Annual report

Period2022-06-01 → 2023-05-31
Filed2023-08-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100XCZJ (2025-12-25).

Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥21.2bn2022-06-01 → 2023-05-31Cons.Net sales
Revenue¥18.9bn2021-06-01 → 2022-05-31Cons.Net sales
Revenue¥17.0bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
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)
Operating income¥2.1bn2022-06-01 → 2023-05-31Cons.Operating income
Operating income¥1.8bn2021-06-01 → 2022-05-31Cons.Operating income
Ordinary income¥2.1bn2022-06-01 → 2023-05-31Cons.Ordinary income
Ordinary income¥1.7bn2021-06-01 → 2022-05-31Cons.Ordinary income
Ordinary income¥1.5bn2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥2.1bn2022-06-01 → 2023-05-31Cons.Income before income taxes
Profit before tax¥1.7bn2021-06-01 → 2022-05-31Cons.Income before income taxes
Net income (owners)¥1.4bn2022-06-01 → 2023-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.1bn2021-06-01 → 2022-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥953m2020-06-01 → 2021-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥1.4bn2022-06-01 → 2023-05-31Cons.Profit loss
Net income¥1.1bn2021-06-01 → 2022-05-31Cons.Profit loss
Total assets¥27.2bnat 2023-05-31Cons.Assets
Total assets¥26.5bnat 2022-05-31Cons.Assets
Total assets¥25.2bnat 2021-05-31dCons.Total assets (5-year summary)
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 liabilities¥16.0bnat 2023-05-31Cons.Liabilities
Total liabilities¥15.9bnat 2022-05-31Cons.Liabilities
Net assets / equity¥11.2bnat 2023-05-31Cons.Net assets
Net assets / equity¥10.6bnat 2022-05-31Cons.Net assets
Net assets / equity¥10.0bnat 2021-05-31dCons.Net assets
Net assets / equity¥9.6bnat 2020-05-31dCons.Net assets (5-year summary)
Net assets / equity¥8.9bnat 2019-05-31dCons.Net assets (5-year summary)
Cash and deposits¥5.9bnat 2023-05-31Cons.Cash and deposits
Cash and deposits¥5.9bnat 2022-05-31Cons.Cash and deposits
Cash & equivalents¥5.9bnat 2023-05-31Cons.Cash and cash equivalents
Cash & equivalents¥5.9bnat 2022-05-31Cons.Cash and cash equivalents
Cash & equivalents¥5.1bnat 2021-05-31dCons.Cash and cash equivalents
Cash & equivalents¥6.0bnat 2020-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥6.4bnat 2019-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.3bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in operating activities
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 → 2021-05-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥379m2022-06-01 → 2023-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥273m2021-06-01 → 2022-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥411m2020-06-01 → 2021-05-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow−¥943m2022-06-01 → 2023-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥563m2021-06-01 → 2022-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥2.0bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥77.012022-06-01 → 2023-05-31Cons.Basic earnings loss per share (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 → 2021-05-31dCons.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)
Net assets per share¥625.72at 2023-05-31Cons.Net assets 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 2021-05-31dCons.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)
Equity ratio40.5%at 2023-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio39.4%at 2022-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio39.0%at 2021-05-31dCons.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)
ROE12.9%2022-06-01 → 2023-05-31Cons.Rate of return on equity (5-year summary)
ROE10.9%2021-06-01 → 2022-05-31Cons.Rate of return on equity (5-year summary)
ROE9.9%2020-06-01 → 2021-05-31dCons.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)
Employees253at 2023-05-31Cons.Number of employees
Employees242at 2022-05-31Cons.Number of employees
Employees251at 2021-05-31dCons.Number of employees
Employees262at 2020-05-31dCons.Number of employees
Employees270at 2019-05-31dCons.Number of employees
Revenue¥17.8bn2022-06-01 → 2023-05-31StandaloneNet sales
Revenue¥15.8bn2021-06-01 → 2022-05-31StandaloneNet sales
Revenue¥14.0bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Revenue¥14.7bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Revenue¥14.1bn2018-06-01 → 2019-05-31dStandaloneNet sales (5-year summary)
Operating income¥1.4bn2022-06-01 → 2023-05-31StandaloneOperating income
Operating income¥1.1bn2021-06-01 → 2022-05-31StandaloneOperating income
Ordinary income¥1.5bn2022-06-01 → 2023-05-31StandaloneOrdinary income
Ordinary income¥1.0bn2021-06-01 → 2022-05-31StandaloneOrdinary income
Ordinary income¥1.4bn2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥1.5bn2022-06-01 → 2023-05-31StandaloneIncome before income taxes
Profit before tax¥1.0bn2021-06-01 → 2022-05-31StandaloneIncome before income taxes
Net income¥979m2022-06-01 → 2023-05-31StandaloneProfit loss
Net income¥687m2021-06-01 → 2022-05-31StandaloneProfit loss
Net income¥1.1bn2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥22.3bnat 2023-05-31StandaloneAssets
Total assets¥21.8bnat 2022-05-31StandaloneAssets
Total assets¥20.8bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total assets¥22.3bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total assets¥21.1bnat 2019-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥14.0bnat 2023-05-31StandaloneLiabilities
Total liabilities¥13.6bnat 2022-05-31StandaloneLiabilities
Net assets / equity¥8.3bnat 2023-05-31StandaloneNet assets
Net assets / equity¥8.1bnat 2022-05-31StandaloneNet assets
Net assets / equity¥7.9bnat 2021-05-31dStandaloneNet assets
Net assets / equity¥7.4bnat 2020-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥7.1bnat 2019-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.7bnat 2023-05-31StandaloneCash and deposits
Cash and deposits¥3.8bnat 2022-05-31StandaloneCash and deposits
EPS (basic)¥54.572022-06-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥38.162021-06-01 → 2022-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.592020-06-01 → 2021-05-31dStandaloneBasic 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)
Dividend per share¥282022-06-01 → 2023-05-31StandaloneDividend paid 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 → 2021-05-31dStandaloneDividend 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)
Net assets per share¥470.68at 2023-05-31StandaloneNet assets 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 2021-05-31dStandaloneNet 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)
Equity ratio37.3%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio37.3%at 2022-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio38.2%at 2021-05-31dStandaloneEquity 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)
ROE11.9%2022-06-01 → 2023-05-31StandaloneRate of return on equity (5-year summary)
ROE8.6%2021-06-01 → 2022-05-31StandaloneRate of return on equity (5-year summary)
ROE14.0%2020-06-01 → 2021-05-31dStandaloneRate 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)
Shares issued18,000,000at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2022-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2021-05-31dStandaloneTotal 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)
Employees146at 2023-05-31StandaloneNumber of employees
Employees142at 2022-05-31StandaloneNumber of employees
Employees148at 2021-05-31dStandaloneNumber of employees
Employees157at 2020-05-31dStandaloneNumber of employees
Employees171at 2019-05-31dStandaloneNumber 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 Itemsreconcilingcapex2022-06-01 → 2023-05-31¥9m
Reconciling Itemsreconcilingdepreciation2022-06-01 → 2023-05-31¥9m
Reconciling Itemsreconcilingsegment assetsat 2023-05-31¥4.8bn
Reconciling Itemsreconcilingsegment profit2022-06-01 → 2023-05-31−¥917m
Real Estate Solutionreportable segmentcapex2022-06-01 → 2023-05-31¥80m
Real Estate Solutionreportable segmentdepreciation2022-06-01 → 2023-05-31¥457m
Real Estate Solutionreportable segmentemployeesat 2023-05-3196 pure
Real Estate Solutionreportable segmentrevenue2022-06-01 → 2023-05-31¥17.7bn
Real Estate Solutionreportable segmentrevenue external2022-06-01 → 2023-05-31¥17.7bn
Real Estate Solutionreportable segmentsegment assetsat 2023-05-31¥20.3bn
Real Estate Solutionreportable segmentsegment profit2022-06-01 → 2023-05-31¥2.7bn
School Life Solutionreportable segmentcapex2022-06-01 → 2023-05-31¥356m
School Life Solutionreportable segmentdepreciation2022-06-01 → 2023-05-31¥206m
School Life Solutionreportable segmentemployeesat 2023-05-31144 pure
School Life Solutionreportable segmentrevenue2022-06-01 → 2023-05-31¥3.5bn
School Life Solutionreportable segmentrevenue external2022-06-01 → 2023-05-31¥3.5bn
School Life Solutionreportable segmentsegment assetsat 2023-05-31¥2.2bn
School Life Solutionreportable segmentsegment profit2022-06-01 → 2023-05-31¥299m
Total Of Reportable Segments And Otherssegment totalcapex2022-06-01 → 2023-05-31¥435m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-06-01 → 2023-05-31¥664m
Total Of Reportable Segments And Otherssegment totalrevenue2022-06-01 → 2023-05-31¥21.2bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-06-01 → 2023-05-31¥21.2bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-05-31¥22.4bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-06-01 → 2023-05-31¥3.0bn
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 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 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
Real Estate Solutionreportable segmentemployeesat 2023-05-3196 pure
School Life Solutionreportable segmentemployeesat 2023-05-3137 pure

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

All source rows · 1,419
ItemContextValueUnit
Capital stockCurrentYearInstant775066000JPY
Capital surplusPrior1YearInstant511183000JPY
Capital surplusCurrentYearInstant511183000JPY
Retained earningsPrior1YearInstant9170228000JPY
Retained earningsCurrentYearInstant10047966000JPY
Treasury stockPrior1YearInstant-17000JPY
Treasury stockCurrentYearInstant-300014000JPY
Shareholders equityPrior1YearInstant10456462000JPY
Shareholders equityCurrentYearInstant11034203000JPY
Valuation difference on available for sale securitiesPrior1YearInstant-3937000JPY
Valuation difference on available for sale securitiesCurrentYearInstant-7087000JPY
Valuation and translation adjustmentsPrior1YearInstant-3937000JPY
Valuation and translation adjustmentsCurrentYearInstant-7087000JPY
Non controlling interestsPrior1YearInstant181948000JPY
Non controlling interestsCurrentYearInstant205987000JPY
Net assetsPrior1YearInstant10634473000JPY
Net assetsCurrentYearInstant11233102000JPY
Liabilities and net assetsPrior1YearInstant26527833000JPY
Liabilities and net assetsCurrentYearInstant27237508000JPY
Net salesPrior1YearDuration18891237000JPY
Net salesCurrentYearDuration21248249000JPY
Cost of salesPrior1YearDuration13556579000JPY
Cost of salesCurrentYearDuration15246945000JPY
Gross profitPrior1YearDuration5334657000JPY
Gross profitCurrentYearDuration6001303000JPY
Selling general and administrative expensesPrior1YearDuration3551475000JPY
Selling general and administrative expensesCurrentYearDuration3919689000JPY
Operating incomePrior1YearDuration1783182000JPY
Operating incomeCurrentYearDuration2081614000JPY
Interest income noiPrior1YearDuration1347000JPY
Interest income noiCurrentYearDuration1223000JPY
Dividends income noiPrior1YearDuration1018000JPY
Dividends income noiCurrentYearDuration2876000JPY
Gain on sales of securities noiPrior1YearDuration-JPY
Gain on sales of securities noiCurrentYearDuration17975000JPY
Equity in earnings of affiliates noiPrior1YearDuration3524000JPY
Equity in earnings of affiliates noiCurrentYearDuration3599000JPY
Rent income noiPrior1YearDuration39850000JPY
Rent income noiCurrentYearDuration39975000JPY
Subsidy income noi bountyPrior1YearDuration-JPY
Subsidy income noi bountyCurrentYearDuration36578000JPY
Miscellaneous income noiPrior1YearDuration14432000JPY
Miscellaneous income noiCurrentYearDuration19269000JPY
Non operating incomePrior1YearDuration60172000JPY
Non operating incomeCurrentYearDuration121498000JPY
Interest expenses noePrior1YearDuration74472000JPY
Interest expenses noeCurrentYearDuration64377000JPY
Financing expenses noePrior1YearDuration49961000JPY
Financing expenses noeCurrentYearDuration49930000JPY
Loss on valuation of securities noePrior1YearDuration20334000JPY

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 2022-05-31pass rounding
balance sheet identityconsolidated 2023-05-31pass
balance sheet identitynon_consolidated 2022-05-31pass rounding
balance sheet identitynon_consolidated 2023-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-05-31pass
statement vs summary · net assetsconsolidated 2022-05-31pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2021-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net income attributable to parentconsolidated 2021-06-01/2022-05-31pass
statement vs summary · net income attributable to parentconsolidated 2022-06-01/2023-05-31pass
statement vs summary · operating cash flowconsolidated 2021-06-01/2022-05-31pass
statement vs summary · operating cash flowconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenueconsolidated 2021-06-01/2022-05-31pass
statement vs summary · revenueconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenuenon_consolidated 2021-06-01/2022-05-31pass
statement vs summary · revenuenon_consolidated 2022-06-01/2023-05-31pass
statement vs summary · total assetsconsolidated 2022-05-31pass
statement vs summary · total assetsconsolidated 2023-05-31pass
statement vs summary · total assetsnon_consolidated 2022-05-31pass
statement vs summary · total assetsnon_consolidated 2023-05-31pass