Annual report

Period2024-06-01 → 2025-05-31
Filed2025-08-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥44.8bn2024-06-01 → 2025-05-31Cons.Net sales
Revenue¥42.7bn2023-06-01 → 2024-05-31Cons.Net sales
Revenue¥41.2bn2022-06-01 → 2023-05-31vCons.Net sales (5-year summary)
Revenue¥36.1bn2021-06-01 → 2022-05-31vCons.Net sales (5-year summary)
Revenue¥41.1bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
Operating income¥2.4bn2024-06-01 → 2025-05-31Cons.Operating income
Operating income¥931m2023-06-01 → 2024-05-31Cons.Operating income
Ordinary income¥2.2bn2024-06-01 → 2025-05-31Cons.Ordinary income
Ordinary income¥608m2023-06-01 → 2024-05-31Cons.Ordinary income
Ordinary income¥239m2022-06-01 → 2023-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.1bn2021-06-01 → 2022-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.9bn2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥2.4bn2024-06-01 → 2025-05-31Cons.Income before income taxes
Profit before tax¥588m2023-06-01 → 2024-05-31Cons.Income before income taxes
Net income (owners)¥1.7bn2024-06-01 → 2025-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥414m2023-06-01 → 2024-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥101m2022-06-01 → 2023-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥643m2021-06-01 → 2022-05-31vCons.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¥1.7bn2024-06-01 → 2025-05-31Cons.Profit loss
Net income¥414m2023-06-01 → 2024-05-31Cons.Profit loss
Total assets¥52.7bnat 2025-05-31Cons.Assets
Total assets¥40.7bnat 2024-05-31Cons.Assets
Total assets¥45.6bnat 2023-05-31vCons.Total assets (5-year summary)
Total assets¥40.9bnat 2022-05-31vCons.Total assets (5-year summary)
Total assets¥36.3bnat 2021-05-31dCons.Total assets (5-year summary)
Total liabilities¥39.0bnat 2025-05-31Cons.Liabilities
Total liabilities¥28.8bnat 2024-05-31Cons.Liabilities
Net assets / equity¥13.6bnat 2025-05-31Cons.Net assets
Net assets / equity¥11.9bnat 2024-05-31Cons.Net assets
Net assets / equity¥11.8bnat 2023-05-31vCons.Net assets
Net assets / equity¥12.0bnat 2022-05-31vCons.Net assets (5-year summary)
Net assets / equity¥11.6bnat 2021-05-31dCons.Net assets (5-year summary)
Cash and deposits¥5.5bnat 2025-05-31Cons.Cash and deposits
Cash and deposits¥5.0bnat 2024-05-31Cons.Cash and deposits
Cash & equivalents¥5.2bnat 2025-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2024-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2023-05-31vCons.Cash and cash equivalents
Cash & equivalents¥4.2bnat 2022-05-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥6.0bnat 2021-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥5.9bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥8.9bn2023-06-01 → 2024-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥931m2022-06-01 → 2023-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥3.9bn2021-06-01 → 2022-05-31vCons.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)
Investing cash flow−¥2.9bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in investment activities
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 → 2023-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥3.2bn2021-06-01 → 2022-05-31vCons.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)
Financing cash flow¥9.4bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities
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 → 2023-05-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥5.3bn2021-06-01 → 2022-05-31vCons.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)
EPS (basic)¥206.542024-06-01 → 2025-05-31Cons.Basic earnings loss per share (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 → 2023-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥74.552021-06-01 → 2022-05-31vCons.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)
Net assets per share¥1,650.38at 2025-05-31Cons.Net assets 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 2023-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥1,381.47at 2022-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥1,351.77at 2021-05-31dCons.Net assets per share (5-year summary)
Equity ratio25.4%at 2025-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio29.1%at 2024-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio25.8%at 2023-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio29.2%at 2022-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio31.9%at 2021-05-31dCons.Equity to asset ratio (5-year summary)
ROE13.2%2024-06-01 → 2025-05-31Cons.Rate of return on equity (5-year summary)
ROE3.5%2023-06-01 → 2024-05-31Cons.Rate of return on equity (5-year summary)
ROE0.8%2022-06-01 → 2023-05-31vCons.Rate of return on equity (5-year summary)
ROE5.5%2021-06-01 → 2022-05-31vCons.Rate of return on equity (5-year summary)
ROE10.2%2020-06-01 → 2021-05-31dCons.Rate of return on equity (5-year summary)
Employees311at 2025-05-31Cons.Number of employees
Employees319at 2024-05-31Cons.Number of employees
Employees342at 2023-05-31vCons.Number of employees
Employees327at 2022-05-31vCons.Number of employees
Employees325at 2021-05-31dCons.Number of employees
Revenue¥38.6bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥39.0bn2023-06-01 → 2024-05-31StandaloneNet sales
Revenue¥39.1bn2022-06-01 → 2023-05-31vStandaloneNet sales (5-year summary)
Revenue¥34.6bn2021-06-01 → 2022-05-31vStandaloneNet sales (5-year summary)
Revenue¥39.7bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Operating income¥1.8bn2024-06-01 → 2025-05-31StandaloneOperating income
Operating income¥806m2023-06-01 → 2024-05-31StandaloneOperating income
Ordinary income¥1.7bn2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥560m2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income¥213m2022-06-01 → 2023-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.0bn2021-06-01 → 2022-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.2bn2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.9bn2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Profit before tax¥530m2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Net income¥1.3bn2024-06-01 → 2025-05-31StandaloneProfit loss
Net income¥412m2023-06-01 → 2024-05-31StandaloneProfit loss
Net income¥222m2022-06-01 → 2023-05-31vStandaloneNet income loss (5-year summary)
Net income¥634m2021-06-01 → 2022-05-31vStandaloneNet income loss (5-year summary)
Net income¥1.1bn2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Total assets¥46.9bnat 2025-05-31StandaloneAssets
Total assets¥37.3bnat 2024-05-31StandaloneAssets
Total assets¥43.4bnat 2023-05-31vStandaloneTotal assets (5-year summary)
Total assets¥39.3bnat 2022-05-31vStandaloneTotal assets (5-year summary)
Total assets¥34.7bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥34.6bnat 2025-05-31StandaloneLiabilities
Total liabilities¥26.2bnat 2024-05-31StandaloneLiabilities
Net assets / equity¥12.3bnat 2025-05-31StandaloneNet assets
Net assets / equity¥11.1bnat 2024-05-31StandaloneNet assets
Net assets / equity¥11.1bnat 2023-05-31vStandaloneNet assets
Net assets / equity¥11.1bnat 2022-05-31vStandaloneNet assets (5-year summary)
Net assets / equity¥10.8bnat 2021-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.9bnat 2025-05-31StandaloneCash and deposits
Cash and deposits¥4.0bnat 2024-05-31StandaloneCash and deposits
EPS (basic)¥159.682024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥49.772023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.632022-06-01 → 2023-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥73.472021-06-01 → 2022-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥126.592020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥462024-06-01 → 2025-05-31StandaloneDividend paid 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 → 2023-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥262021-06-01 → 2022-05-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥352020-06-01 → 2021-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,516.52at 2025-05-31StandaloneNet assets 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 2023-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,286.27at 2022-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥1,256.68at 2021-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio26.2%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio29.9%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio25.5%at 2023-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio28.3%at 2022-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio31.0%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE11.0%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE3.7%2023-06-01 → 2024-05-31StandaloneRate of return on equity (5-year summary)
ROE2.0%2022-06-01 → 2023-05-31vStandaloneRate of return on equity (5-year summary)
ROE5.8%2021-06-01 → 2022-05-31vStandaloneRate of return on equity (5-year summary)
ROE10.5%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,932,100at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2023-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2022-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees195at 2025-05-31StandaloneNumber of employees
Employees213at 2024-05-31StandaloneNumber of employees
Employees232at 2023-05-31vStandaloneNumber of employees
Employees224at 2022-05-31vStandaloneNumber of employees
Employees234at 2021-05-31dStandaloneNumber 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 Itemsreconcilingcapex2024-06-01 → 2025-05-31¥20m
Reconciling Itemsreconcilingdepreciation2024-06-01 → 2025-05-31¥8m
Reconciling Itemsreconcilingsegment assetsat 2025-05-31¥4.8bn
Reconciling Itemsreconcilingsegment profit2024-06-01 → 2025-05-31−¥920m
Renovation Business Fieldreportable segmentcapex2024-06-01 → 2025-05-31¥83m
Renovation Business Fieldreportable segmentdepreciation2024-06-01 → 2025-05-31¥53m
Renovation Business Fieldreportable segmentemployeesat 2025-05-31239 pure
Renovation Business Fieldreportable segmentrevenue2024-06-01 → 2025-05-31¥35.1bn
Renovation Business Fieldreportable segmentrevenue external2024-06-01 → 2025-05-31¥35.1bn
Renovation Business Fieldreportable segmentsegment assetsat 2025-05-31¥21.5bn
Renovation Business Fieldreportable segmentsegment profit2024-06-01 → 2025-05-31¥1.1bn
Solution Business Fieldreportable segmentcapex2024-06-01 → 2025-05-31¥2.8bn
Solution Business Fieldreportable segmentdepreciation2024-06-01 → 2025-05-31¥236m
Solution Business Fieldreportable segmentemployeesat 2025-05-3139 pure
Solution Business Fieldreportable segmentrevenue2024-06-01 → 2025-05-31¥9.7bn
Solution Business Fieldreportable segmentrevenue external2024-06-01 → 2025-05-31¥9.7bn
Solution Business Fieldreportable segmentsegment assetsat 2025-05-31¥26.4bn
Solution Business Fieldreportable segmentsegment profit2024-06-01 → 2025-05-31¥2.2bn
—segment totalcapex2024-06-01 → 2025-05-31¥2.8bn
—segment totaldepreciation2024-06-01 → 2025-05-31¥289m
—segment totalrevenue2024-06-01 → 2025-05-31¥44.8bn
—segment totalrevenue external2024-06-01 → 2025-05-31¥44.8bn
—segment totalsegment assetsat 2025-05-31¥47.9bn
—segment totalsegment profit2024-06-01 → 2025-05-31¥3.3bn
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 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 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
Renovation Business Fieldreportable segmentemployeesat 2025-05-31129 pure
Solution Business Fieldreportable segmentemployeesat 2025-05-3133 pure

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

All source rows · 1,588
ItemContextValueUnit
Current assetsCurrentYearInstant35579980000JPY
Buildings and structuresPrior1YearInstant4755554000JPY
Buildings and structuresCurrentYearInstant5020042000JPY
Accumulated depreciation buildings and structuresPrior1YearInstant-790477000JPY
Accumulated depreciation buildings and structuresCurrentYearInstant-891442000JPY
Buildings and structures netPrior1YearInstant3965077000JPY
Buildings and structures netCurrentYearInstant4128599000JPY
LandPrior1YearInstant8031901000JPY
LandCurrentYearInstant10225389000JPY
Lease assets ppePrior1YearInstant162319000JPY
Lease assets ppeCurrentYearInstant114870000JPY
Accumulated depreciation lease assets ppePrior1YearInstant-103490000JPY
Accumulated depreciation lease assets ppeCurrentYearInstant-79839000JPY
Lease assets net ppePrior1YearInstant58828000JPY
Lease assets net ppeCurrentYearInstant35030000JPY
Construction in progressPrior1YearInstant26898000JPY
Construction in progressCurrentYearInstant78531000JPY
Other ppePrior1YearInstant84821000JPY
Other ppeCurrentYearInstant117874000JPY
Accumulated depreciation other ppePrior1YearInstant-68961000JPY
Accumulated depreciation other ppeCurrentYearInstant-73523000JPY
Other net ppePrior1YearInstant15859000JPY
Other net ppeCurrentYearInstant44350000JPY
Property plant and equipmentPrior1YearInstant12098565000JPY
Property plant and equipmentCurrentYearInstant14511901000JPY
Other iaPrior1YearInstant89690000JPY
Other iaCurrentYearInstant16463000JPY
Intangible assetsPrior1YearInstant89690000JPY
Intangible assetsCurrentYearInstant16463000JPY
Investment securitiesPrior1YearInstant921438000JPY
Investment securitiesCurrentYearInstant1119950000JPY
Deferred tax assetsPrior1YearInstant166302000JPY
Deferred tax assetsCurrentYearInstant276013000JPY
Other ioaPrior1YearInstant987866000JPY
Other ioaCurrentYearInstant1163931000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-5070000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-4926000JPY
Investments and other assetsPrior1YearInstant2070536000JPY
Investments and other assetsCurrentYearInstant2554969000JPY
Noncurrent assetsPrior1YearInstant14258791000JPY
Noncurrent assetsCurrentYearInstant17083334000JPY
AssetsPrior1YearInstant40710816000JPY
AssetsCurrentYearInstant52663315000JPY
Accounts payable tradePrior1YearInstant619664000JPY
Accounts payable tradeCurrentYearInstant973598000JPY
Short term loans payablePrior1YearInstant11338236000JPY
Short term loans payableCurrentYearInstant14546109000JPY
Current portion of bondsPrior1YearInstant100000000JPY
Current portion of bondsCurrentYearInstant206000000JPY
Current portion of long term loans payablePrior1YearInstant2286969000JPY

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
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