Annual report

Period2024-02-21 → 2025-02-20

Filed2025-05-16

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 143

Metric	Value	Period	Scope	Source row
Revenue	¥15.0bn	2024-02-21 → 2025-02-20	Cons.	Net sales
Revenue	¥15.9bn	2023-02-21 → 2024-02-20	Cons.	Net sales
Revenue	¥17.5bn	2022-02-21 → 2023-02-20^d	Cons.	Net sales (5-year summary)
Revenue	¥17.9bn	2021-02-21 → 2022-02-20^d	Cons.	Net sales (5-year summary)
Revenue	¥18.3bn	2020-02-21 → 2021-02-20^d	Cons.	Net sales (5-year summary)
Operating income	¥215m	2024-02-21 → 2025-02-20	Cons.	Operating income
Operating income	¥362m	2023-02-21 → 2024-02-20	Cons.	Operating income
Ordinary income	¥163m	2024-02-21 → 2025-02-20	Cons.	Ordinary income
Ordinary income	¥336m	2023-02-21 → 2024-02-20	Cons.	Ordinary income
Ordinary income	¥580m	2022-02-21 → 2023-02-20^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	−¥675m	2021-02-21 → 2022-02-20^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	−¥1.3bn	2020-02-21 → 2021-02-20^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	−¥39m	2024-02-21 → 2025-02-20	Cons.	Income before income taxes
Profit before tax	¥450m	2023-02-21 → 2024-02-20	Cons.	Income before income taxes
Net income (owners)	−¥48m	2024-02-21 → 2025-02-20	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥412m	2023-02-21 → 2024-02-20	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥562m	2022-02-21 → 2023-02-20^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	−¥1.4bn	2021-02-21 → 2022-02-20^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	−¥1.9bn	2020-02-21 → 2021-02-20^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	−¥48m	2024-02-21 → 2025-02-20	Cons.	Profit loss
Net income	¥412m	2023-02-21 → 2024-02-20	Cons.	Profit loss
Total assets	¥7.0bn	at 2025-02-20	Cons.	Assets
Total assets	¥8.4bn	at 2024-02-20	Cons.	Assets
Total assets	¥8.8bn	at 2023-02-20^d	Cons.	Total assets (5-year summary)
Total assets	¥9.2bn	at 2022-02-20^d	Cons.	Total assets (5-year summary)
Total assets	¥10.0bn	at 2021-02-20^d	Cons.	Total assets (5-year summary)
Total liabilities	¥5.4bn	at 2025-02-20	Cons.	Liabilities
Total liabilities	¥6.8bn	at 2024-02-20	Cons.	Liabilities
Net assets / equity	¥1.6bn	at 2025-02-20	Cons.	Net assets
Net assets / equity	¥1.6bn	at 2024-02-20	Cons.	Net assets
Net assets / equity	¥1.2bn	at 2023-02-20^d	Cons.	Net assets
Net assets / equity	¥418m	at 2022-02-20^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥1.8bn	at 2021-02-20^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥2.0bn	at 2025-02-20	Cons.	Cash and deposits
Cash and deposits	¥2.9bn	at 2024-02-20	Cons.	Cash and deposits
Cash & equivalents	¥2.0bn	at 2025-02-20	Cons.	Cash and cash equivalents
Cash & equivalents	¥2.9bn	at 2024-02-20	Cons.	Cash and cash equivalents
Cash & equivalents	¥3.0bn	at 2023-02-20^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥2.2bn	at 2022-02-20^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥2.1bn	at 2021-02-20^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥363m	2024-02-21 → 2025-02-20	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥566m	2023-02-21 → 2024-02-20	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥207m	2022-02-21 → 2023-02-20^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	−¥159m	2021-02-21 → 2022-02-20^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	−¥1.2bn	2020-02-21 → 2021-02-20^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥219m	2024-02-21 → 2025-02-20	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥81m	2023-02-21 → 2024-02-20	Cons.	Net cash provided by used in investment activities
Investing cash flow	¥363m	2022-02-21 → 2023-02-20^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	¥107m	2021-02-21 → 2022-02-20^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	¥77m	2020-02-21 → 2021-02-20^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥1.0bn	2024-02-21 → 2025-02-20	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥585m	2023-02-21 → 2024-02-20	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥265m	2022-02-21 → 2023-02-20^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥125m	2021-02-21 → 2022-02-20^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥971m	2020-02-21 → 2021-02-20^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥-3.96	2024-02-21 → 2025-02-20	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥34.24	2023-02-21 → 2024-02-20	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥46.82	2022-02-21 → 2023-02-20^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-116.88	2021-02-21 → 2022-02-20^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-157	2020-02-21 → 2021-02-20^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥28.36	2023-02-21 → 2024-02-20	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥41.13	2022-02-21 → 2023-02-20^d	Cons.	Diluted earnings per share (5-year summary)
Net assets per share	¥107.07	at 2025-02-20	Cons.	Net assets per share (5-year summary)
Net assets per share	¥112.24	at 2024-02-20	Cons.	Net assets per share (5-year summary)
Net assets per share	¥79.22	at 2023-02-20^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥32.07	at 2022-02-20^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥148.61	at 2021-02-20^d	Cons.	Net assets per share (5-year summary)
Equity ratio	22.4%	at 2025-02-20	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	19.3%	at 2024-02-20	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	14.1%	at 2023-02-20^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	4.2%	at 2022-02-20^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	17.7%	at 2021-02-20^d	Cons.	Equity to asset ratio (5-year summary)
ROE	28.8%	2023-02-21 → 2024-02-20	Cons.	Rate of return on equity (5-year summary)
ROE	69.6%	2022-02-21 → 2023-02-20^d	Cons.	Rate of return on equity (5-year summary)
Employees	127	at 2025-02-20	Cons.	Number of employees
Employees	135	at 2024-02-20	Cons.	Number of employees
Employees	135	at 2023-02-20^d	Cons.	Number of employees
Employees	154	at 2022-02-20^d	Cons.	Number of employees
Employees	160	at 2021-02-20^d	Cons.	Number of employees
Revenue	¥3.0bn	2024-02-21 → 2025-02-20	Standalone	Operating revenue2
Revenue	¥3.2bn	2023-02-21 → 2024-02-20	Standalone	Operating revenue2
Revenue	¥3.7bn	2022-02-21 → 2023-02-20^d	Standalone	Operating revenue2 (5-year summary)
Revenue	¥3.9bn	2021-02-21 → 2022-02-20^d	Standalone	Operating revenue2 (5-year summary)
Revenue	¥4.4bn	2020-02-21 → 2021-02-20^d	Standalone	Operating revenue2 (5-year summary)
Operating income	¥379m	2024-02-21 → 2025-02-20	Standalone	Operating income
Operating income	¥419m	2023-02-21 → 2024-02-20	Standalone	Operating income
Ordinary income	¥13m	2024-02-21 → 2025-02-20	Standalone	Ordinary income
Ordinary income	¥381m	2023-02-21 → 2024-02-20	Standalone	Ordinary income
Ordinary income	¥566m	2022-02-21 → 2023-02-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥998m	2021-02-21 → 2022-02-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥626m	2020-02-21 → 2021-02-20^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	−¥2m	2024-02-21 → 2025-02-20	Standalone	Income before income taxes
Profit before tax	¥338m	2023-02-21 → 2024-02-20	Standalone	Income before income taxes
Net income	−¥44m	2024-02-21 → 2025-02-20	Standalone	Profit loss
Net income	¥416m	2023-02-21 → 2024-02-20	Standalone	Profit loss
Net income	¥593m	2022-02-21 → 2023-02-20^d	Standalone	Net income loss (5-year summary)
Net income	−¥3.4bn	2021-02-21 → 2022-02-20^d	Standalone	Net income loss (5-year summary)
Net income	¥180m	2020-02-21 → 2021-02-20^d	Standalone	Net income loss (5-year summary)
Total assets	¥5.9bn	at 2025-02-20	Standalone	Assets
Total assets	¥7.2bn	at 2024-02-20	Standalone	Assets
Total assets	¥7.1bn	at 2023-02-20^d	Standalone	Total assets (5-year summary)
Total assets	¥7.4bn	at 2022-02-20^d	Standalone	Total assets (5-year summary)
Total assets	¥9.1bn	at 2021-02-20^d	Standalone	Total assets (5-year summary)
Total liabilities	¥4.3bn	at 2025-02-20	Standalone	Liabilities
Total liabilities	¥5.6bn	at 2024-02-20	Standalone	Liabilities
Net assets / equity	¥1.6bn	at 2025-02-20	Standalone	Net assets
Net assets / equity	¥1.7bn	at 2024-02-20	Standalone	Net assets
Net assets / equity	¥1.3bn	at 2023-02-20^d	Standalone	Net assets
Net assets / equity	¥398m	at 2022-02-20^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥3.8bn	at 2021-02-20^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.5bn	at 2025-02-20	Standalone	Cash and deposits
Cash and deposits	¥2.4bn	at 2024-02-20	Standalone	Cash and deposits
EPS (basic)	¥-3.64	2024-02-21 → 2025-02-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥34.57	2023-02-21 → 2024-02-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥49.43	2022-02-21 → 2023-02-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-286.35	2021-02-21 → 2022-02-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥15.01	2020-02-21 → 2021-02-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥28.63	2023-02-21 → 2024-02-20	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥43.43	2022-02-21 → 2023-02-20^d	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥14.84	2020-02-21 → 2021-02-20^d	Standalone	Diluted earnings per share (5-year summary)
Net assets per share	¥108.66	at 2025-02-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥113.52	at 2024-02-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥80.16	at 2023-02-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥30.4	at 2022-02-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥316.59	at 2021-02-20^d	Standalone	Net assets per share (5-year summary)
Equity ratio	26.9%	at 2025-02-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	22.8%	at 2024-02-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	17.5%	at 2023-02-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	4.9%	at 2022-02-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	41.5%	at 2021-02-20^d	Standalone	Equity to asset ratio (5-year summary)
ROE	28.8%	2023-02-21 → 2024-02-20	Standalone	Rate of return on equity (5-year summary)
ROE	73.9%	2022-02-21 → 2023-02-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	4.8%	2020-02-21 → 2021-02-20^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	12,051,384	at 2025-02-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	12,051,384	at 2024-02-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	12,051,384	at 2023-02-20^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	12,051,384	at 2022-02-20^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	12,051,384	at 2021-02-20^d	Standalone	Total number of issued shares (5-year summary)
Employees	20	at 2025-02-20	Standalone	Number of employees
Employees	18	at 2024-02-20	Standalone	Number of employees
Employees	15	at 2023-02-20^d	Standalone	Number of employees
Employees	15	at 2022-02-20^d	Standalone	Number of employees
Employees	16	at 2021-02-20^d	Standalone	Number 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 · 2

Segment	Item	Period	Value
CONSOLDATEDTOTALORCOMPANYWIDETOTALreportable segment	employees	at 2025-02-20	127 pure
Retail Businessreportable segment	employees	at 2025-02-20	102 pure

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

All source rows · 1,308

Item	Context	Value	Unit
Total assets (5-year summary)	Prior3YearInstant	9218333000	JPY
Total assets (5-year summary)	Prior2YearInstant	8769026000	JPY
Total assets (5-year summary)	Prior1YearInstant	8426469000	JPY
Total assets (5-year summary)	CurrentYearInstant	6988866000	JPY
Net assets per share (5-year summary)	Prior4YearInstant	148.61
Net assets per share (5-year summary)	Prior3YearInstant	32.07
Net assets per share (5-year summary)	Prior2YearInstant	79.22
Net assets per share (5-year summary)	Prior1YearInstant	112.24
Net assets per share (5-year summary)	CurrentYearInstant	107.07
Basic earnings loss per share (5-year summary)	Prior4YearDuration	-157.00
Basic earnings loss per share (5-year summary)	Prior3YearDuration	-116.88
Basic earnings loss per share (5-year summary)	Prior2YearDuration	46.82
Basic earnings loss per share (5-year summary)	Prior1YearDuration	34.24
Basic earnings loss per share (5-year summary)	CurrentYearDuration	-3.96
Diluted earnings per share (5-year summary)	Prior4YearDuration	－
Diluted earnings per share (5-year summary)	Prior3YearDuration	－
Diluted earnings per share (5-year summary)	Prior2YearDuration	41.13
Diluted earnings per share (5-year summary)	Prior1YearDuration	28.36
Diluted earnings per share (5-year summary)	CurrentYearDuration	－
Equity to asset ratio (5-year summary)	Prior4YearInstant	0.177
Equity to asset ratio (5-year summary)	Prior3YearInstant	0.042
Equity to asset ratio (5-year summary)	Prior2YearInstant	0.141
Equity to asset ratio (5-year summary)	Prior1YearInstant	0.193
Equity to asset ratio (5-year summary)	CurrentYearInstant	0.224
Rate of return on equity (5-year summary)	Prior4YearDuration	－
Rate of return on equity (5-year summary)	Prior3YearDuration	－
Rate of return on equity (5-year summary)	Prior2YearDuration	0.696
Rate of return on equity (5-year summary)	Prior1YearDuration	0.288
Rate of return on equity (5-year summary)	CurrentYearDuration	－
Price earnings ratio (5-year summary)	Prior4YearDuration	－
Price earnings ratio (5-year summary)	Prior3YearDuration	－
Price earnings ratio (5-year summary)	Prior2YearDuration	4.1
Price earnings ratio (5-year summary)	Prior1YearDuration	5.3
Price earnings ratio (5-year summary)	CurrentYearDuration	－
Net cash provided by used in operating activities (5-year summary)	Prior4YearDuration	-1155954000	JPY
Net cash provided by used in operating activities (5-year summary)	Prior3YearDuration	-158578000	JPY
Net cash provided by used in operating activities (5-year summary)	Prior2YearDuration	207256000	JPY
Net cash provided by used in operating activities (5-year summary)	Prior1YearDuration	565808000	JPY
Net cash provided by used in operating activities (5-year summary)	CurrentYearDuration	363479000	JPY
Net cash provided by used in investing activities (5-year summary)	Prior4YearDuration	76941000	JPY
Net cash provided by used in investing activities (5-year summary)	Prior3YearDuration	107193000	JPY
Net cash provided by used in investing activities (5-year summary)	Prior2YearDuration	362782000	JPY
Net cash provided by used in investing activities (5-year summary)	Prior1YearDuration	-80717000	JPY
Net cash provided by used in investing activities (5-year summary)	CurrentYearDuration	-218856000	JPY
Net cash provided by used in financing activities (5-year summary)	Prior4YearDuration	970674000	JPY
Net cash provided by used in financing activities (5-year summary)	Prior3YearDuration	125427000	JPY
Net cash provided by used in financing activities (5-year summary)	Prior2YearDuration	264961000	JPY
Net cash provided by used in financing activities (5-year summary)	Prior1YearDuration	-584751000	JPY
Net cash provided by used in financing activities (5-year summary)	CurrentYearDuration	-1045434000	JPY
Cash and cash equivalents (5-year summary)	Prior4YearInstant	2135678000	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 identity	consolidated 2024-02-20	pass rounding
balance sheet identity	consolidated 2025-02-20	pass rounding
balance sheet identity	non_consolidated 2024-02-20	pass rounding
balance sheet identity	non_consolidated 2025-02-20	pass
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2023-02-20	pass
statement vs summary · net assets	consolidated 2024-02-20	pass
statement vs summary · net assets	consolidated 2025-02-20	pass
statement vs summary · net assets	non_consolidated 2023-02-20	pass
statement vs summary · net assets	non_consolidated 2024-02-20	pass
statement vs summary · net assets	non_consolidated 2025-02-20	pass
statement vs summary · net income attributable to parent	consolidated 2023-02-21/2024-02-20	pass
statement vs summary · net income attributable to parent	consolidated 2024-02-21/2025-02-20	pass
statement vs summary · operating cash flow	consolidated 2023-02-21/2024-02-20	pass
statement vs summary · operating cash flow	consolidated 2024-02-21/2025-02-20	pass
statement vs summary · revenue	consolidated 2023-02-21/2024-02-20	pass
statement vs summary · revenue	consolidated 2024-02-21/2025-02-20	pass
statement vs summary · revenue	non_consolidated 2023-02-21/2024-02-20	pass
statement vs summary · revenue	non_consolidated 2024-02-21/2025-02-20	pass
statement vs summary · total assets	consolidated 2024-02-20	pass
statement vs summary · total assets	consolidated 2025-02-20	pass
statement vs summary · total assets	non_consolidated 2024-02-20	pass
statement vs summary · total assets	non_consolidated 2025-02-20	pass