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
Total assets (5-year summary)Prior3YearInstant40932530000JPY
Total assets (5-year summary)Prior2YearInstant45629982000JPY
Total assets (5-year summary)Prior1YearInstant40710816000JPY
Total assets (5-year summary)CurrentYearInstant52663315000JPY
Net assets per share (5-year summary)Prior4YearInstant1351.77
Net assets per share (5-year summary)Prior3YearInstant1381.47
Net assets per share (5-year summary)Prior2YearInstant1403.89
Net assets per share (5-year summary)Prior1YearInstant1479.04
Net assets per share (5-year summary)CurrentYearInstant1650.38
Basic earnings loss per share (5-year summary)Prior4YearDuration131.88
Basic earnings loss per share (5-year summary)Prior3YearDuration74.55
Basic earnings loss per share (5-year summary)Prior2YearDuration11.65
Basic earnings loss per share (5-year summary)Prior1YearDuration50.04
Basic earnings loss per share (5-year summary)CurrentYearDuration206.54
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.319
Equity to asset ratio (5-year summary)Prior3YearInstant0.292
Equity to asset ratio (5-year summary)Prior2YearInstant0.258
Equity to asset ratio (5-year summary)Prior1YearInstant0.291
Equity to asset ratio (5-year summary)CurrentYearInstant0.254
Rate of return on equity (5-year summary)Prior4YearDuration0.102
Rate of return on equity (5-year summary)Prior3YearDuration0.055
Rate of return on equity (5-year summary)Prior2YearDuration0.008
Rate of return on equity (5-year summary)Prior1YearDuration0.035
Rate of return on equity (5-year summary)CurrentYearDuration0.132
Price earnings ratio (5-year summary)Prior4YearDuration5.9
Price earnings ratio (5-year summary)Prior3YearDuration8.1
Price earnings ratio (5-year summary)Prior2YearDuration45.9
Price earnings ratio (5-year summary)Prior1YearDuration11.0
Price earnings ratio (5-year summary)CurrentYearDuration4.3
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration10153896000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-3896661000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-930748000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration8861130000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-5931597000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-4481629000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-3183097000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-2851754000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-3116775000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-2899698000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-4381987000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration5300967000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration4313578000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-5788745000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration9385072000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant5982108000JPY

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