Annual report

Period2023-06-01 → 2024-05-31
Filed2024-08-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥42.7bn2023-06-01 → 2024-05-31Cons.Net sales
Revenue¥41.2bn2022-06-01 → 2023-05-31Cons.Net sales
Revenue¥36.1bn2021-06-01 → 2022-05-31dCons.Net sales (5-year summary)
Revenue¥41.1bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
Revenue¥37.9bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Operating income¥931m2023-06-01 → 2024-05-31Cons.Operating income
Operating income¥710m2022-06-01 → 2023-05-31Cons.Operating income
Ordinary income¥608m2023-06-01 → 2024-05-31Cons.Ordinary income
Ordinary income¥239m2022-06-01 → 2023-05-31Cons.Ordinary income
Ordinary income¥1.1bn2021-06-01 → 2022-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.9bn2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥758m2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥588m2023-06-01 → 2024-05-31Cons.Income before income taxes
Profit before tax¥238m2022-06-01 → 2023-05-31Cons.Income before income taxes
Net income (owners)¥414m2023-06-01 → 2024-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥101m2022-06-01 → 2023-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥643m2021-06-01 → 2022-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2020-06-01 → 2021-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥522m2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥414m2023-06-01 → 2024-05-31Cons.Profit loss
Net income¥101m2022-06-01 → 2023-05-31Cons.Profit loss
Total assets¥40.7bnat 2024-05-31Cons.Assets
Total assets¥45.6bnat 2023-05-31Cons.Assets
Total assets¥40.9bnat 2022-05-31dCons.Total assets (5-year summary)
Total assets¥36.3bnat 2021-05-31dCons.Total assets (5-year summary)
Total assets¥38.6bnat 2020-05-31dCons.Total assets (5-year summary)
Total liabilities¥28.8bnat 2024-05-31Cons.Liabilities
Total liabilities¥33.9bnat 2023-05-31Cons.Liabilities
Net assets / equity¥11.9bnat 2024-05-31Cons.Net assets
Net assets / equity¥11.8bnat 2023-05-31Cons.Net assets
Net assets / equity¥12.0bnat 2022-05-31dCons.Net assets
Net assets / equity¥11.6bnat 2021-05-31dCons.Net assets (5-year summary)
Net assets / equity¥10.6bnat 2020-05-31dCons.Net assets (5-year summary)
Cash and deposits¥5.0bnat 2024-05-31Cons.Cash and deposits
Cash and deposits¥5.0bnat 2023-05-31Cons.Cash and deposits
Cash & equivalents¥4.7bnat 2024-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2023-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.2bnat 2022-05-31dCons.Cash and cash equivalents
Cash & equivalents¥6.0bnat 2021-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.7bnat 2020-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥8.9bn2023-06-01 → 2024-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥931m2022-06-01 → 2023-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥3.9bn2021-06-01 → 2022-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥10.2bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥971m2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥3.1bn2023-06-01 → 2024-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.9bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥3.2bn2021-06-01 → 2022-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4.5bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.8bn2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥5.8bn2023-06-01 → 2024-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥4.3bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥5.3bn2021-06-01 → 2022-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥4.4bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥493m2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥50.042023-06-01 → 2024-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥11.652022-06-01 → 2023-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥74.552021-06-01 → 2022-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥131.882020-06-01 → 2021-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥60.822019-06-01 → 2020-05-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1,479.04at 2024-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,403.89at 2023-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,381.47at 2022-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,351.77at 2021-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,247.33at 2020-05-31dCons.Net assets per share (5-year summary)
Equity ratio29.1%at 2024-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio25.8%at 2023-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio29.2%at 2022-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio31.9%at 2021-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio27.5%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
ROE3.5%2023-06-01 → 2024-05-31Cons.Rate of return on equity (5-year summary)
ROE0.8%2022-06-01 → 2023-05-31Cons.Rate of return on equity (5-year summary)
ROE5.5%2021-06-01 → 2022-05-31dCons.Rate of return on equity (5-year summary)
ROE10.2%2020-06-01 → 2021-05-31dCons.Rate of return on equity (5-year summary)
ROE4.9%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
Employees319at 2024-05-31Cons.Number of employees
Employees342at 2023-05-31Cons.Number of employees
Employees327at 2022-05-31dCons.Number of employees
Employees325at 2021-05-31dCons.Number of employees
Employees318at 2020-05-31dCons.Number of employees
Revenue¥39.0bn2023-06-01 → 2024-05-31StandaloneNet sales
Revenue¥39.1bn2022-06-01 → 2023-05-31StandaloneNet sales
Revenue¥34.6bn2021-06-01 → 2022-05-31dStandaloneNet sales (5-year summary)
Revenue¥39.7bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Revenue¥36.1bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Operating income¥806m2023-06-01 → 2024-05-31StandaloneOperating income
Operating income¥643m2022-06-01 → 2023-05-31StandaloneOperating income
Ordinary income¥560m2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income¥213m2022-06-01 → 2023-05-31StandaloneOrdinary income
Ordinary income¥1.0bn2021-06-01 → 2022-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.2bn2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥646m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥530m2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Profit before tax¥284m2022-06-01 → 2023-05-31StandaloneIncome before income taxes
Net income¥412m2023-06-01 → 2024-05-31StandaloneProfit loss
Net income¥222m2022-06-01 → 2023-05-31StandaloneProfit loss
Net income¥634m2021-06-01 → 2022-05-31dStandaloneNet income loss (5-year summary)
Net income¥1.1bn2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Net income¥437m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Total assets¥37.3bnat 2024-05-31StandaloneAssets
Total assets¥43.4bnat 2023-05-31StandaloneAssets
Total assets¥39.3bnat 2022-05-31dStandaloneTotal assets (5-year summary)
Total assets¥34.7bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total assets¥37.4bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥26.2bnat 2024-05-31StandaloneLiabilities
Total liabilities¥32.3bnat 2023-05-31StandaloneLiabilities
Net assets / equity¥11.1bnat 2024-05-31StandaloneNet assets
Net assets / equity¥11.1bnat 2023-05-31StandaloneNet assets
Net assets / equity¥11.1bnat 2022-05-31dStandaloneNet assets
Net assets / equity¥10.8bnat 2021-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥9.9bnat 2020-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.0bnat 2024-05-31StandaloneCash and deposits
Cash and deposits¥4.0bnat 2023-05-31StandaloneCash and deposits
EPS (basic)¥49.772023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.632022-06-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥73.472021-06-01 → 2022-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥126.592020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥50.952019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥192023-06-01 → 2024-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥182022-06-01 → 2023-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥262021-06-01 → 2022-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥352020-06-01 → 2021-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥222019-06-01 → 2020-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,391at 2024-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,319.9at 2023-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,286.27at 2022-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,256.68at 2021-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,156.91at 2020-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio29.9%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio25.5%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.3%at 2022-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio31.0%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio26.4%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE3.7%2023-06-01 → 2024-05-31StandaloneRate of return on equity (5-year summary)
ROE2.0%2022-06-01 → 2023-05-31StandaloneRate of return on equity (5-year summary)
ROE5.8%2021-06-01 → 2022-05-31dStandaloneRate of return on equity (5-year summary)
ROE10.5%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
ROE4.4%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,932,100at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2022-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees213at 2024-05-31StandaloneNumber of employees
Employees232at 2023-05-31StandaloneNumber of employees
Employees224at 2022-05-31dStandaloneNumber of employees
Employees234at 2021-05-31dStandaloneNumber of employees
Employees228at 2020-05-31dStandaloneNumber 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 Itemsreconcilingcapex2023-06-01 → 2024-05-31¥847,000
Reconciling Itemsreconcilingdepreciation2023-06-01 → 2024-05-31¥7m
Reconciling Itemsreconcilingsegment assetsat 2024-05-31¥4.7bn
Reconciling Itemsreconcilingsegment profit2023-06-01 → 2024-05-31−¥843m
Renovation Business Fieldreportable segmentcapex2023-06-01 → 2024-05-31¥46m
Renovation Business Fieldreportable segmentdepreciation2023-06-01 → 2024-05-31¥79m
Renovation Business Fieldreportable segmentemployeesat 2024-05-31244 pure
Renovation Business Fieldreportable segmentrevenue2023-06-01 → 2024-05-31¥34.8bn
Renovation Business Fieldreportable segmentrevenue external2023-06-01 → 2024-05-31¥34.8bn
Renovation Business Fieldreportable segmentsegment assetsat 2024-05-31¥15.6bn
Renovation Business Fieldreportable segmentsegment profit2023-06-01 → 2024-05-31¥551m
Solution Business Fieldreportable segmentcapex2023-06-01 → 2024-05-31¥2.7bn
Solution Business Fieldreportable segmentdepreciation2023-06-01 → 2024-05-31¥201m
Solution Business Fieldreportable segmentemployeesat 2024-05-3141 pure
Solution Business Fieldreportable segmentrevenue2023-06-01 → 2024-05-31¥7.9bn
Solution Business Fieldreportable segmentrevenue external2023-06-01 → 2024-05-31¥7.9bn
Solution Business Fieldreportable segmentsegment assetsat 2024-05-31¥20.4bn
Solution Business Fieldreportable segmentsegment profit2023-06-01 → 2024-05-31¥1.2bn
—segment totalcapex2023-06-01 → 2024-05-31¥2.8bn
—segment totaldepreciation2023-06-01 → 2024-05-31¥280m
—segment totalrevenue2023-06-01 → 2024-05-31¥42.7bn
—segment totalrevenue external2023-06-01 → 2024-05-31¥42.7bn
—segment totalsegment assetsat 2024-05-31¥36.0bn
—segment totalsegment profit2023-06-01 → 2024-05-31¥1.8bn
Reconciling Itemsreconcilingcapex2022-06-01 → 2023-05-31¥12m
Reconciling Itemsreconcilingdepreciation2022-06-01 → 2023-05-31¥6m
Reconciling Itemsreconcilingsegment assetsat 2023-05-31¥4.8bn
Reconciling Itemsreconcilingsegment profit2022-06-01 → 2023-05-31−¥947m
Renovation Business Fieldreportable segmentcapex2022-06-01 → 2023-05-31¥190m
Renovation Business Fieldreportable segmentdepreciation2022-06-01 → 2023-05-31¥38m
Renovation Business Fieldreportable segmentrevenue2022-06-01 → 2023-05-31¥32.5bn
Renovation Business Fieldreportable segmentrevenue external2022-06-01 → 2023-05-31¥32.5bn
Renovation Business Fieldreportable segmentsegment assetsat 2023-05-31¥21.5bn
Renovation Business Fieldreportable segmentsegment profit2022-06-01 → 2023-05-31¥750m
Solution Business Fieldreportable segmentcapex2022-06-01 → 2023-05-31¥2.5bn
Solution Business Fieldreportable segmentdepreciation2022-06-01 → 2023-05-31¥248m
Solution Business Fieldreportable segmentrevenue2022-06-01 → 2023-05-31¥8.7bn
Solution Business Fieldreportable segmentrevenue external2022-06-01 → 2023-05-31¥8.7bn
Solution Business Fieldreportable segmentsegment assetsat 2023-05-31¥19.4bn
Solution Business Fieldreportable segmentsegment profit2022-06-01 → 2023-05-31¥907m
—segment totalcapex2022-06-01 → 2023-05-31¥2.7bn
—segment totaldepreciation2022-06-01 → 2023-05-31¥285m
—segment totalrevenue2022-06-01 → 2023-05-31¥41.2bn
—segment totalrevenue external2022-06-01 → 2023-05-31¥41.2bn
—segment totalsegment assetsat 2023-05-31¥40.9bn
—segment totalsegment profit2022-06-01 → 2023-05-31¥1.7bn
Renovation Business Fieldreportable segmentemployeesat 2024-05-31144 pure
Solution Business Fieldreportable segmentemployeesat 2024-05-3135 pure

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

All source rows · 1,539
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)太陽有限責任監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)鶴見 寛
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)島津 慎一郎
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)販売用不動産の評価
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)注記事項(重要な会計上の見積り)「1.販売用不動産の評価」
Reference2 kam consolidatedFilingDateInstant_Row1MemberText · Plus
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)太陽有限責任監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)鶴見 寛
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)島津 慎一郎
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)販売用不動産の評価
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration37863347000JPY
Net sales (5-year summary)Prior3YearDuration41074272000JPY
Net sales (5-year summary)Prior2YearDuration36139887000JPY
Net sales (5-year summary)Prior1YearDuration41236815000JPY
Net sales (5-year summary)CurrentYearDuration42702249000JPY
Ordinary income loss (5-year summary)Prior4YearDuration757536000JPY
Ordinary income loss (5-year summary)Prior3YearDuration1926358000JPY
Ordinary income loss (5-year summary)Prior2YearDuration1061437000JPY
Ordinary income loss (5-year summary)Prior1YearDuration239355000JPY
Ordinary income loss (5-year summary)CurrentYearDuration607787000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration522117000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration1127834000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration643447000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration100782000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration414164000JPY
Comprehensive income (5-year summary)Prior4YearDuration517917000JPY
Comprehensive income (5-year summary)Prior3YearDuration1126611000JPY
Comprehensive income (5-year summary)Prior2YearDuration621185000JPY
Comprehensive income (5-year summary)Prior1YearDuration148315000JPY
Comprehensive income (5-year summary)CurrentYearDuration441093000JPY
Net assets (5-year summary)Prior4YearInstant10635717000JPY
Net assets (5-year summary)Prior3YearInstant11586387000JPY
Net assets (5-year summary)Prior2YearInstant11978911000JPY
Net assets (5-year summary)Prior1YearInstant11774467000JPY
Net assets (5-year summary)CurrentYearInstant11872649000JPY
Total assets (5-year summary)Prior4YearInstant38596734000JPY

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 2023-05-31pass
balance sheet identityconsolidated 2024-05-31pass
balance sheet identitynon_consolidated 2023-05-31pass
balance sheet identitynon_consolidated 2024-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-05-31pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net income attributable to parentconsolidated 2022-06-01/2023-05-31pass
statement vs summary · net income attributable to parentconsolidated 2023-06-01/2024-05-31pass
statement vs summary · operating cash flowconsolidated 2022-06-01/2023-05-31pass
statement vs summary · operating cash flowconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenueconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenueconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenuenon_consolidated 2022-06-01/2023-05-31pass
statement vs summary · revenuenon_consolidated 2023-06-01/2024-05-31pass
statement vs summary · total assetsconsolidated 2023-05-31pass
statement vs summary · total assetsconsolidated 2024-05-31pass
statement vs summary · total assetsnon_consolidated 2023-05-31pass
statement vs summary · total assetsnon_consolidated 2024-05-31pass