Annual report

Period2019-12-01 → 2020-11-30
Filed2023-02-22
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100KV3T.

Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥6.6bn2019-12-01 → 2020-11-30Cons.Net sales
Revenue¥6.5bn2018-12-01 → 2019-11-30Cons.Net sales
Revenue¥5.9bn2017-12-01 → 2018-11-30dCons.Net sales (5-year summary)
Revenue¥5.8bn2016-12-01 → 2017-11-30dCons.Net sales (5-year summary)
Revenue¥5.5bn2015-12-01 → 2016-11-30dCons.Net sales (5-year summary)
Operating income¥324m2019-12-01 → 2020-11-30Cons.Operating income
Operating income¥271m2018-12-01 → 2019-11-30Cons.Operating income
Ordinary income¥319m2019-12-01 → 2020-11-30Cons.Ordinary income
Ordinary income¥246m2018-12-01 → 2019-11-30Cons.Ordinary income
Ordinary income¥213m2017-12-01 → 2018-11-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥207m2016-12-01 → 2017-11-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥204m2015-12-01 → 2016-11-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥319m2019-12-01 → 2020-11-30Cons.Income before income taxes
Profit before tax¥246m2018-12-01 → 2019-11-30Cons.Income before income taxes
Net income (owners)¥174m2019-12-01 → 2020-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥119m2018-12-01 → 2019-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥108m2017-12-01 → 2018-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥185m2016-12-01 → 2017-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥25m2015-12-01 → 2016-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥186m2019-12-01 → 2020-11-30Cons.Profit loss
Net income¥140m2018-12-01 → 2019-11-30Cons.Profit loss
Total assets¥7.0bnat 2020-11-30Cons.Assets
Total assets¥6.6bnat 2019-11-30Cons.Assets
Total assets¥6.0bnat 2018-11-30dCons.Total assets (5-year summary)
Total assets¥6.2bnat 2017-11-30dCons.Total assets (5-year summary)
Total assets¥6.2bnat 2016-11-30dCons.Total assets (5-year summary)
Total liabilities¥4.7bnat 2020-11-30Cons.Liabilities
Total liabilities¥4.4bnat 2019-11-30Cons.Liabilities
Net assets / equity¥2.3bnat 2020-11-30Cons.Net assets
Net assets / equity¥2.2bnat 2019-11-30Cons.Net assets
Net assets / equity¥2.0bnat 2018-11-30dCons.Net assets
Net assets / equity¥2.0bnat 2017-11-30dCons.Net assets (5-year summary)
Net assets / equity¥1.8bnat 2016-11-30dCons.Net assets (5-year summary)
Cash and deposits¥3.1bnat 2020-11-30Cons.Cash and deposits
Cash and deposits¥2.6bnat 2019-11-30Cons.Cash and deposits
Cash & equivalents¥2.9bnat 2020-11-30Cons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2019-11-30Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2018-11-30dCons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2017-11-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.6bnat 2016-11-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥717m2019-12-01 → 2020-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥688m2018-12-01 → 2019-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥110m2017-12-01 → 2018-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥641m2016-12-01 → 2017-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥124m2015-12-01 → 2016-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥71m2019-12-01 → 2020-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥54m2018-12-01 → 2019-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥38m2017-12-01 → 2018-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥14m2016-12-01 → 2017-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥79m2015-12-01 → 2016-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥86m2019-12-01 → 2020-11-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥88m2018-12-01 → 2019-11-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥300m2017-12-01 → 2018-11-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥201m2016-12-01 → 2017-11-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥11m2015-12-01 → 2016-11-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥298.22019-12-01 → 2020-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥202.792018-12-01 → 2019-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥184.552017-12-01 → 2018-11-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥315.82016-12-01 → 2017-11-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥43.112015-12-01 → 2016-11-30dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥3,687.94at 2020-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥3,434.77at 2019-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥3,260.7at 2018-11-30dCons.Net assets per share (5-year summary)
Net assets per share¥3,126.8at 2017-11-30dCons.Net assets per share (5-year summary)
Net assets per share¥2,821.76at 2016-11-30dCons.Net assets per share (5-year summary)
Equity ratio30.8%at 2020-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio30.6%at 2019-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio31.6%at 2018-11-30dCons.Equity to asset ratio (5-year summary)
Equity ratio29.4%at 2017-11-30dCons.Equity to asset ratio (5-year summary)
Equity ratio26.8%at 2016-11-30dCons.Equity to asset ratio (5-year summary)
ROE8.4%2019-12-01 → 2020-11-30Cons.Rate of return on equity (5-year summary)
ROE6.1%2018-12-01 → 2019-11-30Cons.Rate of return on equity (5-year summary)
ROE5.8%2017-12-01 → 2018-11-30dCons.Rate of return on equity (5-year summary)
ROE10.6%2016-12-01 → 2017-11-30dCons.Rate of return on equity (5-year summary)
ROE1.5%2015-12-01 → 2016-11-30dCons.Rate of return on equity (5-year summary)
Employees211at 2020-11-30Cons.Number of employees
Employees189at 2019-11-30Cons.Number of employees
Employees191at 2018-11-30dCons.Number of employees
Employees180at 2017-11-30dCons.Number of employees
Employees190at 2016-11-30dCons.Number of employees
Revenue¥5.2bn2019-12-01 → 2020-11-30StandaloneNet sales
Revenue¥5.0bn2018-12-01 → 2019-11-30StandaloneNet sales
Revenue¥4.7bn2017-12-01 → 2018-11-30dStandaloneNet sales (5-year summary)
Revenue¥4.5bn2016-12-01 → 2017-11-30dStandaloneNet sales (5-year summary)
Revenue¥4.2bn2015-12-01 → 2016-11-30dStandaloneNet sales (5-year summary)
Operating income¥249m2019-12-01 → 2020-11-30StandaloneOperating income
Operating income¥189m2018-12-01 → 2019-11-30StandaloneOperating income
Ordinary income¥245m2019-12-01 → 2020-11-30StandaloneOrdinary income
Ordinary income¥170m2018-12-01 → 2019-11-30StandaloneOrdinary income
Ordinary income¥157m2017-12-01 → 2018-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥165m2016-12-01 → 2017-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥173m2015-12-01 → 2016-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥245m2019-12-01 → 2020-11-30StandaloneIncome before income taxes
Profit before tax¥170m2018-12-01 → 2019-11-30StandaloneIncome before income taxes
Net income¥142m2019-12-01 → 2020-11-30StandaloneProfit loss
Net income¥78m2018-12-01 → 2019-11-30StandaloneProfit loss
Net income¥76m2017-12-01 → 2018-11-30dStandaloneNet income loss (5-year summary)
Net income¥162m2016-12-01 → 2017-11-30dStandaloneNet income loss (5-year summary)
Net income¥12m2015-12-01 → 2016-11-30dStandaloneNet income loss (5-year summary)
Total assets¥6.2bnat 2020-11-30StandaloneAssets
Total assets¥5.9bnat 2019-11-30StandaloneAssets
Total assets¥5.3bnat 2018-11-30dStandaloneTotal assets (5-year summary)
Total assets¥5.6bnat 2017-11-30dStandaloneTotal assets (5-year summary)
Total assets¥5.5bnat 2016-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥4.5bnat 2020-11-30StandaloneLiabilities
Total liabilities¥4.2bnat 2019-11-30StandaloneLiabilities
Net assets / equity¥1.8bnat 2020-11-30StandaloneNet assets
Net assets / equity¥1.7bnat 2019-11-30StandaloneNet assets
Net assets / equity¥1.6bnat 2018-11-30dStandaloneNet assets
Net assets / equity¥1.5bnat 2017-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2016-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥2.8bnat 2020-11-30StandaloneCash and deposits
Cash and deposits¥2.3bnat 2019-11-30StandaloneCash and deposits
EPS (basic)¥242.42019-12-01 → 2020-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥133.862018-12-01 → 2019-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥129.992017-12-01 → 2018-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥276.62016-12-01 → 2017-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.032015-12-01 → 2016-11-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥302019-12-01 → 2020-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥302018-12-01 → 2019-11-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥302017-12-01 → 2018-11-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥302016-12-01 → 2017-11-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥32015-12-01 → 2016-11-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥3,039.22at 2020-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥2,836.01at 2019-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥2,735.97at 2018-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥2,648.38at 2017-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥2,391.94at 2016-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio28.5%at 2020-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.4%at 2019-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio29.9%at 2018-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio27.9%at 2017-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio25.4%at 2016-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE8.3%2019-12-01 → 2020-11-30StandaloneRate of return on equity (5-year summary)
ROE4.8%2018-12-01 → 2019-11-30StandaloneRate of return on equity (5-year summary)
ROE4.8%2017-12-01 → 2018-11-30dStandaloneRate of return on equity (5-year summary)
ROE11.0%2016-12-01 → 2017-11-30dStandaloneRate of return on equity (5-year summary)
ROE0.9%2015-12-01 → 2016-11-30dStandaloneRate of return on equity (5-year summary)
Shares issued586,100at 2020-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued586,100at 2019-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued586,100at 2018-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued586,100at 2017-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,861,000at 2016-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees161at 2020-11-30StandaloneNumber of employees
Employees145at 2019-11-30StandaloneNumber of employees
Employees146at 2018-11-30dStandaloneNumber of employees
Employees142at 2017-11-30dStandaloneNumber of employees
Employees145at 2016-11-30dStandaloneNumber 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 · 51
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2019-12-01 → 2020-11-30−¥112m
Reconciling Itemsreconcilingrevenue intersegment2019-12-01 → 2020-11-30−¥112m
Reconciling Itemsreconcilingsegment assetsat 2020-11-30−¥504m
Reconciling Itemsreconcilingsegment profit2019-12-01 → 2020-11-30−¥162m
Construction Consultantreportable segmentcapex2019-12-01 → 2020-11-30¥68m
Construction Consultantreportable segmentdepreciation2019-12-01 → 2020-11-30¥44m
Construction Consultantreportable segmentemployeesat 2020-11-30166 pure
Construction Consultantreportable segmentrevenue2019-12-01 → 2020-11-30¥5.2bn
Construction Consultantreportable segmentrevenue external2019-12-01 → 2020-11-30¥5.2bn
Construction Consultantreportable segmentsegment assetsat 2020-11-30¥6.2bn
Construction Consultantreportable segmentsegment profit2019-12-01 → 2020-11-30¥415m
Information Processingreportable segmentcapex2019-12-01 → 2020-11-30¥41m
Information Processingreportable segmentdepreciation2019-12-01 → 2020-11-30¥25m
Information Processingreportable segmentemployeesat 2020-11-3045 pure
Information Processingreportable segmentrevenue2019-12-01 → 2020-11-30¥1.4bn
Information Processingreportable segmentrevenue external2019-12-01 → 2020-11-30¥1.4bn
Information Processingreportable segmentrevenue intersegment2019-12-01 → 2020-11-30¥54m
Information Processingreportable segmentsegment assetsat 2020-11-30¥594m
Information Processingreportable segmentsegment profit2019-12-01 → 2020-11-30¥36m
Total Of Reportable Segments And Otherssegment totalcapex2019-12-01 → 2020-11-30¥109m
Total Of Reportable Segments And Otherssegment totaldepreciation2019-12-01 → 2020-11-30¥74m
Total Of Reportable Segments And Otherssegment totalrevenue2019-12-01 → 2020-11-30¥6.7bn
Total Of Reportable Segments And Otherssegment totalrevenue external2019-12-01 → 2020-11-30¥6.6bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2019-12-01 → 2020-11-30¥112m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2020-11-30¥7.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2019-12-01 → 2020-11-30¥486m
Reconciling Itemsreconcilingrevenue2018-12-01 → 2019-11-30−¥115m
Reconciling Itemsreconcilingrevenue intersegment2018-12-01 → 2019-11-30−¥115m
Reconciling Itemsreconcilingsegment assetsat 2019-11-30−¥505m
Reconciling Itemsreconcilingsegment profit2018-12-01 → 2019-11-30−¥145m
Construction Consultantreportable segmentcapex2018-12-01 → 2019-11-30¥52m
Construction Consultantreportable segmentdepreciation2018-12-01 → 2019-11-30¥46m
Construction Consultantreportable segmentrevenue2018-12-01 → 2019-11-30¥5.0bn
Construction Consultantreportable segmentrevenue external2018-12-01 → 2019-11-30¥5.0bn
Construction Consultantreportable segmentsegment assetsat 2019-11-30¥5.8bn
Construction Consultantreportable segmentsegment profit2018-12-01 → 2019-11-30¥333m
Information Processingreportable segmentcapex2018-12-01 → 2019-11-30¥11m
Information Processingreportable segmentdepreciation2018-12-01 → 2019-11-30¥26m
Information Processingreportable segmentrevenue2018-12-01 → 2019-11-30¥1.5bn
Information Processingreportable segmentrevenue external2018-12-01 → 2019-11-30¥1.4bn
Information Processingreportable segmentrevenue intersegment2018-12-01 → 2019-11-30¥57m
Information Processingreportable segmentsegment assetsat 2019-11-30¥562m
Information Processingreportable segmentsegment profit2018-12-01 → 2019-11-30¥50m
Total Of Reportable Segments And Otherssegment totalcapex2018-12-01 → 2019-11-30¥64m
Total Of Reportable Segments And Otherssegment totaldepreciation2018-12-01 → 2019-11-30¥78m
Total Of Reportable Segments And Otherssegment totalrevenue2018-12-01 → 2019-11-30¥6.6bn
Total Of Reportable Segments And Otherssegment totalrevenue external2018-12-01 → 2019-11-30¥6.5bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2018-12-01 → 2019-11-30¥115m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2019-11-30¥7.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2018-12-01 → 2019-11-30¥416m
Construction Consultantreportable segmentemployeesat 2020-11-30161 pure

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

All source rows · 1,309
ItemContextValueUnit
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)Prior4YearInstant0.268
Equity to asset ratio (5-year summary)Prior3YearInstant0.294
Equity to asset ratio (5-year summary)Prior2YearInstant0.316
Equity to asset ratio (5-year summary)Prior1YearInstant0.306
Equity to asset ratio (5-year summary)CurrentYearInstant0.308
Rate of return on equity (5-year summary)Prior4YearDuration0.015
Rate of return on equity (5-year summary)Prior3YearDuration0.106
Rate of return on equity (5-year summary)Prior2YearDuration0.058
Rate of return on equity (5-year summary)Prior1YearDuration0.061
Rate of return on equity (5-year summary)CurrentYearDuration0.084
Price earnings ratio (5-year summary)Prior4YearDuration38.0
Price earnings ratio (5-year summary)Prior3YearDuration6.5
Price earnings ratio (5-year summary)Prior2YearDuration15.6
Price earnings ratio (5-year summary)Prior1YearDuration13.2
Price earnings ratio (5-year summary)CurrentYearDuration11.4
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration124082000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration640985000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration109797000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration688429000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration717233000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-79383000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-14362000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-38327000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-54032000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-70887000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration11171000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-201227000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-299576000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration-87711000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-85589000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant1553485000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant1978881000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant1750776000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant2297461000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant2858217000JPY
Number of employeesPrior4YearInstant190
Number of employeesPrior3YearInstant180
Number of employeesPrior2YearInstant191
Number of employeesPrior1YearInstant189
Number of employeesCurrentYearInstant211
Average number of temporary workersPrior4YearInstant540
Average number of temporary workersPrior3YearInstant498
Average number of temporary workersPrior2YearInstant570
Average number of temporary workersPrior1YearInstant603
Average number of temporary workersCurrentYearInstant643
Net sales (5-year summary)Prior4YearDuration_NonConsolidatedMember4154658000JPY

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 2019-11-30pass rounding
balance sheet identityconsolidated 2020-11-30pass rounding
balance sheet identitynon_consolidated 2019-11-30pass
balance sheet identitynon_consolidated 2020-11-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2018-11-30pass
statement vs summary · net assetsconsolidated 2019-11-30pass
statement vs summary · net assetsconsolidated 2020-11-30pass
statement vs summary · net assetsnon_consolidated 2018-11-30pass
statement vs summary · net assetsnon_consolidated 2019-11-30pass
statement vs summary · net assetsnon_consolidated 2020-11-30pass
statement vs summary · net income attributable to parentconsolidated 2018-12-01/2019-11-30pass
statement vs summary · net income attributable to parentconsolidated 2019-12-01/2020-11-30pass
statement vs summary · operating cash flowconsolidated 2018-12-01/2019-11-30pass
statement vs summary · operating cash flowconsolidated 2019-12-01/2020-11-30pass
statement vs summary · revenueconsolidated 2018-12-01/2019-11-30pass
statement vs summary · revenueconsolidated 2019-12-01/2020-11-30pass
statement vs summary · revenuenon_consolidated 2018-12-01/2019-11-30pass
statement vs summary · revenuenon_consolidated 2019-12-01/2020-11-30pass
statement vs summary · total assetsconsolidated 2019-11-30pass
statement vs summary · total assetsconsolidated 2020-11-30pass
statement vs summary · total assetsnon_consolidated 2019-11-30pass
statement vs summary · total assetsnon_consolidated 2020-11-30pass