Annual report

Period2024-02-21 → 2025-02-20

Filed2025-05-19

StandardJapan GAAP

ConsolidatedNo

Data checks13 of 13 passed

Key figures · 88

Metric	Value	Period	Scope	Source row
Revenue	¥81.6bn	2024-02-21 → 2025-02-20	Standalone	Net sales
Revenue	¥78.1bn	2023-02-21 → 2024-02-20	Standalone	Net sales
Revenue	¥74.7bn	2022-02-21 → 2023-02-20^d	Standalone	Net sales (5-year summary)
Revenue	¥71.4bn	2021-02-21 → 2022-02-20^d	Standalone	Net sales (5-year summary)
Revenue	¥69.5bn	2020-02-21 → 2021-02-20^d	Standalone	Net sales (5-year summary)
Operating income	¥5.5bn	2024-02-21 → 2025-02-20	Standalone	Operating income
Operating income	¥4.9bn	2023-02-21 → 2024-02-20	Standalone	Operating income
Ordinary income	¥5.6bn	2024-02-21 → 2025-02-20	Standalone	Ordinary income
Ordinary income	¥5.2bn	2023-02-21 → 2024-02-20	Standalone	Ordinary income
Ordinary income	¥5.3bn	2022-02-21 → 2023-02-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥5.5bn	2021-02-21 → 2022-02-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥7.3bn	2020-02-21 → 2021-02-20^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥5.4bn	2024-02-21 → 2025-02-20	Standalone	Income before income taxes
Profit before tax	¥4.8bn	2023-02-21 → 2024-02-20	Standalone	Income before income taxes
Net income	¥3.6bn	2024-02-21 → 2025-02-20	Standalone	Profit loss
Net income	¥3.1bn	2023-02-21 → 2024-02-20	Standalone	Profit loss
Net income	¥3.4bn	2022-02-21 → 2023-02-20^d	Standalone	Net income loss (5-year summary)
Net income	¥3.5bn	2021-02-21 → 2022-02-20^d	Standalone	Net income loss (5-year summary)
Net income	¥4.7bn	2020-02-21 → 2021-02-20^d	Standalone	Net income loss (5-year summary)
Total assets	¥54.5bn	at 2025-02-20	Standalone	Assets
Total assets	¥52.6bn	at 2024-02-20	Standalone	Assets
Total assets	¥50.4bn	at 2023-02-20^d	Standalone	Total assets (5-year summary)
Total assets	¥46.5bn	at 2022-02-20^d	Standalone	Total assets (5-year summary)
Total assets	¥45.3bn	at 2021-02-20^d	Standalone	Total assets (5-year summary)
Total liabilities	¥15.3bn	at 2025-02-20	Standalone	Liabilities
Total liabilities	¥15.6bn	at 2024-02-20	Standalone	Liabilities
Net assets / equity	¥39.1bn	at 2025-02-20	Standalone	Net assets
Net assets / equity	¥37.0bn	at 2024-02-20	Standalone	Net assets
Net assets / equity	¥35.0bn	at 2023-02-20^d	Standalone	Net assets
Net assets / equity	¥35.3bn	at 2022-02-20^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥32.5bn	at 2021-02-20^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥9.5bn	at 2025-02-20	Standalone	Cash and deposits
Cash and deposits	¥9.5bn	at 2024-02-20	Standalone	Cash and deposits
Cash & equivalents	¥9.4bn	at 2025-02-20	Standalone	Cash and cash equivalents
Cash & equivalents	¥9.5bn	at 2024-02-20	Standalone	Cash and cash equivalents
Cash & equivalents	¥5.3bn	at 2023-02-20^d	Standalone	Cash and cash equivalents
Cash & equivalents	¥6.1bn	at 2022-02-20^d	Standalone	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥7.7bn	at 2021-02-20^d	Standalone	Cash and cash equivalents (5-year summary)
Operating cash flow	¥4.3bn	2024-02-21 → 2025-02-20	Standalone	Net cash provided by used in operating activities
Operating cash flow	¥8.6bn	2023-02-21 → 2024-02-20	Standalone	Net cash provided by used in operating activities
Operating cash flow	¥2.5bn	2022-02-21 → 2023-02-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥1.6bn	2021-02-21 → 2022-02-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥7.3bn	2020-02-21 → 2021-02-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥3.0bn	2024-02-21 → 2025-02-20	Standalone	Net cash provided by used in investment activities
Investing cash flow	−¥3.1bn	2023-02-21 → 2024-02-20	Standalone	Net cash provided by used in investment activities
Investing cash flow	−¥2.6bn	2022-02-21 → 2023-02-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥2.4bn	2021-02-21 → 2022-02-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥1.9bn	2020-02-21 → 2021-02-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥1.4bn	2024-02-21 → 2025-02-20	Standalone	Net cash provided by used in financing activities
Financing cash flow	−¥1.3bn	2023-02-21 → 2024-02-20	Standalone	Net cash provided by used in financing activities
Financing cash flow	−¥735m	2022-02-21 → 2023-02-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥734m	2021-02-21 → 2022-02-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥660m	2020-02-21 → 2021-02-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥136.51	2024-02-21 → 2025-02-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥119.21	2023-02-21 → 2024-02-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥128.9	2022-02-21 → 2023-02-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥135.68	2021-02-21 → 2022-02-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥180.91	2020-02-21 → 2021-02-20^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥50	2024-02-21 → 2025-02-20	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥45	2023-02-21 → 2024-02-20	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥28	2022-02-21 → 2023-02-20^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥28	2021-02-21 → 2022-02-20^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥28	2020-02-21 → 2021-02-20^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥1,502.16	at 2025-02-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,415.47	at 2024-02-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,339.8	at 2023-02-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,353.52	at 2022-02-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,246.1	at 2021-02-20^d	Standalone	Net assets per share (5-year summary)
Equity ratio	71.8%	at 2025-02-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	70.3%	at 2024-02-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	69.4%	at 2023-02-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	76.1%	at 2022-02-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	71.8%	at 2021-02-20^d	Standalone	Equity to asset ratio (5-year summary)
ROE	9.3%	2024-02-21 → 2025-02-20	Standalone	Rate of return on equity (5-year summary)
ROE	8.7%	2023-02-21 → 2024-02-20	Standalone	Rate of return on equity (5-year summary)
ROE	10.0%	2022-02-21 → 2023-02-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	10.4%	2021-02-21 → 2022-02-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	15.5%	2020-02-21 → 2021-02-20^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	26,240,800	at 2025-02-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	26,240,800	at 2024-02-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	26,240,800	at 2023-02-20^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	26,240,800	at 2022-02-20^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	26,240,800	at 2021-02-20^d	Standalone	Total number of issued shares (5-year summary)
Employees	1,794	at 2025-02-20	Standalone	Number of employees
Employees	1,766	at 2024-02-20	Standalone	Number of employees
Employees	1,754	at 2023-02-20^d	Standalone	Number of employees
Employees	1,683	at 2022-02-20^d	Standalone	Number of employees
Employees	1,600	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.

All source rows · 987

Item	Context	Value	Unit
Net assets	Prior1YearInstant_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember	28936000	JPY
Net assets	Prior1YearInstant_NonConsolidatedMember	36964029000	JPY
Dividends from surplus	CurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember	-1246416000	JPY
Dividends from surplus	CurrentYearDuration_NonConsolidatedMember	-1246416000	JPY
Profit loss	CurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember	3555930000	JPY
Profit loss	CurrentYearDuration_NonConsolidatedMember	3555930000	JPY
Provision of general reserve	CurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember	－	JPY
Provision of general reserve	CurrentYearDuration_NonConsolidatedMember	－	JPY
Purchase of treasury stock	CurrentYearDuration_NonConsolidatedMember_TreasuryStockMember	-113045000	JPY
Purchase of treasury stock	CurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember	-113045000	JPY
Purchase of treasury stock	CurrentYearDuration_NonConsolidatedMember	-113045000	JPY
Disposal of treasury stock	CurrentYearDuration_NonConsolidatedMember_TreasuryStockMember	6014000	JPY
Disposal of treasury stock	CurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember	6014000	JPY
Disposal of treasury stock	CurrentYearDuration_NonConsolidatedMember	6014000	JPY
Net changes of items other than shareholders equity	CurrentYearDuration_NonConsolidatedMember_DeferredGainsOrLossesOnHedgesMember	-50201000	JPY
Net changes of items other than shareholders equity	CurrentYearDuration_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember	-50201000	JPY
Net changes of items other than shareholders equity	CurrentYearDuration_NonConsolidatedMember	-50201000	JPY
Total changes of items during the period	CurrentYearDuration_NonConsolidatedMember_TreasuryStockMember	-107031000	JPY
Total changes of items during the period	CurrentYearDuration_NonConsolidatedMember_ShareholdersEquityMember	2202482000	JPY
Total changes of items during the period	CurrentYearDuration_NonConsolidatedMember_DeferredGainsOrLossesOnHedgesMember	-50201000	JPY
Total changes of items during the period	CurrentYearDuration_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember	-50201000	JPY
Total changes of items during the period	CurrentYearDuration_NonConsolidatedMember	2152281000	JPY
Net assets	CurrentYearInstant_NonConsolidatedMember_TreasuryStockMember	-287144000	JPY
Net assets	CurrentYearInstant_NonConsolidatedMember_ShareholdersEquityMember	39137576000	JPY
Net assets	CurrentYearInstant_NonConsolidatedMember_DeferredGainsOrLossesOnHedgesMember	-21265000	JPY
Net assets	CurrentYearInstant_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember	-21265000	JPY
Net assets	CurrentYearInstant_NonConsolidatedMember	39116311000	JPY
Income before income taxes	Prior1YearDuration_NonConsolidatedMember	4776485000	JPY
Income before income taxes	CurrentYearDuration_NonConsolidatedMember	5373211000	JPY
Depreciation and amortization ope cf	Prior1YearDuration_NonConsolidatedMember	1592560000	JPY
Depreciation and amortization ope cf	CurrentYearDuration_NonConsolidatedMember	1696755000	JPY
Impairment loss ope cf	Prior1YearDuration_NonConsolidatedMember	359756000	JPY
Impairment loss ope cf	CurrentYearDuration_NonConsolidatedMember	239107000	JPY
Amortization of long term prepaid expenses ope cf	Prior1YearDuration_NonConsolidatedMember	22310000	JPY
Amortization of long term prepaid expenses ope cf	CurrentYearDuration_NonConsolidatedMember	23601000	JPY
He amount of rent offset of construction assistance fund receibables ope cf	Prior1YearDuration_NonConsolidatedMember	308633000	JPY
He amount of rent offset of construction assistance fund receibables ope cf	CurrentYearDuration_NonConsolidatedMember	304781000	JPY
Increase decrease in allowance for doubtful accounts ope cf	Prior1YearDuration_NonConsolidatedMember	-960000	JPY
Increase decrease in allowance for doubtful accounts ope cf	CurrentYearDuration_NonConsolidatedMember	3085000	JPY
Increase decrease in provision for bonuses ope cf	Prior1YearDuration_NonConsolidatedMember	53943000	JPY
Increase decrease in provision for bonuses ope cf	CurrentYearDuration_NonConsolidatedMember	26761000	JPY
Increase decrease in provision for shareholder benefit program ope cf	Prior1YearDuration_NonConsolidatedMember	-153311000	JPY
Increase decrease in provision for shareholder benefit program ope cf	CurrentYearDuration_NonConsolidatedMember	-60765000	JPY
Increase decrease in provision for share based compensation ope cf	Prior1YearDuration_NonConsolidatedMember	14550000	JPY
Increase decrease in provision for share based compensation ope cf	CurrentYearDuration_NonConsolidatedMember	15000000	JPY
Interest and dividends income ope cf	Prior1YearDuration_NonConsolidatedMember	-39610000	JPY
Interest and dividends income ope cf	CurrentYearDuration_NonConsolidatedMember	-37958000	JPY
Compensation income ope cf	Prior1YearDuration_NonConsolidatedMember	-90177000	JPY
Compensation income ope cf	CurrentYearDuration_NonConsolidatedMember	-65937000	JPY
Loss gain on sales and retirement of noncurrent assets ope cf	Prior1YearDuration_NonConsolidatedMember	55967000	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 · 13 of 13 passed

balance sheet identity	non_consolidated 2024-02-20	pass
balance sheet identity	non_consolidated 2025-02-20	pass
dei present		pass
period resolution		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 · operating cash flow	non_consolidated 2023-02-21/2024-02-20	pass
statement vs summary · operating cash flow	non_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	non_consolidated 2024-02-20	pass
statement vs summary · total assets	non_consolidated 2025-02-20	pass