Annual report

Period2024-03-01 → 2025-02-28
Filed2025-05-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 137
MetricValuePeriodScopeSource row
Revenue¥12.1bn2024-03-01 → 2025-02-28Cons.Net sales
Revenue¥11.3bn2023-03-01 → 2024-02-29Cons.Net sales
Revenue¥9.8bn2022-03-01 → 2023-02-28dCons.Net sales (5-year summary)
Revenue¥8.1bn2021-03-01 → 2022-02-28dCons.Net sales (5-year summary)
Revenue¥8.3bn2020-03-01 → 2021-02-28dCons.Net sales (5-year summary)
Operating income¥119m2024-03-01 → 2025-02-28Cons.Operating income
Operating income¥180m2023-03-01 → 2024-02-29Cons.Operating income
Ordinary income¥248m2024-03-01 → 2025-02-28Cons.Ordinary income
Ordinary income¥311m2023-03-01 → 2024-02-29Cons.Ordinary income
Ordinary income¥147m2022-03-01 → 2023-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥303m2021-03-01 → 2022-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income−¥1.4bn2020-03-01 → 2021-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax¥237m2024-03-01 → 2025-02-28Cons.Income before income taxes
Profit before tax¥85m2023-03-01 → 2024-02-29Cons.Income before income taxes
Net income (owners)¥261m2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)¥114m2023-03-01 → 2024-02-29Cons.Profit loss attributable to owners of parent
Net income (owners)−¥72m2022-03-01 → 2023-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥315m2021-03-01 → 2022-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.5bn2020-03-01 → 2021-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥261m2024-03-01 → 2025-02-28Cons.Profit loss
Net income¥114m2023-03-01 → 2024-02-29Cons.Profit loss
Total assets¥4.8bnat 2025-02-28Cons.Assets
Total assets¥4.7bnat 2024-02-29Cons.Assets
Total assets¥5.0bnat 2023-02-28dCons.Total assets (5-year summary)
Total assets¥4.9bnat 2022-02-28dCons.Total assets (5-year summary)
Total assets¥4.4bnat 2021-02-28dCons.Total assets (5-year summary)
Total liabilities¥4.1bnat 2025-02-28Cons.Liabilities
Total liabilities¥4.3bnat 2024-02-29Cons.Liabilities
Net assets / equity¥678mat 2025-02-28Cons.Net assets
Net assets / equity¥418mat 2024-02-29Cons.Net assets
Net assets / equity¥304mat 2023-02-28dCons.Net assets
Net assets / equity−¥94mat 2022-02-28dCons.Net assets (5-year summary)
Net assets / equity−¥979mat 2021-02-28dCons.Net assets (5-year summary)
Cash and deposits¥1.5bnat 2025-02-28Cons.Cash and deposits
Cash and deposits¥1.8bnat 2024-02-29Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2025-02-28Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2024-02-29Cons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2023-02-28dCons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2022-02-28dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2021-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥290m2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥392m2023-03-01 → 2024-02-29Cons.Net cash provided by used in operating activities
Operating cash flow¥471m2022-03-01 → 2023-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥1.1bn2021-03-01 → 2022-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥100m2020-03-01 → 2021-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥317m2024-03-01 → 2025-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥120m2023-03-01 → 2024-02-29Cons.Net cash provided by used in investment activities
Investing cash flow−¥205m2022-03-01 → 2023-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥91m2021-03-01 → 2022-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥101m2020-03-01 → 2021-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥232m2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities
Financing cash flow−¥521m2023-03-01 → 2024-02-29Cons.Net cash provided by used in financing activities
Financing cash flow−¥62m2022-03-01 → 2023-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.9bn2021-03-01 → 2022-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥233m2020-03-01 → 2021-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥79.032024-03-01 → 2025-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥34.532023-03-01 → 2024-02-29Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-23.772022-03-01 → 2023-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥106.112021-03-01 → 2022-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-564.562020-03-01 → 2021-02-28dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥205.64at 2025-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥126.61at 2024-02-29Cons.Net assets per share (5-year summary)
Net assets per share¥92.06at 2023-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥-31.17at 2022-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥-379.12at 2021-02-28dCons.Net assets per share (5-year summary)
Equity ratio14.1%at 2025-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio8.9%at 2024-02-29Cons.Equity to asset ratio (5-year summary)
Equity ratio6.0%at 2023-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio-1.9%at 2022-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio-23.1%at 2021-02-28dCons.Equity to asset ratio (5-year summary)
ROE47.6%2024-03-01 → 2025-02-28Cons.Rate of return on equity (5-year summary)
ROE31.6%2023-03-01 → 2024-02-29Cons.Rate of return on equity (5-year summary)
Employees494at 2025-02-28Cons.Number of employees
Employees510at 2024-02-29Cons.Number of employees
Employees531at 2023-02-28dCons.Number of employees
Employees575at 2022-02-28dCons.Number of employees
Employees591at 2021-02-28dCons.Number of employees
Revenue¥12.1bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥11.3bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥9.8bn2022-03-01 → 2023-02-28dStandaloneNet sales (5-year summary)
Revenue¥8.1bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Revenue¥8.3bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Operating income¥120m2024-03-01 → 2025-02-28StandaloneOperating income
Operating income¥180m2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income¥175m2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥240m2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income¥90m2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥276m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.4bn2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥164m2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax¥14m2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income¥190m2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥42m2023-03-01 → 2024-02-29StandaloneProfit loss
Net income−¥130m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income¥287m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income−¥1.4bn2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥4.7bnat 2025-02-28StandaloneAssets
Total assets¥4.6bnat 2024-02-29StandaloneAssets
Total assets¥5.0bnat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥4.9bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥4.4bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥4.1bnat 2025-02-28StandaloneLiabilities
Total liabilities¥4.3bnat 2024-02-29StandaloneLiabilities
Net assets / equity¥521mat 2025-02-28StandaloneNet assets
Net assets / equity¥331mat 2024-02-29StandaloneNet assets
Net assets / equity¥289mat 2023-02-28dStandaloneNet assets
Net assets / equity−¥51mat 2022-02-28dStandaloneNet assets (5-year summary)
Net assets / equity−¥908mat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥1.5bnat 2025-02-28StandaloneCash and deposits
Cash and deposits¥1.8bnat 2024-02-29StandaloneCash and deposits
EPS (basic)¥57.462024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥12.812023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-42.732022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥96.972021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-517.072020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥157.96at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥100.49at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥87.67at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥-17.21at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥-352.66at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio11.2%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio7.2%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio5.8%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio-1.0%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio-21.2%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE44.5%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE13.6%2023-03-01 → 2024-02-29StandaloneRate of return on equity (5-year summary)
Shares issued3,298,400at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued3,298,400at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued3,298,400at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,025,100at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,660,900at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees494at 2025-02-28StandaloneNumber of employees
Employees510at 2024-02-29StandaloneNumber of employees
Employees531at 2023-02-28dStandaloneNumber of employees
Employees575at 2022-02-28dStandaloneNumber of employees
Employees591at 2021-02-28dStandaloneNumber 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 · 44
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2024-03-01 → 2025-02-28¥1m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-03-01 → 2025-02-28−¥2m
Reconciling Itemsreconcilingdepreciation2024-03-01 → 2025-02-28¥12m
Reconciling Itemsreconcilingsegment profit2024-03-01 → 2025-02-28−¥1.0bn
Casual Groupreportable segmentdepreciation2024-03-01 → 2025-02-28¥94m
Casual Groupreportable segmentemployeesat 2025-02-28271 pure
Casual Groupreportable segmentrevenue2024-03-01 → 2025-02-28¥7.2bn
Casual Groupreportable segmentrevenue external2024-03-01 → 2025-02-28¥7.2bn
Casual Groupreportable segmentsegment profit2024-03-01 → 2025-02-28¥722m
XEX Groupreportable segmentdepreciation2024-03-01 → 2025-02-28¥75m
XEX Groupreportable segmentemployeesat 2025-02-28189 pure
XEX Groupreportable segmentrevenue2024-03-01 → 2025-02-28¥4.9bn
XEX Groupreportable segmentrevenue external2024-03-01 → 2025-02-28¥4.9bn
XEX Groupreportable segmentsegment profit2024-03-01 → 2025-02-28¥418m
—segment totaldepreciation2024-03-01 → 2025-02-28¥169m
—segment totalrevenue2024-03-01 → 2025-02-28¥12.1bn
—segment totalrevenue external2024-03-01 → 2025-02-28¥12.1bn
—segment totalsegment profit2024-03-01 → 2025-02-28¥1.1bn
Total Of Reportable Segments And Otherssegment totaldepreciation2024-03-01 → 2025-02-28¥170m
Total Of Reportable Segments And Otherssegment totalrevenue2024-03-01 → 2025-02-28¥12.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-03-01 → 2025-02-28¥12.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-03-01 → 2025-02-28¥1.1bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2023-03-01 → 2024-02-29¥1m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-03-01 → 2024-02-29−¥2m
Reconciling Itemsreconcilingdepreciation2023-03-01 → 2024-02-29¥11m
Reconciling Itemsreconcilingsegment profit2023-03-01 → 2024-02-29−¥890m
Casual Groupreportable segmentdepreciation2023-03-01 → 2024-02-29¥87m
Casual Groupreportable segmentrevenue2023-03-01 → 2024-02-29¥6.7bn
Casual Groupreportable segmentrevenue external2023-03-01 → 2024-02-29¥6.7bn
Casual Groupreportable segmentsegment profit2023-03-01 → 2024-02-29¥676m
XEX Groupreportable segmentdepreciation2023-03-01 → 2024-02-29¥87m
XEX Groupreportable segmentrevenue2023-03-01 → 2024-02-29¥4.6bn
XEX Groupreportable segmentrevenue external2023-03-01 → 2024-02-29¥4.6bn
XEX Groupreportable segmentsegment profit2023-03-01 → 2024-02-29¥396m
—segment totaldepreciation2023-03-01 → 2024-02-29¥174m
—segment totalrevenue2023-03-01 → 2024-02-29¥11.3bn
—segment totalrevenue external2023-03-01 → 2024-02-29¥11.3bn
—segment totalsegment profit2023-03-01 → 2024-02-29¥1.1bn
Total Of Reportable Segments And Otherssegment totaldepreciation2023-03-01 → 2024-02-29¥175m
Total Of Reportable Segments And Otherssegment totalrevenue2023-03-01 → 2024-02-29¥11.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-03-01 → 2024-02-29¥11.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-03-01 → 2024-02-29¥1.1bn
Casual Groupreportable segmentemployeesat 2025-02-28271 pure
XEX Groupreportable segmentemployeesat 2025-02-28189 pure

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

All source rows · 1,315
ItemContextValueUnit
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember331446000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember520961000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember4435303000JPY
Total assets (5-year summary)Prior3YearInstant_NonConsolidatedMember4948277000JPY
Total assets (5-year summary)Prior2YearInstant_NonConsolidatedMember5006298000JPY
Total assets (5-year summary)Prior1YearInstant_NonConsolidatedMember4628890000JPY
Total assets (5-year summary)CurrentYearInstant_NonConsolidatedMember4667271000JPY
Net assets per share (5-year summary)Prior4YearInstant_NonConsolidatedMember-352.66
Net assets per share (5-year summary)Prior3YearInstant_NonConsolidatedMember-17.21
Net assets per share (5-year summary)Prior2YearInstant_NonConsolidatedMember87.67
Net assets per share (5-year summary)Prior1YearInstant_NonConsolidatedMember100.49
Net assets per share (5-year summary)CurrentYearInstant_NonConsolidatedMember157.96
Dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Basic earnings loss per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-517.07
Basic earnings loss per share (5-year summary)Prior3YearDuration_NonConsolidatedMember96.97
Basic earnings loss per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-42.73
Basic earnings loss per share (5-year summary)Prior1YearDuration_NonConsolidatedMember12.81
Basic earnings loss per share (5-year summary)CurrentYearDuration_NonConsolidatedMember57.46
Diluted earnings per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Diluted earnings per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Equity to asset ratio (5-year summary)Prior4YearInstant_NonConsolidatedMember-0.212
Equity to asset ratio (5-year summary)Prior3YearInstant_NonConsolidatedMember-0.010
Equity to asset ratio (5-year summary)Prior2YearInstant_NonConsolidatedMember0.058
Equity to asset ratio (5-year summary)Prior1YearInstant_NonConsolidatedMember0.072
Equity to asset ratio (5-year summary)CurrentYearInstant_NonConsolidatedMember0.112
Rate of return on equity (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Rate of return on equity (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Rate of return on equity (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Rate of return on equity (5-year summary)Prior1YearDuration_NonConsolidatedMember0.136
Rate of return on equity (5-year summary)CurrentYearDuration_NonConsolidatedMember0.445
Price earnings ratio (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Price earnings ratio (5-year summary)Prior3YearDuration_NonConsolidatedMember18.8
Price earnings ratio (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Price earnings ratio (5-year summary)Prior1YearDuration_NonConsolidatedMember211.7
Price earnings ratio (5-year summary)CurrentYearDuration_NonConsolidatedMember49.6
Payout ratio (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Payout ratio (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Payout ratio (5-year summary)Prior2YearDuration_NonConsolidatedMember-

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 2024-02-29pass rounding
balance sheet identityconsolidated 2025-02-28pass rounding
balance sheet identitynon_consolidated 2024-02-29pass rounding
balance sheet identitynon_consolidated 2025-02-28pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-02-28pass
statement vs summary · net assetsconsolidated 2024-02-29pass
statement vs summary · net assetsconsolidated 2025-02-28pass
statement vs summary · net assetsnon_consolidated 2023-02-28pass
statement vs summary · net assetsnon_consolidated 2024-02-29pass
statement vs summary · net assetsnon_consolidated 2025-02-28pass
statement vs summary · net income attributable to parentconsolidated 2023-03-01/2024-02-29pass
statement vs summary · net income attributable to parentconsolidated 2024-03-01/2025-02-28pass
statement vs summary · operating cash flowconsolidated 2023-03-01/2024-02-29pass
statement vs summary · operating cash flowconsolidated 2024-03-01/2025-02-28pass
statement vs summary · revenueconsolidated 2023-03-01/2024-02-29pass
statement vs summary · revenueconsolidated 2024-03-01/2025-02-28pass
statement vs summary · revenuenon_consolidated 2023-03-01/2024-02-29pass
statement vs summary · revenuenon_consolidated 2024-03-01/2025-02-28pass
statement vs summary · total assetsconsolidated 2024-02-29pass
statement vs summary · total assetsconsolidated 2025-02-28pass
statement vs summary · total assetsnon_consolidated 2024-02-29pass
statement vs summary · total assetsnon_consolidated 2025-02-28pass