Annual report

Period2024-06-01 → 2025-05-31
Filed2025-12-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100WKTA. Amended by S100XD2Z (2025-12-25).

Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥22.3bn2024-06-01 → 2025-05-31Cons.Net sales
Revenue¥20.8bn2023-06-01 → 2024-05-31Cons.Net sales
Revenue¥21.2bn2022-06-01 → 2023-05-31vCons.Net sales (5-year summary)
Revenue¥18.9bn2021-06-01 → 2022-05-31vCons.Net sales (5-year summary)
Revenue¥17.0bn2020-06-01 → 2021-05-31vCons.Net sales (5-year summary)
Operating income¥2.5bn2024-06-01 → 2025-05-31Cons.Operating income
Operating income¥2.3bn2023-06-01 → 2024-05-31Cons.Operating income
Ordinary income¥2.4bn2024-06-01 → 2025-05-31Cons.Ordinary income
Ordinary income¥2.2bn2023-06-01 → 2024-05-31Cons.Ordinary income
Ordinary income¥2.1bn2022-06-01 → 2023-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.7bn2021-06-01 → 2022-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.5bn2020-06-01 → 2021-05-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥2.4bn2024-06-01 → 2025-05-31Cons.Income before income taxes
Profit before tax¥2.2bn2023-06-01 → 2024-05-31Cons.Income before income taxes
Net income (owners)¥1.6bn2024-06-01 → 2025-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.5bn2023-06-01 → 2024-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.4bn2022-06-01 → 2023-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2021-06-01 → 2022-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥953m2020-06-01 → 2021-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.6bn2024-06-01 → 2025-05-31Cons.Profit loss
Net income¥1.5bn2023-06-01 → 2024-05-31Cons.Profit loss
Total assets¥30.9bnat 2025-05-31Cons.Assets
Total assets¥28.8bnat 2024-05-31Cons.Assets
Total assets¥27.2bnat 2023-05-31vCons.Total assets (5-year summary)
Total assets¥26.5bnat 2022-05-31vCons.Total assets (5-year summary)
Total assets¥25.2bnat 2021-05-31vCons.Total assets (5-year summary)
Total liabilities¥17.5bnat 2025-05-31Cons.Liabilities
Total liabilities¥16.6bnat 2024-05-31Cons.Liabilities
Net assets / equity¥13.3bnat 2025-05-31Cons.Net assets
Net assets / equity¥12.3bnat 2024-05-31Cons.Net assets
Net assets / equity¥11.2bnat 2023-05-31vCons.Net assets
Net assets / equity¥10.6bnat 2022-05-31vCons.Net assets (5-year summary)
Net assets / equity¥10.0bnat 2021-05-31vCons.Net assets (5-year summary)
Cash and deposits¥8.3bnat 2025-05-31Cons.Cash and deposits
Cash and deposits¥6.8bnat 2024-05-31Cons.Cash and deposits
Cash & equivalents¥8.3bnat 2025-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.8bnat 2024-05-31Cons.Cash and cash equivalents
Cash & equivalents¥5.9bnat 2023-05-31vCons.Cash and cash equivalents
Cash & equivalents¥5.9bnat 2022-05-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥5.1bnat 2021-05-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥2.4bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.4bn2023-06-01 → 2024-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.3bn2022-06-01 → 2023-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.6bn2021-06-01 → 2022-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.6bn2020-06-01 → 2021-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.0bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥610m2023-06-01 → 2024-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥379m2022-06-01 → 2023-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥273m2021-06-01 → 2022-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥411m2020-06-01 → 2021-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥70m2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥105m2023-06-01 → 2024-05-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥943m2022-06-01 → 2023-05-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥563m2021-06-01 → 2022-05-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥2.0bn2020-06-01 → 2021-05-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥90.762024-06-01 → 2025-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥84.212023-06-01 → 2024-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥77.012022-06-01 → 2023-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥61.442021-06-01 → 2022-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥52.912020-06-01 → 2021-05-31vCons.Basic earnings loss per share (5-year summary)
Net assets per share¥743.82at 2025-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥682.79at 2024-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥625.72at 2023-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥580.69at 2022-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥547.46at 2021-05-31vCons.Net assets per share (5-year summary)
Equity ratio42.4%at 2025-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio41.8%at 2024-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio40.5%at 2023-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio39.4%at 2022-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio39.0%at 2021-05-31vCons.Equity to asset ratio (5-year summary)
ROE12.7%2024-06-01 → 2025-05-31Cons.Rate of return on equity (5-year summary)
ROE12.9%2023-06-01 → 2024-05-31Cons.Rate of return on equity (5-year summary)
ROE12.9%2022-06-01 → 2023-05-31vCons.Rate of return on equity (5-year summary)
ROE10.9%2021-06-01 → 2022-05-31vCons.Rate of return on equity (5-year summary)
ROE9.9%2020-06-01 → 2021-05-31vCons.Rate of return on equity (5-year summary)
Employees258at 2025-05-31Cons.Number of employees
Employees261at 2024-05-31Cons.Number of employees
Employees253at 2023-05-31vCons.Number of employees
Employees242at 2022-05-31vCons.Number of employees
Employees251at 2021-05-31vCons.Number of employees
Revenue¥18.4bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥17.1bn2023-06-01 → 2024-05-31StandaloneNet sales
Revenue¥17.8bn2022-06-01 → 2023-05-31vStandaloneNet sales (5-year summary)
Revenue¥15.8bn2021-06-01 → 2022-05-31vStandaloneNet sales (5-year summary)
Revenue¥14.0bn2020-06-01 → 2021-05-31vStandaloneNet sales (5-year summary)
Operating income¥1.9bn2024-06-01 → 2025-05-31StandaloneOperating income
Operating income¥1.6bn2023-06-01 → 2024-05-31StandaloneOperating income
Ordinary income¥1.8bn2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥1.6bn2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income¥1.5bn2022-06-01 → 2023-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.0bn2021-06-01 → 2022-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.4bn2020-06-01 → 2021-05-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.8bn2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Profit before tax¥1.6bn2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Net income¥1.2bn2024-06-01 → 2025-05-31StandaloneProfit loss
Net income¥1.1bn2023-06-01 → 2024-05-31StandaloneProfit loss
Net income¥979m2022-06-01 → 2023-05-31vStandaloneNet income loss (5-year summary)
Net income¥687m2021-06-01 → 2022-05-31vStandaloneNet income loss (5-year summary)
Net income¥1.1bn2020-06-01 → 2021-05-31vStandaloneNet income loss (5-year summary)
Total assets¥25.5bnat 2025-05-31StandaloneAssets
Total assets¥23.6bnat 2024-05-31StandaloneAssets
Total assets¥22.3bnat 2023-05-31vStandaloneTotal assets (5-year summary)
Total assets¥21.8bnat 2022-05-31vStandaloneTotal assets (5-year summary)
Total assets¥20.8bnat 2021-05-31vStandaloneTotal assets (5-year summary)
Total liabilities¥15.9bnat 2025-05-31StandaloneLiabilities
Total liabilities¥14.7bnat 2024-05-31StandaloneLiabilities
Net assets / equity¥9.6bnat 2025-05-31StandaloneNet assets
Net assets / equity¥8.9bnat 2024-05-31StandaloneNet assets
Net assets / equity¥8.3bnat 2023-05-31vStandaloneNet assets
Net assets / equity¥8.1bnat 2022-05-31vStandaloneNet assets (5-year summary)
Net assets / equity¥7.9bnat 2021-05-31vStandaloneNet assets (5-year summary)
Cash and deposits¥5.5bnat 2025-05-31StandaloneCash and deposits
Cash and deposits¥4.3bnat 2024-05-31StandaloneCash and deposits
EPS (basic)¥70.562024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥62.022023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.572022-06-01 → 2023-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥38.162021-06-01 → 2022-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.592020-06-01 → 2021-05-31vStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥322024-06-01 → 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¥282022-06-01 → 2023-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥282021-06-01 → 2022-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥282020-06-01 → 2021-05-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥546.38at 2025-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥505.55at 2024-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥470.68at 2023-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥451.26at 2022-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥441.31at 2021-05-31vStandaloneNet assets per share (5-year summary)
Equity ratio37.8%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio37.7%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio37.3%at 2023-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio37.3%at 2022-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio38.2%at 2021-05-31vStandaloneEquity to asset ratio (5-year summary)
ROE13.4%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE12.7%2023-06-01 → 2024-05-31StandaloneRate of return on equity (5-year summary)
ROE11.9%2022-06-01 → 2023-05-31vStandaloneRate of return on equity (5-year summary)
ROE8.6%2021-06-01 → 2022-05-31vStandaloneRate of return on equity (5-year summary)
ROE14.0%2020-06-01 → 2021-05-31vStandaloneRate of return on equity (5-year summary)
Shares issued18,000,000at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2023-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2022-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued18,000,000at 2021-05-31vStandaloneTotal number of issued shares (5-year summary)
Employees150at 2025-05-31StandaloneNumber of employees
Employees151at 2024-05-31StandaloneNumber of employees
Employees146at 2023-05-31vStandaloneNumber of employees
Employees142at 2022-05-31vStandaloneNumber of employees
Employees148at 2021-05-31vStandaloneNumber 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 Itemsreconcilingcapex2024-06-01 → 2025-05-31¥3m
Reconciling Itemsreconcilingdepreciation2024-06-01 → 2025-05-31¥14m
Reconciling Itemsreconcilingsegment assetsat 2025-05-31¥6.5bn
Reconciling Itemsreconcilingsegment profit2024-06-01 → 2025-05-31−¥946m
Real Estate Solutionreportable segmentcapex2024-06-01 → 2025-05-31¥757m
Real Estate Solutionreportable segmentdepreciation2024-06-01 → 2025-05-31¥518m
Real Estate Solutionreportable segmentemployeesat 2025-05-3194 pure
Real Estate Solutionreportable segmentrevenue2024-06-01 → 2025-05-31¥17.8bn
Real Estate Solutionreportable segmentrevenue external2024-06-01 → 2025-05-31¥17.8bn
Real Estate Solutionreportable segmentsegment assetsat 2025-05-31¥21.8bn
Real Estate Solutionreportable segmentsegment profit2024-06-01 → 2025-05-31¥3.1bn
School Life Solutionreportable segmentcapex2024-06-01 → 2025-05-31¥227m
School Life Solutionreportable segmentdepreciation2024-06-01 → 2025-05-31¥277m
School Life Solutionreportable segmentemployeesat 2025-05-31150 pure
School Life Solutionreportable segmentrevenue2024-06-01 → 2025-05-31¥4.4bn
School Life Solutionreportable segmentrevenue external2024-06-01 → 2025-05-31¥4.4bn
School Life Solutionreportable segmentsegment assetsat 2025-05-31¥2.5bn
School Life Solutionreportable segmentsegment profit2024-06-01 → 2025-05-31¥321m
Total Of Reportable Segments And Otherssegment totalcapex2024-06-01 → 2025-05-31¥984m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-06-01 → 2025-05-31¥795m
Total Of Reportable Segments And Otherssegment totalrevenue2024-06-01 → 2025-05-31¥22.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-06-01 → 2025-05-31¥22.3bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-05-31¥24.4bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-06-01 → 2025-05-31¥3.5bn
Reconciling Itemsreconcilingcapex2023-06-01 → 2024-05-31¥23m
Reconciling Itemsreconcilingdepreciation2023-06-01 → 2024-05-31¥12m
Reconciling Itemsreconcilingsegment assetsat 2024-05-31¥5.4bn
Reconciling Itemsreconcilingsegment profit2023-06-01 → 2024-05-31−¥949m
Real Estate Solutionreportable segmentcapex2023-06-01 → 2024-05-31¥334m
Real Estate Solutionreportable segmentdepreciation2023-06-01 → 2024-05-31¥485m
Real Estate Solutionreportable segmentrevenue2023-06-01 → 2024-05-31¥16.7bn
Real Estate Solutionreportable segmentrevenue external2023-06-01 → 2024-05-31¥16.7bn
Real Estate Solutionreportable segmentsegment assetsat 2024-05-31¥21.1bn
Real Estate Solutionreportable segmentsegment profit2023-06-01 → 2024-05-31¥2.8bn
School Life Solutionreportable segmentcapex2023-06-01 → 2024-05-31¥320m
School Life Solutionreportable segmentdepreciation2023-06-01 → 2024-05-31¥239m
School Life Solutionreportable segmentrevenue2023-06-01 → 2024-05-31¥4.1bn
School Life Solutionreportable segmentrevenue external2023-06-01 → 2024-05-31¥4.1bn
School Life Solutionreportable segmentsegment assetsat 2024-05-31¥2.3bn
School Life Solutionreportable segmentsegment profit2023-06-01 → 2024-05-31¥401m
Total Of Reportable Segments And Otherssegment totalcapex2023-06-01 → 2024-05-31¥654m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-06-01 → 2024-05-31¥724m
Total Of Reportable Segments And Otherssegment totalrevenue2023-06-01 → 2024-05-31¥20.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-06-01 → 2024-05-31¥20.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-05-31¥23.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-06-01 → 2024-05-31¥3.2bn
Real Estate Solutionreportable segmentemployeesat 2025-05-3194 pure
School Life Solutionreportable segmentemployeesat 2025-05-3142 pure

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

All source rows · 1,416
ItemContextValueUnit
Noncurrent liabilitiesPrior1YearInstant9857080000JPY
Noncurrent liabilitiesCurrentYearInstant12225451000JPY
LiabilitiesPrior1YearInstant16560768000JPY
LiabilitiesCurrentYearInstant17545038000JPY
Capital stockPrior1YearInstant775066000JPY
Capital stockCurrentYearInstant775066000JPY
Capital surplusPrior1YearInstant511183000JPY
Capital surplusCurrentYearInstant511183000JPY
Retained earningsPrior1YearInstant11038610000JPY
Retained earningsCurrentYearInstant12091829000JPY
Treasury stockPrior1YearInstant-300014000JPY
Treasury stockCurrentYearInstant-300014000JPY
Shareholders equityPrior1YearInstant12024846000JPY
Shareholders equityCurrentYearInstant13078066000JPY
Valuation difference on available for sale securitiesPrior1YearInstant7970000JPY
Valuation difference on available for sale securitiesCurrentYearInstant30236000JPY
Valuation and translation adjustmentsPrior1YearInstant7970000JPY
Valuation and translation adjustmentsCurrentYearInstant30236000JPY
Non controlling interestsPrior1YearInstant227518000JPY
Non controlling interestsCurrentYearInstant241472000JPY
Net assetsPrior1YearInstant12260335000JPY
Net assetsCurrentYearInstant13349774000JPY
Liabilities and net assetsPrior1YearInstant28821104000JPY
Liabilities and net assetsCurrentYearInstant30894812000JPY
Net salesPrior1YearDuration20772217000JPY
Net salesCurrentYearDuration22255059000JPY
Cost of salesPrior1YearDuration14420638000JPY
Cost of salesCurrentYearDuration15465492000JPY
Gross profitPrior1YearDuration6351579000JPY
Gross profitCurrentYearDuration6789567000JPY
Selling general and administrative expensesPrior1YearDuration4059568000JPY
Selling general and administrative expensesCurrentYearDuration4269498000JPY
Operating incomePrior1YearDuration2292011000JPY
Operating incomeCurrentYearDuration2520068000JPY
Interest income noiPrior1YearDuration1112000JPY
Interest income noiCurrentYearDuration5645000JPY
Dividends income noiPrior1YearDuration2993000JPY
Dividends income noiCurrentYearDuration3088000JPY
Gain on sales of investment securities noiPrior1YearDuration3926000JPY
Gain on sales of investment securities noiCurrentYearDuration-JPY
Equity in earnings of affiliates noiPrior1YearDuration4264000JPY
Equity in earnings of affiliates noiCurrentYearDuration4321000JPY
Rent income noiPrior1YearDuration12670000JPY
Rent income noiCurrentYearDuration3092000JPY
Subsidy income noi bountyPrior1YearDuration10796000JPY
Subsidy income noi bountyCurrentYearDuration4115000JPY
Gain on adjustment of account payable noiPrior1YearDuration34000JPY
Gain on adjustment of account payable noiCurrentYearDuration9964000JPY
Miscellaneous income noiPrior1YearDuration19841000JPY
Miscellaneous income noiCurrentYearDuration16735000JPY

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 2024-05-31pass rounding
balance sheet identityconsolidated 2025-05-31pass
balance sheet identitynon_consolidated 2024-05-31pass rounding
balance sheet identitynon_consolidated 2025-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsconsolidated 2025-05-31pass
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 · net income attributable to parentconsolidated 2023-06-01/2024-05-31pass
statement vs summary · net income attributable to parentconsolidated 2024-06-01/2025-05-31pass
statement vs summary · operating cash flowconsolidated 2023-06-01/2024-05-31pass
statement vs summary · operating cash flowconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenueconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenueconsolidated 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 assetsconsolidated 2024-05-31pass
statement vs summary · total assetsconsolidated 2025-05-31pass
statement vs summary · total assetsnon_consolidated 2024-05-31pass
statement vs summary · total assetsnon_consolidated 2025-05-31pass