Annual report

Period2021-06-01 → 2022-05-31
Filed2022-08-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100XCZ4 (2025-12-25).

Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥18.9bn2021-06-01 → 2022-05-31Cons.Net sales
Revenue¥17.0bn2020-06-01 → 2021-05-31Cons.Net sales
Revenue¥18.0bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Revenue¥17.4bn2018-06-01 → 2019-05-31dCons.Net sales (5-year summary)
Revenue¥16.8bn2017-06-01 → 2018-05-31dCons.Net sales (5-year summary)
Operating income¥1.8bn2021-06-01 → 2022-05-31Cons.Operating income
Operating income¥1.5bn2020-06-01 → 2021-05-31Cons.Operating income
Ordinary income¥1.7bn2021-06-01 → 2022-05-31Cons.Ordinary income
Ordinary income¥1.5bn2020-06-01 → 2021-05-31Cons.Ordinary income
Ordinary income¥2.2bn2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.9bn2018-06-01 → 2019-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.7bn2017-06-01 → 2018-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.7bn2021-06-01 → 2022-05-31Cons.Income before income taxes
Profit before tax¥1.5bn2020-06-01 → 2021-05-31Cons.Income before income taxes
Net income (owners)¥1.1bn2021-06-01 → 2022-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥953m2020-06-01 → 2021-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.2bn2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.3bn2018-06-01 → 2019-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2017-06-01 → 2018-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.1bn2021-06-01 → 2022-05-31Cons.Profit loss
Net income¥973m2020-06-01 → 2021-05-31Cons.Profit loss
Total assets¥26.5bnat 2022-05-31Cons.Assets
Total assets¥25.2bnat 2021-05-31Cons.Assets
Total assets¥27.1bnat 2020-05-31dCons.Total assets (5-year summary)
Total assets¥25.7bnat 2019-05-31dCons.Total assets (5-year summary)
Total assets¥23.1bnat 2018-05-31dCons.Total assets (5-year summary)
Total liabilities¥15.9bnat 2022-05-31Cons.Liabilities
Total liabilities¥15.2bnat 2021-05-31Cons.Liabilities
Net assets / equity¥10.6bnat 2022-05-31Cons.Net assets
Net assets / equity¥10.0bnat 2021-05-31Cons.Net assets
Net assets / equity¥9.6bnat 2020-05-31dCons.Net assets
Net assets / equity¥8.9bnat 2019-05-31dCons.Net assets (5-year summary)
Net assets / equity¥8.0bnat 2018-05-31dCons.Net assets (5-year summary)
Cash and deposits¥5.9bnat 2022-05-31Cons.Cash and deposits
Cash and deposits¥5.1bnat 2021-05-31Cons.Cash and deposits
Cash & equivalents¥5.9bnat 2022-05-31Cons.Cash and cash equivalents
Cash & equivalents¥5.1bnat 2021-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.0bnat 2020-05-31dCons.Cash and cash equivalents
Cash & equivalents¥6.4bnat 2019-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥6.1bnat 2018-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.6bn2021-06-01 → 2022-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.6bn2020-06-01 → 2021-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥495m2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥376m2018-06-01 → 2019-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥912m2017-06-01 → 2018-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥273m2021-06-01 → 2022-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥411m2020-06-01 → 2021-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥232m2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥200m2018-06-01 → 2019-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥144m2017-06-01 → 2018-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥563m2021-06-01 → 2022-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥2.0bn2020-06-01 → 2021-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥312m2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥886m2018-06-01 → 2019-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥2.9bn2017-06-01 → 2018-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥61.442021-06-01 → 2022-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥52.912020-06-01 → 2021-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥66.682019-06-01 → 2020-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥69.442018-06-01 → 2019-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥60.442017-06-01 → 2018-05-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥580.69at 2022-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥547.46at 2021-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥523.71at 2020-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥485.81at 2019-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥437.99at 2018-05-31dCons.Net assets per share (5-year summary)
Equity ratio39.4%at 2022-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio39.0%at 2021-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio34.7%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio34.0%at 2019-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio34.2%at 2018-05-31dCons.Equity to asset ratio (5-year summary)
ROE10.9%2021-06-01 → 2022-05-31Cons.Rate of return on equity (5-year summary)
ROE9.9%2020-06-01 → 2021-05-31Cons.Rate of return on equity (5-year summary)
ROE13.2%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
ROE15.0%2018-06-01 → 2019-05-31dCons.Rate of return on equity (5-year summary)
ROE14.5%2017-06-01 → 2018-05-31dCons.Rate of return on equity (5-year summary)
Employees242at 2022-05-31Cons.Number of employees
Employees251at 2021-05-31Cons.Number of employees
Employees262at 2020-05-31dCons.Number of employees
Employees270at 2019-05-31dCons.Number of employees
Employees254at 2018-05-31dCons.Number of employees
Revenue¥15.8bn2021-06-01 → 2022-05-31StandaloneNet sales
Revenue¥14.0bn2020-06-01 → 2021-05-31StandaloneNet sales
Revenue¥14.7bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Revenue¥14.1bn2018-06-01 → 2019-05-31dStandaloneNet sales (5-year summary)
Revenue¥13.7bn2017-06-01 → 2018-05-31dStandaloneNet sales (5-year summary)
Operating income¥1.1bn2021-06-01 → 2022-05-31StandaloneOperating income
Operating income¥857m2020-06-01 → 2021-05-31StandaloneOperating income
Ordinary income¥1.0bn2021-06-01 → 2022-05-31StandaloneOrdinary income
Ordinary income¥1.4bn2020-06-01 → 2021-05-31StandaloneOrdinary income
Ordinary income¥1.5bn2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.2bn2018-06-01 → 2019-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.6bn2017-06-01 → 2018-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.0bn2021-06-01 → 2022-05-31StandaloneIncome before income taxes
Profit before tax¥1.4bn2020-06-01 → 2021-05-31StandaloneIncome before income taxes
Net income¥687m2021-06-01 → 2022-05-31StandaloneProfit loss
Net income¥1.1bn2020-06-01 → 2021-05-31StandaloneProfit loss
Net income¥766m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Net income¥822m2018-06-01 → 2019-05-31dStandaloneNet income loss (5-year summary)
Net income¥1.3bn2017-06-01 → 2018-05-31dStandaloneNet income loss (5-year summary)
Total assets¥21.8bnat 2022-05-31StandaloneAssets
Total assets¥20.8bnat 2021-05-31StandaloneAssets
Total assets¥22.3bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total assets¥21.1bnat 2019-05-31dStandaloneTotal assets (5-year summary)
Total assets¥18.8bnat 2018-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥13.6bnat 2022-05-31StandaloneLiabilities
Total liabilities¥12.9bnat 2021-05-31StandaloneLiabilities
Net assets / equity¥8.1bnat 2022-05-31StandaloneNet assets
Net assets / equity¥7.9bnat 2021-05-31StandaloneNet assets
Net assets / equity¥7.4bnat 2020-05-31dStandaloneNet assets
Net assets / equity¥7.1bnat 2019-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥6.7bnat 2018-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.8bnat 2022-05-31StandaloneCash and deposits
Cash and deposits¥3.5bnat 2021-05-31StandaloneCash and deposits
EPS (basic)¥38.162021-06-01 → 2022-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.592020-06-01 → 2021-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥42.562019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.662018-06-01 → 2019-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥69.452017-06-01 → 2018-05-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥282021-06-01 → 2022-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥282020-06-01 → 2021-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥282019-06-01 → 2020-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥282018-06-01 → 2019-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥222017-06-01 → 2018-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥451.26at 2022-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥441.31at 2021-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥410.88at 2020-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥397.1at 2019-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥373.06at 2018-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio37.3%at 2022-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio38.2%at 2021-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.1%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio33.8%at 2019-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.8%at 2018-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE8.6%2021-06-01 → 2022-05-31StandaloneRate of return on equity (5-year summary)
ROE14.0%2020-06-01 → 2021-05-31StandaloneRate of return on equity (5-year summary)
ROE10.5%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
ROE11.9%2018-06-01 → 2019-05-31dStandaloneRate of return on equity (5-year summary)
ROE20.1%2017-06-01 → 2018-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued18,000,000at 2022-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2021-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2019-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2018-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees142at 2022-05-31StandaloneNumber of employees
Employees148at 2021-05-31StandaloneNumber of employees
Employees157at 2020-05-31dStandaloneNumber of employees
Employees171at 2019-05-31dStandaloneNumber of employees
Employees164at 2018-05-31dStandaloneNumber 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2021-06-01 → 2022-05-31¥7m
Reconciling Itemsreconcilingdepreciation2021-06-01 → 2022-05-31¥9m
Reconciling Itemsreconcilingsegment assetsat 2022-05-31¥4.8bn
Reconciling Itemsreconcilingsegment profit2021-06-01 → 2022-05-31−¥829m
Real Estate Solutionreportable segmentcapex2021-06-01 → 2022-05-31¥113m
Real Estate Solutionreportable segmentdepreciation2021-06-01 → 2022-05-31¥432m
Real Estate Solutionreportable segmentemployeesat 2022-05-3194 pure
Real Estate Solutionreportable segmentrevenue2021-06-01 → 2022-05-31¥16.4bn
Real Estate Solutionreportable segmentrevenue external2021-06-01 → 2022-05-31¥16.4bn
Real Estate Solutionreportable segmentsegment assetsat 2022-05-31¥19.7bn
Real Estate Solutionreportable segmentsegment profit2021-06-01 → 2022-05-31¥2.6bn
School Life Solutionreportable segmentcapex2021-06-01 → 2022-05-31¥176m
School Life Solutionreportable segmentdepreciation2021-06-01 → 2022-05-31¥177m
School Life Solutionreportable segmentemployeesat 2022-05-31134 pure
School Life Solutionreportable segmentrevenue2021-06-01 → 2022-05-31¥2.5bn
School Life Solutionreportable segmentrevenue external2021-06-01 → 2022-05-31¥2.5bn
School Life Solutionreportable segmentsegment assetsat 2022-05-31¥2.0bn
School Life Solutionreportable segmentsegment profit2021-06-01 → 2022-05-31¥38m
Total Of Reportable Segments And Otherssegment totalcapex2021-06-01 → 2022-05-31¥289m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-06-01 → 2022-05-31¥609m
Total Of Reportable Segments And Otherssegment totalrevenue2021-06-01 → 2022-05-31¥18.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-06-01 → 2022-05-31¥18.9bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-05-31¥21.7bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-06-01 → 2022-05-31¥2.6bn
Reconciling Itemsreconcilingcapex2020-06-01 → 2021-05-31¥4m
Reconciling Itemsreconcilingdepreciation2020-06-01 → 2021-05-31¥10m
Reconciling Itemsreconcilingsegment assetsat 2021-05-31¥4.7bn
Reconciling Itemsreconcilingsegment profit2020-06-01 → 2021-05-31−¥793m
Real Estate Solutionreportable segmentcapex2020-06-01 → 2021-05-31¥207m
Real Estate Solutionreportable segmentdepreciation2020-06-01 → 2021-05-31¥438m
Real Estate Solutionreportable segmentrevenue2020-06-01 → 2021-05-31¥14.6bn
Real Estate Solutionreportable segmentrevenue external2020-06-01 → 2021-05-31¥14.6bn
Real Estate Solutionreportable segmentsegment assetsat 2021-05-31¥18.9bn
Real Estate Solutionreportable segmentsegment profit2020-06-01 → 2021-05-31¥2.4bn
School Life Solutionreportable segmentcapex2020-06-01 → 2021-05-31¥168m
School Life Solutionreportable segmentdepreciation2020-06-01 → 2021-05-31¥179m
School Life Solutionreportable segmentrevenue2020-06-01 → 2021-05-31¥2.4bn
School Life Solutionreportable segmentrevenue external2020-06-01 → 2021-05-31¥2.4bn
School Life Solutionreportable segmentsegment assetsat 2021-05-31¥1.7bn
School Life Solutionreportable segmentsegment profit2020-06-01 → 2021-05-31−¥100m
Total Of Reportable Segments And Otherssegment totalcapex2020-06-01 → 2021-05-31¥375m
Total Of Reportable Segments And Otherssegment totaldepreciation2020-06-01 → 2021-05-31¥618m
Total Of Reportable Segments And Otherssegment totalrevenue2020-06-01 → 2021-05-31¥17.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-06-01 → 2021-05-31¥17.0bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-05-31¥20.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-06-01 → 2021-05-31¥2.3bn
Real Estate Solutionreportable segmentemployeesat 2022-05-3194 pure
School Life Solutionreportable segmentemployeesat 2022-05-3134 pure

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

All source rows · 1,394
ItemContextValueUnit
Retained earningsPrior1YearInstant8568213000JPY
Retained earningsCurrentYearInstant9170228000JPY
Treasury stockPrior1YearInstant-17000JPY
Treasury stockCurrentYearInstant-17000JPY
Shareholders equityPrior1YearInstant9854447000JPY
Shareholders equityCurrentYearInstant10456462000JPY
Valuation difference on available for sale securitiesPrior1YearInstant-81000JPY
Valuation difference on available for sale securitiesCurrentYearInstant-3937000JPY
Valuation and translation adjustmentsPrior1YearInstant-81000JPY
Valuation and translation adjustmentsCurrentYearInstant-3937000JPY
Non controlling interestsPrior1YearInstant159623000JPY
Non controlling interestsCurrentYearInstant181948000JPY
Net assetsPrior1YearInstant10013988000JPY
Net assetsCurrentYearInstant10634473000JPY
Liabilities and net assetsPrior1YearInstant25248949000JPY
Liabilities and net assetsCurrentYearInstant26527833000JPY
Net salesPrior1YearDuration17012188000JPY
Net salesCurrentYearDuration18891237000JPY
Cost of salesPrior1YearDuration12056865000JPY
Cost of salesCurrentYearDuration13556579000JPY
Gross profitPrior1YearDuration4955323000JPY
Gross profitCurrentYearDuration5334657000JPY
Selling general and administrative expensesPrior1YearDuration3455203000JPY
Selling general and administrative expensesCurrentYearDuration3551475000JPY
Operating incomePrior1YearDuration1500120000JPY
Operating incomeCurrentYearDuration1783182000JPY
Interest income noiPrior1YearDuration1493000JPY
Interest income noiCurrentYearDuration1347000JPY
Dividends income noiPrior1YearDuration214000JPY
Dividends income noiCurrentYearDuration1018000JPY
Rent income noiPrior1YearDuration16562000JPY
Rent income noiCurrentYearDuration39850000JPY
Gain on sales of securities noiPrior1YearDuration30568000JPY
Gain on sales of securities noiCurrentYearDuration-JPY
Equity in earnings of affiliates noiPrior1YearDuration3646000JPY
Equity in earnings of affiliates noiCurrentYearDuration3524000JPY
Subsidy income noi bountyPrior1YearDuration22110000JPY
Subsidy income noi bountyCurrentYearDuration-JPY
Miscellaneous income noiPrior1YearDuration19517000JPY
Miscellaneous income noiCurrentYearDuration14432000JPY
Non operating incomePrior1YearDuration94112000JPY
Non operating incomeCurrentYearDuration60172000JPY
Interest expenses noePrior1YearDuration75418000JPY
Interest expenses noeCurrentYearDuration74472000JPY
Financing expenses noePrior1YearDuration52546000JPY
Financing expenses noeCurrentYearDuration49961000JPY
Loss on valuation of securities noePrior1YearDuration-JPY
Loss on valuation of securities noeCurrentYearDuration20334000JPY
Other noePrior1YearDuration1030000JPY
Other noeCurrentYearDuration1397000JPY

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 2021-05-31pass rounding
balance sheet identityconsolidated 2022-05-31pass rounding
balance sheet identitynon_consolidated 2021-05-31pass rounding
balance sheet identitynon_consolidated 2022-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-05-31pass
statement vs summary · net assetsconsolidated 2021-05-31pass
statement vs summary · net assetsconsolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2020-05-31pass
statement vs summary · net assetsnon_consolidated 2021-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net income attributable to parentconsolidated 2020-06-01/2021-05-31pass
statement vs summary · net income attributable to parentconsolidated 2021-06-01/2022-05-31pass
statement vs summary · operating cash flowconsolidated 2020-06-01/2021-05-31pass
statement vs summary · operating cash flowconsolidated 2021-06-01/2022-05-31pass
statement vs summary · revenueconsolidated 2020-06-01/2021-05-31pass
statement vs summary · revenueconsolidated 2021-06-01/2022-05-31pass
statement vs summary · revenuenon_consolidated 2020-06-01/2021-05-31pass
statement vs summary · revenuenon_consolidated 2021-06-01/2022-05-31pass
statement vs summary · total assetsconsolidated 2021-05-31pass
statement vs summary · total assetsconsolidated 2022-05-31pass
statement vs summary · total assetsnon_consolidated 2021-05-31pass
statement vs summary · total assetsnon_consolidated 2022-05-31pass