Annual report

Period2024-05-21 → 2025-05-20
Filed2025-08-19
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 153
MetricValuePeriodScopeSource row
Revenue¥501.5bn2024-05-21 → 2025-05-20Cons.Net sales
Revenue¥436.9bn2023-05-21 → 2024-05-20Cons.Net sales
Revenue¥378.9bn2022-05-21 → 2023-05-20vCons.Net sales (5-year summary)
Revenue¥328.3bn2021-05-21 → 2022-05-20vCons.Net sales (5-year summary)
Revenue¥305.9bn2020-05-21 → 2021-05-20dCons.Net sales (5-year summary)
Operating income¥26.6bn2024-05-21 → 2025-05-20Cons.Operating income
Operating income¥18.6bn2023-05-21 → 2024-05-20Cons.Operating income
Ordinary income¥27.5bn2024-05-21 → 2025-05-20Cons.Ordinary income
Ordinary income¥20.1bn2023-05-21 → 2024-05-20Cons.Ordinary income
Ordinary income¥19.1bn2022-05-21 → 2023-05-20vCons.Ordinary income loss (5-year summary)
Ordinary income¥15.8bn2021-05-21 → 2022-05-20vCons.Ordinary income loss (5-year summary)
Ordinary income¥17.3bn2020-05-21 → 2021-05-20dCons.Ordinary income loss (5-year summary)
Profit before tax¥25.4bn2024-05-21 → 2025-05-20Cons.Income before income taxes
Profit before tax¥19.6bn2023-05-21 → 2024-05-20Cons.Income before income taxes
Net income (owners)¥17.8bn2024-05-21 → 2025-05-20Cons.Profit loss attributable to owners of parent
Net income (owners)¥12.3bn2023-05-21 → 2024-05-20Cons.Profit loss attributable to owners of parent
Net income (owners)¥12.3bn2022-05-21 → 2023-05-20vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥9.8bn2021-05-21 → 2022-05-20vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥12.1bn2020-05-21 → 2021-05-20dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥17.8bn2024-05-21 → 2025-05-20Cons.Profit loss
Net income¥12.3bn2023-05-21 → 2024-05-20Cons.Profit loss
Total assets¥352.5bnat 2025-05-20Cons.Assets
Total assets¥303.5bnat 2024-05-20Cons.Assets
Total assets¥274.3bnat 2023-05-20vCons.Total assets (5-year summary)
Total assets¥234.2bnat 2022-05-20vCons.Total assets (5-year summary)
Total assets¥195.9bnat 2021-05-20dCons.Total assets (5-year summary)
Total liabilities¥206.7bnat 2025-05-20Cons.Liabilities
Total liabilities¥186.0bnat 2024-05-20Cons.Liabilities
Net assets / equity¥145.8bnat 2025-05-20Cons.Net assets
Net assets / equity¥117.4bnat 2024-05-20Cons.Net assets
Net assets / equity¥98.5bnat 2023-05-20vCons.Net assets
Net assets / equity¥86.9bnat 2022-05-20vCons.Net assets (5-year summary)
Net assets / equity¥77.7bnat 2021-05-20dCons.Net assets (5-year summary)
Cash and deposits¥47.7bnat 2025-05-20Cons.Cash and deposits
Cash and deposits¥49.1bnat 2024-05-20Cons.Cash and deposits
Cash & equivalents¥47.7bnat 2025-05-20Cons.Cash and cash equivalents
Cash & equivalents¥49.0bnat 2024-05-20Cons.Cash and cash equivalents
Cash & equivalents¥42.9bnat 2023-05-20vCons.Cash and cash equivalents
Cash & equivalents¥26.3bnat 2022-05-20vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥15.7bnat 2021-05-20dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥22.2bn2024-05-21 → 2025-05-20Cons.Net cash provided by used in operating activities
Operating cash flow¥26.9bn2023-05-21 → 2024-05-20Cons.Net cash provided by used in operating activities
Operating cash flow¥31.2bn2022-05-21 → 2023-05-20vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥20.3bn2021-05-21 → 2022-05-20vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥13.8bn2020-05-21 → 2021-05-20dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥31.1bn2024-05-21 → 2025-05-20Cons.Net cash provided by used in investment activities
Investing cash flow−¥21.1bn2023-05-21 → 2024-05-20Cons.Net cash provided by used in investment activities
Investing cash flow−¥22.3bn2022-05-21 → 2023-05-20vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥27.8bn2021-05-21 → 2022-05-20vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥25.5bn2020-05-21 → 2021-05-20dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥7.7bn2024-05-21 → 2025-05-20Cons.Net cash provided by used in financing activities
Financing cash flow¥344m2023-05-21 → 2024-05-20Cons.Net cash provided by used in financing activities
Financing cash flow¥7.5bn2022-05-21 → 2023-05-20vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥18.1bn2021-05-21 → 2022-05-20vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥8.1bn2020-05-21 → 2021-05-20dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥175.422024-05-21 → 2025-05-20Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥130.112023-05-21 → 2024-05-20Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥130.312022-05-21 → 2023-05-20vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥104.022021-05-21 → 2022-05-20vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥127.522020-05-21 → 2021-05-20dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥174.272024-05-21 → 2025-05-20Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥126.862023-05-21 → 2024-05-20Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥127.522020-05-21 → 2021-05-20dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,441.69at 2025-05-20Cons.Net assets per share (5-year summary)
Net assets per share¥1,168.74at 2024-05-20Cons.Net assets per share (5-year summary)
Net assets per share¥1,041.2at 2023-05-20vCons.Net assets per share (5-year summary)
Net assets per share¥917.95at 2022-05-20vCons.Net assets per share (5-year summary)
Net assets per share¥819.99at 2021-05-20dCons.Net assets per share (5-year summary)
Equity ratio41.4%at 2025-05-20Cons.Equity to asset ratio (5-year summary)
Equity ratio36.4%at 2024-05-20Cons.Equity to asset ratio (5-year summary)
Equity ratio35.9%at 2023-05-20vCons.Equity to asset ratio (5-year summary)
Equity ratio37.1%at 2022-05-20vCons.Equity to asset ratio (5-year summary)
Equity ratio39.6%at 2021-05-20dCons.Equity to asset ratio (5-year summary)
ROE13.9%2024-05-21 → 2025-05-20Cons.Rate of return on equity (5-year summary)
ROE11.8%2023-05-21 → 2024-05-20Cons.Rate of return on equity (5-year summary)
ROE13.3%2022-05-21 → 2023-05-20vCons.Rate of return on equity (5-year summary)
ROE12.0%2021-05-21 → 2022-05-20vCons.Rate of return on equity (5-year summary)
ROE16.8%2020-05-21 → 2021-05-20dCons.Rate of return on equity (5-year summary)
Employees5,627at 2025-05-20Cons.Number of employees
Employees4,735at 2024-05-20Cons.Number of employees
Employees4,460at 2023-05-20vCons.Number of employees
Employees4,033at 2022-05-20vCons.Number of employees
Employees3,990at 2021-05-20dCons.Number of employees
Revenue¥22.9bn2024-05-21 → 2025-05-20StandaloneOperating revenue1
Revenue¥2.5bn2023-05-21 → 2024-05-20StandaloneOperating revenue1
Revenue¥1.3bn2022-05-21 → 2023-05-20vStandaloneOperating revenue1 (5-year summary)
Revenue¥3.2bn2021-05-21 → 2022-05-20vStandaloneOperating revenue1 (5-year summary)
Revenue¥3.0bn2020-05-21 → 2021-05-20dStandaloneOperating revenue1 (5-year summary)
Operating income¥21.3bn2024-05-21 → 2025-05-20StandaloneOperating income
Operating income−¥5.3bn2023-05-21 → 2024-05-20StandaloneOperating income
Ordinary income¥21.3bn2024-05-21 → 2025-05-20StandaloneOrdinary income
Ordinary income−¥5.3bn2023-05-21 → 2024-05-20StandaloneOrdinary income
Ordinary income¥445m2022-05-21 → 2023-05-20vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.5bn2021-05-21 → 2022-05-20vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.5bn2020-05-21 → 2021-05-20dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥21.1bn2024-05-21 → 2025-05-20StandaloneIncome before income taxes
Profit before tax−¥5.3bn2023-05-21 → 2024-05-20StandaloneIncome before income taxes
Net income¥20.9bn2024-05-21 → 2025-05-20StandaloneProfit loss
Net income−¥5.5bn2023-05-21 → 2024-05-20StandaloneProfit loss
Net income¥379m2022-05-21 → 2023-05-20vStandaloneNet income loss (5-year summary)
Net income¥1.8bn2021-05-21 → 2022-05-20vStandaloneNet income loss (5-year summary)
Net income¥1.8bn2020-05-21 → 2021-05-20dStandaloneNet income loss (5-year summary)
Total assets¥75.3bnat 2025-05-20StandaloneAssets
Total assets¥43.8bnat 2024-05-20StandaloneAssets
Total assets¥43.2bnat 2023-05-20vStandaloneTotal assets (5-year summary)
Total assets¥46.1bnat 2022-05-20vStandaloneTotal assets (5-year summary)
Total assets¥39.9bnat 2021-05-20dStandaloneTotal assets (5-year summary)
Total liabilities¥7.4bnat 2025-05-20StandaloneLiabilities
Total liabilities¥7.1bnat 2024-05-20StandaloneLiabilities
Net assets / equity¥67.9bnat 2025-05-20StandaloneNet assets
Net assets / equity¥36.7bnat 2024-05-20StandaloneNet assets
Net assets / equity¥36.3bnat 2023-05-20vStandaloneNet assets
Net assets / equity¥36.8bnat 2022-05-20vStandaloneNet assets (5-year summary)
Net assets / equity¥35.8bnat 2021-05-20dStandaloneNet assets (5-year summary)
Cash and deposits¥25.1bnat 2025-05-20StandaloneCash and deposits
Cash and deposits¥2.9bnat 2024-05-20StandaloneCash and deposits
EPS (basic)¥206.522024-05-21 → 2025-05-20StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-57.642023-05-21 → 2024-05-20StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.022022-05-21 → 2023-05-20vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.52021-05-21 → 2022-05-20vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.572020-05-21 → 2021-05-20dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥205.162024-05-21 → 2025-05-20StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥18.572020-05-21 → 2021-05-20dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥142024-05-21 → 2025-05-20StandaloneDividend paid per share (5-year summary)
Dividend per share¥21.52023-05-21 → 2024-05-20StandaloneDividend paid per share (5-year summary)
Dividend per share¥292022-05-21 → 2023-05-20vStandaloneDividend paid per share (5-year summary)
Dividend per share¥262021-05-21 → 2022-05-20vStandaloneDividend paid per share (5-year summary)
Dividend per share¥232020-05-21 → 2021-05-20dStandaloneDividend paid per share (5-year summary)
Net assets per share¥671.62at 2025-05-20StandaloneNet assets per share (5-year summary)
Net assets per share¥314.96at 2024-05-20StandaloneNet assets per share (5-year summary)
Net assets per share¥382.78at 2023-05-20vStandaloneNet assets per share (5-year summary)
Net assets per share¥387.94at 2022-05-20vStandaloneNet assets per share (5-year summary)
Net assets per share¥377.7at 2021-05-20dStandaloneNet assets per share (5-year summary)
Equity ratio90.1%at 2025-05-20StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.0%at 2024-05-20StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.8%at 2023-05-20vStandaloneEquity to asset ratio (5-year summary)
Equity ratio79.6%at 2022-05-20vStandaloneEquity to asset ratio (5-year summary)
Equity ratio89.6%at 2021-05-20dStandaloneEquity to asset ratio (5-year summary)
ROE42.9%2024-05-21 → 2025-05-20StandaloneRate of return on equity (5-year summary)
ROE-16.5%2023-05-21 → 2024-05-20StandaloneRate of return on equity (5-year summary)
ROE1.0%2022-05-21 → 2023-05-20vStandaloneRate of return on equity (5-year summary)
ROE4.8%2021-05-21 → 2022-05-20vStandaloneRate of return on equity (5-year summary)
ROE5.0%2020-05-21 → 2021-05-20dStandaloneRate of return on equity (5-year summary)
Shares issued105,097,680at 2025-05-20StandaloneTotal number of issued shares (5-year summary)
Shares issued94,597,680at 2024-05-20StandaloneTotal number of issued shares (5-year summary)
Shares issued31,532,560at 2023-05-20vStandaloneTotal number of issued shares (5-year summary)
Shares issued31,532,560at 2022-05-20vStandaloneTotal number of issued shares (5-year summary)
Shares issued31,532,560at 2021-05-20dStandaloneTotal number of issued shares (5-year summary)
Employees59at 2025-05-20StandaloneNumber of employees
Employees43at 2024-05-20StandaloneNumber of employees
Employees42at 2023-05-20vStandaloneNumber of employees
Employees37at 2022-05-20vStandaloneNumber of employees
Employees21at 2021-05-20dStandaloneNumber 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 · 1,335
ItemContextValueUnit
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_DirectorsExcludingOutsideDirectorsMember5
Total amount of remuneration etc remuneration etc by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember4000000JPY
Base remuneration remuneration etc by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember4000000JPY
Share option remuneration etc by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember-JPY
Retirement benefits remuneration etc by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember0JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember2
Total amount of remuneration etc remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember40000000JPY
Base remuneration remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember40000000JPY
Share option remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember-JPY
Retirement benefits remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember-JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember9
Number of issues shares not listed investment shares held for purposes other than pure investment largest holding companyCurrentYearInstant2
Carrying amount shares not listed investment shares held for purposes other than pure investment largest holding companyCurrentYearInstant7000000JPY
Number of issues shares other than those not listed investment shares held for purposes other than pure investment largest holding companyCurrentYearInstant5
Carrying amount shares other than those not listed investment shares held for purposes other than pure investment largest holding companyCurrentYearInstant3720000000JPY
Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment largest holding companyCurrentYearDuration2
Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding companyCurrentYearDuration36000000JPY
Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding companyCurrentYearInstant_Row1Member892800
Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding companyPrior1YearInstant_Row1Member892800
Book value details of specified investment equity securities held for purposes other than pure investment largest holding companyCurrentYearInstant_Row1Member2440000000JPY
Book value details of specified investment equity securities held for purposes other than pure investment largest holding companyPrior1YearInstant_Row1Member1908000000JPY
Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding companyCurrentYearInstant_Row2Member10479
Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding companyPrior1YearInstant_Row2Member10479
Book value details of specified investment equity securities held for purposes other than pure investment largest holding companyCurrentYearInstant_Row2Member49000000JPY
Book value details of specified investment equity securities held for purposes other than pure investment largest holding companyPrior1YearInstant_Row2Member58000000JPY
Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding companyCurrentYearInstant_Row3Member10000
Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding companyPrior1YearInstant_Row3Member10000
Book value details of specified investment equity securities held for purposes other than pure investment largest holding companyCurrentYearInstant_Row3Member111000000JPY
Book value details of specified investment equity securities held for purposes other than pure investment largest holding companyPrior1YearInstant_Row3Member95000000JPY
Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding companyCurrentYearInstant_Row4Member563800
Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding companyPrior1YearInstant_Row4Member561900
Book value details of specified investment equity securities held for purposes other than pure investment largest holding companyCurrentYearInstant_Row4Member955000000JPY
Book value details of specified investment equity securities held for purposes other than pure investment largest holding companyPrior1YearInstant_Row4Member1083000000JPY
Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding companyCurrentYearInstant_Row5Member110000
Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding companyPrior1YearInstant_Row5Member89400
Book value details of specified investment equity securities held for purposes other than pure investment largest holding companyCurrentYearInstant_Row5Member167000000JPY
Book value details of specified investment equity securities held for purposes other than pure investment largest holding companyPrior1YearInstant_Row5Member164000000JPY
Cash and depositsPrior1YearInstant49125000000JPY
Cash and depositsCurrentYearInstant47731000000JPY
Accounts receivable tradePrior1YearInstant12246000000JPY
Accounts receivable tradeCurrentYearInstant21573000000JPY
MerchandisePrior1YearInstant47792000000JPY
MerchandiseCurrentYearInstant56811000000JPY
Accounts receivable otherPrior1YearInstant16291000000JPY
Accounts receivable otherCurrentYearInstant18742000000JPY
Other caPrior1YearInstant334000000JPY
Other caCurrentYearInstant570000000JPY
Allowance for doubtful accounts caPrior1YearInstant-2000000JPY
Allowance for doubtful accounts caCurrentYearInstant-61000000JPY
Current assetsPrior1YearInstant125787000000JPY

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 2024-05-20pass rounding
balance sheet identityconsolidated 2025-05-20pass
balance sheet identitynon_consolidated 2024-05-20pass rounding
balance sheet identitynon_consolidated 2025-05-20pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-05-20pass
statement vs summary · net assetsconsolidated 2024-05-20pass
statement vs summary · net assetsconsolidated 2025-05-20pass
statement vs summary · net assetsnon_consolidated 2023-05-20pass
statement vs summary · net assetsnon_consolidated 2024-05-20pass
statement vs summary · net assetsnon_consolidated 2025-05-20pass
statement vs summary · net income attributable to parentconsolidated 2023-05-21/2024-05-20pass
statement vs summary · net income attributable to parentconsolidated 2024-05-21/2025-05-20pass
statement vs summary · operating cash flowconsolidated 2023-05-21/2024-05-20pass
statement vs summary · operating cash flowconsolidated 2024-05-21/2025-05-20pass
statement vs summary · revenueconsolidated 2023-05-21/2024-05-20pass
statement vs summary · revenueconsolidated 2024-05-21/2025-05-20pass
statement vs summary · revenuenon_consolidated 2023-05-21/2024-05-20pass
statement vs summary · revenuenon_consolidated 2024-05-21/2025-05-20pass
statement vs summary · total assetsconsolidated 2024-05-20pass
statement vs summary · total assetsconsolidated 2025-05-20pass
statement vs summary · total assetsnon_consolidated 2024-05-20pass
statement vs summary · total assetsnon_consolidated 2025-05-20pass