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
Cost of salesCurrentYearDuration36822613000JPY
Gross profitPrior1YearDuration5831688000JPY
Gross profitCurrentYearDuration7971162000JPY
Selling general and administrative expensesPrior1YearDuration4900650000JPY
Selling general and administrative expensesCurrentYearDuration5584654000JPY
Operating incomePrior1YearDuration931038000JPY
Operating incomeCurrentYearDuration2386508000JPY
Interest income noiPrior1YearDuration65000JPY
Interest income noiCurrentYearDuration2713000JPY
Dividends income noiPrior1YearDuration10023000JPY
Dividends income noiCurrentYearDuration6766000JPY
Gain on sales of investment securities noiPrior1YearDuration8181000JPY
Gain on sales of investment securities noiCurrentYearDuration2006000JPY
Penalty income noiPrior1YearDuration25456000JPY
Penalty income noiCurrentYearDuration27613000JPY
Fiduciary obligation fee noiPrior1YearDuration12818000JPY
Fiduciary obligation fee noiCurrentYearDuration12818000JPY
Subsidy income noiPrior1YearDuration65957000JPY
Subsidy income noiCurrentYearDuration143190000JPY
Commission fee noiPrior1YearDuration7695000JPY
Commission fee noiCurrentYearDuration5393000JPY
Gain on investments in silent partnership noiPrior1YearDuration74630000JPY
Gain on investments in silent partnership noiCurrentYearDuration232791000JPY
Other noiPrior1YearDuration13299000JPY
Other noiCurrentYearDuration19141000JPY
Non operating incomePrior1YearDuration218126000JPY
Non operating incomeCurrentYearDuration452435000JPY
Interest expenses noePrior1YearDuration375079000JPY
Interest expenses noeCurrentYearDuration484113000JPY
Commission fee noePrior1YearDuration126506000JPY
Commission fee noeCurrentYearDuration140480000JPY
Other noePrior1YearDuration39792000JPY
Other noeCurrentYearDuration47426000JPY
Non operating expensesPrior1YearDuration541378000JPY
Non operating expensesCurrentYearDuration672020000JPY
Ordinary incomePrior1YearDuration607787000JPY
Ordinary incomeCurrentYearDuration2166922000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration45000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration13982000JPY
Gain on reversal of asset retirement obligations eiPrior1YearDuration-JPY
Gain on reversal of asset retirement obligations eiCurrentYearDuration15000000JPY
Compensation for transfer eiPrior1YearDuration-JPY
Compensation for transfer eiCurrentYearDuration318060000JPY
Extraordinary incomePrior1YearDuration45000JPY
Extraordinary incomeCurrentYearDuration347042000JPY
Loss on disposal of noncurrent assets elPrior1YearDuration3645000JPY
Loss on disposal of noncurrent assets elCurrentYearDuration57358000JPY
Impairment loss elPrior1YearDuration15920000JPY
Impairment loss elCurrentYearDuration-JPY
Head office transfer cost elPrior1YearDuration-JPY

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