SCHEDULE OF INFORMATION BY REPORTABLE SEGMENT |
The
following table shows information by reportable segment for the years ended March 31, 2025, 2024 and 2023:
SCHEDULE OF INFORMATION BY REPORTABLE SEGMENT
|
|
Real
estate |
|
|
Hotel |
|
|
Others |
|
|
Reconciling
Items |
|
|
Consolidated |
|
|
|
Thousands
of Yen |
|
|
|
Real
estate |
|
|
Hotel |
|
|
Others |
|
|
Reconciling
Items |
|
|
Consolidated |
|
March
31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External
customers |
|
¥ |
18,819,041 |
|
|
¥ |
1,248,784 |
|
|
¥ |
583,091 |
|
|
|
- |
|
|
¥ |
20,650,916 |
|
Intersegment |
|
|
21,920 |
|
|
|
21,725 |
|
|
|
183,549 |
|
|
¥ |
(227,194 |
) |
|
|
- |
|
Total |
|
|
18,840,961 |
|
|
|
1,270,509 |
|
|
|
766,640 |
|
|
|
(227,194 |
) |
|
|
20,650,916 |
|
Cost
of revenues |
|
|
(15,578,567 |
) |
|
|
(1,112,486 |
) |
|
|
(562,360 |
) |
|
|
161,767 |
|
|
|
(17,091,646 |
) |
Operating
expenses |
|
|
(1,257,330 |
) |
|
|
(94,807 |
) |
|
|
(303,413 |
) |
|
|
(561,204 |
) |
|
|
(2,216,754 |
) |
Operating
income (loss) |
|
|
2,005,064 |
|
|
|
63,216 |
|
|
|
(99,133 |
) |
|
|
(626,631 |
) |
|
|
1,342,516 |
|
Other
income (expenses) |
|
|
(194,243 |
) |
|
|
428 |
|
|
|
(5,541 |
) |
|
|
5,084 |
|
|
|
(194,272 |
) |
Depreciation
and amortization |
|
|
(15,493 |
) |
|
|
(36,956 |
) |
|
|
(40,951 |
) |
|
|
(50,687 |
) |
|
|
(144,087 |
) |
Capital
expenditures |
|
¥ |
753 |
|
|
¥ |
18,192 |
|
|
¥ |
15,244 |
|
|
¥ |
3,275 |
|
|
¥ |
37,464 |
|
| |
Real estate | | |
Hotel | | |
Others | | |
Reconciling Items | | |
Consolidated | |
| |
Thousands of Yen | |
| |
Real estate | | |
Hotel | | |
Others | | |
Reconciling Items | | |
Consolidated | |
As of March 31, 2025 | |
| | | |
| | | |
| | | |
| | | |
| | |
Total assets | |
| 15,409,857 | | |
| 3,894,723 | | |
| 344,032 | | |
| 2,835,576 | | |
| 22,484,188 | |
| |
Real estate | | |
Hotel | | |
Others | | |
Reconciling Items | | |
Consolidated | |
| |
Thousands of Yen | |
| |
Real estate | | |
Hotel | | |
Others | | |
Reconciling Items | | |
Consolidated | |
March 31, 2024 | |
| | | |
| | | |
| | | |
| | | |
| | |
Net sales: | |
| | | |
| | | |
| | | |
| | | |
| | |
External customers | |
¥ | 12,411,288 | | |
¥ | 1,044,267 | | |
¥ | 666,285 | | |
| - | | |
¥ | 14,121,840 | |
Intersegment | |
| 8,372 | | |
| 25,533 | | |
| 195,279 | | |
¥ | (229,184 | ) | |
| - | |
Total | |
| 12,419,660 | | |
| 1,069,800 | | |
| 861,564 | | |
| (229,184 | ) | |
| 14,121,840 | |
Cost of revenues | |
| (10,016,902 | ) | |
| (1,010,546 | ) | |
| (656,008 | ) | |
| 213,505 | | |
| (11,469,951 | ) |
Operating expenses | |
| (1,104,605 | ) | |
| (58,665 | ) | |
| (206,369 | ) | |
| (343,749 | ) | |
| (1,713,388 | ) |
Operating income (loss) | |
| 1,298,153 | | |
| 589 | | |
| (813 | ) | |
| (359,428 | ) | |
| 938,501 | |
Other income (expenses) | |
| (410,533 | ) | |
| 968 | | |
| (8,973 | ) | |
| (4 | ) | |
| (418,542 | ) |
Depreciation and amortization | |
| (22,440 | ) | |
| (47,930 | ) | |
| (6,126 | ) | |
| (10,531 | ) | |
| (87,027 | ) |
Capital expenditures | |
¥ | 2,345 | | |
¥ | 6,650 | | |
¥ | 32,345 | | |
¥ | 805 | | |
¥ | 42,145 | |
| |
| |
Hotel | | |
Others | | |
Reconciling Items | | |
Consolidated | |
| |
Thousands of Yen | |
| |
Real estate | | |
Hotel | | |
Others | | |
Reconciling Items | | |
Consolidated | |
As of March 31, 2024 | |
| | | |
| | | |
| | | |
| | | |
| | |
Total assets | |
| 15,431,997 | | |
| 4,254,136 | | |
| 970,973 | | |
| 553,162 | | |
| 21,210,268 | |
| |
Real estate | | |
Hotel | | |
Others | | |
Reconciling Items | | |
Consolidated | |
| |
Thousands of Yen | |
| |
Real estate | | |
Hotel | | |
Others | | |
Reconciling Items | | |
Consolidated | |
March 31, 2023 | |
| | | |
| | | |
| | | |
| | | |
| | |
Net sales: | |
| | | |
| | | |
| | | |
| | | |
| | |
External customers | |
¥ | 11,953,866 | | |
¥ | 690,682 | | |
¥ | 619,860 | | |
| - | | |
¥ | 13,264,408 | |
Intersegment | |
| 39,956 | | |
| 25,671 | | |
| 205,010 | | |
¥ | (270,637 | ) | |
| - | |
Total | |
| 11,993,822 | | |
| 716,353 | | |
| 824,870 | | |
| (270,637 | ) | |
| 13,264,408 | |
Cost of revenues | |
| (9,450,520 | ) | |
| (861,328 | ) | |
| (677,855 | ) | |
| 244,777 | | |
| (10,744,926 | ) |
Operating expenses | |
| (986,260 | ) | |
| (69,982 | ) | |
| (189,467 | ) | |
| (356,918 | ) | |
| (1,602,627 | ) |
Operating income (loss) | |
| 1,557,042 | | |
| (214,957 | ) | |
| (42,452 | ) | |
| (382,778 | ) | |
| 916,855 | |
Other expenses | |
| (304,422 | ) | |
| (983 | ) | |
| (4,391 | ) | |
| (1,892 | ) | |
| (311,688 | ) |
Depreciation and amortization | |
| (11,729 | ) | |
| (45,277 | ) | |
| (13,586 | ) | |
| (11,049 | ) | |
| (81,641 | ) |
Capital expenditures | |
¥ | 3,091 | | |
¥ | 21,290 | | |
¥ | 598 | | |
¥ | - | | |
¥ | 24,979 | |
| |
Real estate | | |
Hotel | | |
Others | | |
Reconciling Items | | |
Consolidated | |
| |
Thousands of Yen | |
| |
Real estate | | |
Hotel | | |
Others | | |
Reconciling Items | | |
Consolidated | |
As of March 31, 2023 | |
| | | |
| | | |
| | | |
| | | |
| | |
Total assets | |
| 12,052,222 | | |
| 4,580,947 | | |
| 1,025,861 | | |
| 639,254 | | |
| 18,298,284 | |
|