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
Deferred tax assetsPrior1YearInstant445782000JPY
Deferred tax assetsCurrentYearInstant477149000JPY
Guarantee deposits ioaPrior1YearInstant1427166000JPY
Guarantee deposits ioaCurrentYearInstant1494740000JPY
Other ioaPrior1YearInstant646705000JPY
Other ioaCurrentYearInstant615145000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-515000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-230000JPY
Investments and other assetsPrior1YearInstant2724477000JPY
Investments and other assetsCurrentYearInstant2781214000JPY
Noncurrent assetsPrior1YearInstant7800490000JPY
Noncurrent assetsCurrentYearInstant7711080000JPY
AssetsPrior1YearInstant25248949000JPY
AssetsCurrentYearInstant26527833000JPY
Notes and accounts payable tradePrior1YearInstant322677000JPY
Notes and accounts payable tradeCurrentYearInstant329168000JPY
Short term loans payablePrior1YearInstant600000000JPY
Short term loans payableCurrentYearInstant1900000000JPY
Current portion of long term loans payablePrior1YearInstant1095656000JPY
Current portion of long term loans payableCurrentYearInstant1552296000JPY
Lease obligations clPrior1YearInstant49278000JPY
Lease obligations clCurrentYearInstant50082000JPY
Accounts payable otherPrior1YearInstant193901000JPY
Accounts payable otherCurrentYearInstant160030000JPY
Income taxes payablePrior1YearInstant125979000JPY
Income taxes payableCurrentYearInstant424125000JPY
Provision for bonusesPrior1YearInstant176300000JPY
Provision for bonusesCurrentYearInstant225000000JPY
Other clPrior1YearInstant934197000JPY
Other clCurrentYearInstant1214756000JPY
Current liabilitiesPrior1YearInstant3497989000JPY
Current liabilitiesCurrentYearInstant5855460000JPY
Long term loans payablePrior1YearInstant9951783000JPY
Long term loans payableCurrentYearInstant8184487000JPY
Lease obligations nclPrior1YearInstant414893000JPY
Lease obligations nclCurrentYearInstant364810000JPY
Provision for directors retirement benefitsPrior1YearInstant260560000JPY
Provision for directors retirement benefitsCurrentYearInstant270560000JPY
Asset retirement obligations nclPrior1YearInstant67108000JPY
Asset retirement obligations nclCurrentYearInstant67884000JPY
Long term lease depositedPrior1YearInstant1042626000JPY
Long term lease depositedCurrentYearInstant1150158000JPY
Noncurrent liabilitiesPrior1YearInstant11736970000JPY
Noncurrent liabilitiesCurrentYearInstant10037899000JPY
LiabilitiesPrior1YearInstant15234960000JPY
LiabilitiesCurrentYearInstant15893359000JPY
Capital stockPrior1YearInstant775066000JPY
Capital stockCurrentYearInstant775066000JPY
Capital surplusPrior1YearInstant511183000JPY
Capital surplusCurrentYearInstant511183000JPY

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