 2024-05-31−¥30m
Developmentreportable segmentrevenue2023-06-01 → 2024-05-31¥1.7bn
Developmentreportable segmentrevenue external2023-06-01 → 2024-05-31¥1.7bn
Developmentreportable segmentsegment assetsat 2024-05-31¥1.3bn
Developmentreportable segmentsegment profit2023-06-01 → 2024-05-31¥32m
Real Estate Salesreportable segmentrevenue2023-06-01 → 2024-05-31¥2.1bn
Real Estate Salesreportable segmentrevenue external2023-06-01 → 2024-05-31¥2.1bn
Real Estate Salesreportable segmentsegment assetsat 2024-05-31¥2.3bn
Real Estate Salesreportable segmentsegment profit2023-06-01 → 2024-05-31¥572m
Total Of Reportable Segments And Otherssegment totalcapex2023-06-01 → 2024-05-31¥2m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-06-01 → 2024-05-31¥13m
Total Of Reportable Segments And Otherssegment totalrevenue2023-06-01 → 2024-05-31¥4.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-06-01 → 2024-05-31¥4.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-05-31¥5.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-06-01 → 2024-05-31¥698m

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

All source rows · 1,140
ItemContextValueUnit
Depreciation segment informationPrior1YearDuration_NonConsolidatedMember_OtherReportableSegmentsMember12833000JPY
Depreciation segment informationPrior1YearDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember13385000JPY
Increase in property plant and equipment and intangible assetsPrior1YearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000DevelopmentReportableSegmentsMember-JPY
Increase in property plant and equipment and intangible assetsPrior1YearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000ConstructionReportableSegmentsMember2066000JPY
Increase in property plant and equipment and intangible assetsPrior1YearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000RealEstateSalesReportableSegmentsMember-JPY
Increase in property plant and equipment and intangible assetsPrior1YearDuration_NonConsolidatedMember_OtherReportableSegmentsMember-JPY
Increase in property plant and equipment and intangible assetsPrior1YearDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember2066000JPY
Revenues from external customersCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000DevelopmentReportableSegmentsMember27810000JPY
Revenues from external customersCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000ConstructionReportableSegmentsMember850925000JPY
Revenues from external customersCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000RealEstateSalesReportableSegmentsMember4044787000JPY
Revenues from external customersCurrentYearDuration_NonConsolidatedMember_OtherReportableSegmentsMember495617000JPY
Revenues from external customersCurrentYearDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember5419140000JPY
Transactions with other segmentsCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000DevelopmentReportableSegmentsMember-JPY
Transactions with other segmentsCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000ConstructionReportableSegmentsMember-JPY
Transactions with other segmentsCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000RealEstateSalesReportableSegmentsMember-JPY
Transactions with other segmentsCurrentYearDuration_NonConsolidatedMember_OtherReportableSegmentsMember-JPY
Transactions with other segmentsCurrentYearDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember-JPY
Net salesCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000DevelopmentReportableSegmentsMember27810000JPY
Net salesCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000ConstructionReportableSegmentsMember850925000JPY
Net salesCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000RealEstateSalesReportableSegmentsMember4044787000JPY
Net salesCurrentYearDuration_NonConsolidatedMember_OtherReportableSegmentsMember495617000JPY
Net salesCurrentYearDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember5419140000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000DevelopmentReportableSegmentsMember-57665000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000ConstructionReportableSegmentsMember5061000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000RealEstateSalesReportableSegmentsMember531797000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember_OtherReportableSegmentsMember168003000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember647197000JPY
AssetsCurrentYearInstant_NonConsolidatedMember_jpcrp030000-asr_E03989-000DevelopmentReportableSegmentsMember836666000JPY
AssetsCurrentYearInstant_NonConsolidatedMember_jpcrp030000-asr_E03989-000ConstructionReportableSegmentsMember641235000JPY
AssetsCurrentYearInstant_NonConsolidatedMember_jpcrp030000-asr_E03989-000RealEstateSalesReportableSegmentsMember2841598000JPY
AssetsCurrentYearInstant_NonConsolidatedMember_OtherReportableSegmentsMember1661149000JPY
AssetsCurrentYearInstant_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember5980649000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember_jpcrp030000-asr_E03989-000DevelopmentReportableSegmentsMember219851000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember_jpcrp030000-asr_E03989-000ConstructionReportableSegmentsMember1311000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember_jpcrp030000-asr_E03989-000RealEstateSalesReportableSegmentsMember367607000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember_OtherReportableSegmentsMember82763000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember671534000JPY
Depreciation segment informationCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000DevelopmentReportableSegmentsMember-JPY
Depreciation segment informationCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000ConstructionReportableSegmentsMember447000JPY
Depreciation segment informationCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000RealEstateSalesReportableSegmentsMember-JPY
Depreciation segment informationCurrentYearDuration_NonConsolidatedMember_OtherReportableSegmentsMember12735000JPY
Depreciation segment informationCurrentYearDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember13183000JPY
Increase in property plant and equipment and intangible assetsCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000DevelopmentReportableSegmentsMember-JPY
Increase in property plant and equipment and intangible assetsCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000ConstructionReportableSegmentsMember-JPY
Increase in property plant and equipment and intangible assetsCurrentYearDuration_NonConsolidatedMember_jpcrp030000-asr_E03989-000RealEstateSalesReportableSegmentsMember-JPY
Increase in property plant and equipment and intangible assetsCurrentYearDuration_NonConsolidatedMember_OtherReportableSegmentsMember-JPY
Increase in property plant and equipment and intangible assetsCurrentYearDuration_NonConsolidatedMember_TotalOfReportableSegmentsAndOthersMember-JPY
Document title cover pageFilingDateInstant
Original text (Japanese)有価証券報告書(2025年8月29日付け訂正報告書の添付インラインXBRL)
Clause of stipulation cover pageFilingDateInstant
Original text (Japanese)金融商品取引法第24条第1項
Place of filing cover pageFilingDateInstant
Original text (Japanese)関東財務局長

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 · 13 of 13 passed
balance sheet identitynon_consolidated 2024-05-31pass
balance sheet identitynon_consolidated 2025-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2025-05-31pass
statement vs summary · operating cash flownon_consolidated 2023-06-01/2024-05-31pass
statement vs summary · operating cash flownon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · revenuenon_consolidated 2023-06-01/2024-05-31pass
statement vs summary · revenuenon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · total assetsnon_consolidated 2024-05-31pass
statement vs summary · total assetsnon_consolidated 2025-05-31pass