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
Investments in capital of subsidiaries and affiliates	CurrentYearInstant_NonConsolidatedMember	91083000	JPY
Long term loans receivable from employees	Prior1YearInstant_NonConsolidatedMember	280000	JPY
Long term loans receivable from employees	CurrentYearInstant_NonConsolidatedMember	1025000	JPY
Long term accounts receivable other	Prior1YearInstant_NonConsolidatedMember	3577000	JPY
Long term accounts receivable other	CurrentYearInstant_NonConsolidatedMember	2377000	JPY
Claims provable in bankruptcy claims provable in rehabilitation and other	Prior1YearInstant_NonConsolidatedMember	－	JPY
Claims provable in bankruptcy claims provable in rehabilitation and other	CurrentYearInstant_NonConsolidatedMember	3000000	JPY
Long term prepaid expenses	Prior1YearInstant_NonConsolidatedMember	434911000	JPY
Long term prepaid expenses	CurrentYearInstant_NonConsolidatedMember	433126000	JPY
Guarantee deposits ioa	Prior1YearInstant_NonConsolidatedMember	5166919000	JPY
Guarantee deposits ioa	CurrentYearInstant_NonConsolidatedMember	5252535000	JPY
Construction assistance fund receivables	Prior1YearInstant_NonConsolidatedMember	751093000	JPY
Construction assistance fund receivables	CurrentYearInstant_NonConsolidatedMember	654859000	JPY
Deferred tax assets	Prior1YearInstant_NonConsolidatedMember	1366606000	JPY
Deferred tax assets	CurrentYearInstant_NonConsolidatedMember	1390390000	JPY
Real estate for investment	Prior1YearInstant_NonConsolidatedMember	245414000	JPY
Real estate for investment	CurrentYearInstant_NonConsolidatedMember	245414000	JPY
Accumulated depreciation real estate for investment	Prior1YearInstant_NonConsolidatedMember	-154517000	JPY
Accumulated depreciation real estate for investment	CurrentYearInstant_NonConsolidatedMember	-162590000	JPY
Real estate for investment net	Prior1YearInstant_NonConsolidatedMember	90896000	JPY
Real estate for investment net	CurrentYearInstant_NonConsolidatedMember	82823000	JPY
Other ioa	Prior1YearInstant_NonConsolidatedMember	86310000	JPY
Other ioa	CurrentYearInstant_NonConsolidatedMember	83327000	JPY
Allowance for doubtful accounts ioa by group	Prior1YearInstant_NonConsolidatedMember	-2845000	JPY
Allowance for doubtful accounts ioa by group	CurrentYearInstant_NonConsolidatedMember	-5930000	JPY
Investments and other assets	Prior1YearInstant_NonConsolidatedMember	7988843000	JPY
Investments and other assets	CurrentYearInstant_NonConsolidatedMember	7988628000	JPY
Noncurrent assets	Prior1YearInstant_NonConsolidatedMember	23314937000	JPY
Noncurrent assets	CurrentYearInstant_NonConsolidatedMember	23890991000	JPY
Assets	Prior1YearInstant_NonConsolidatedMember	52553873000	JPY
Assets	CurrentYearInstant_NonConsolidatedMember	54452332000	JPY
Accounts payable trade	Prior1YearInstant_NonConsolidatedMember	4271138000	JPY
Accounts payable trade	CurrentYearInstant_NonConsolidatedMember	4753334000	JPY
Accounts payable other	Prior1YearInstant_NonConsolidatedMember	1270119000	JPY
Accounts payable other	CurrentYearInstant_NonConsolidatedMember	957552000	JPY
Accrued expenses	Prior1YearInstant_NonConsolidatedMember	1721530000	JPY
Accrued expenses	CurrentYearInstant_NonConsolidatedMember	1780210000	JPY
Income taxes payable	Prior1YearInstant_NonConsolidatedMember	910169000	JPY
Income taxes payable	CurrentYearInstant_NonConsolidatedMember	1328005000	JPY
Accrued consumption taxes	Prior1YearInstant_NonConsolidatedMember	926439000	JPY
Accrued consumption taxes	CurrentYearInstant_NonConsolidatedMember	－	JPY
Contract liabilities	Prior1YearInstant_NonConsolidatedMember	4137357000	JPY
Contract liabilities	CurrentYearInstant_NonConsolidatedMember	4131311000	JPY
Deposits received	Prior1YearInstant_NonConsolidatedMember	122786000	JPY
Deposits received	CurrentYearInstant_NonConsolidatedMember	122722000	JPY
Unearned revenue	Prior1YearInstant_NonConsolidatedMember	3666000	JPY
Unearned revenue	CurrentYearInstant_NonConsolidatedMember	3656000	JPY
Provision for bonuses	Prior1YearInstant_NonConsolidatedMember	1008165000	JPY
Provision for bonuses	CurrentYearInstant_NonConsolidatedMember	1034927000	JPY
Provision for shareholder benefit program cl	Prior1YearInstant_NonConsolidatedMember	60765000	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