Annual report

Period2024-03-01 → 2025-02-28
Filed2025-05-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥24.7bn2024-03-01 → 2025-02-28Cons.Net sales
Revenue¥19.1bn2023-03-01 → 2024-02-29Cons.Net sales
Revenue¥15.4bn2022-03-01 → 2023-02-28dCons.Net sales (5-year summary)
Revenue¥12.6bn2021-03-01 → 2022-02-28dCons.Net sales (5-year summary)
Revenue¥11.1bn2020-03-01 → 2021-02-28dCons.Net sales (5-year summary)
Operating income¥1.5bn2024-03-01 → 2025-02-28Cons.Operating income
Operating income¥523m2023-03-01 → 2024-02-29Cons.Operating income
Ordinary income¥1.6bn2024-03-01 → 2025-02-28Cons.Ordinary income
Ordinary income¥655m2023-03-01 → 2024-02-29Cons.Ordinary income
Ordinary income¥610m2022-03-01 → 2023-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥662m2021-03-01 → 2022-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥780m2020-03-01 → 2021-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.6bn2024-03-01 → 2025-02-28Cons.Income before income taxes
Profit before tax¥633m2023-03-01 → 2024-02-29Cons.Income before income taxes
Net income (owners)¥1.0bn2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)¥300m2023-03-01 → 2024-02-29Cons.Profit loss attributable to owners of parent
Net income (owners)¥347m2022-03-01 → 2023-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥307m2021-03-01 → 2022-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥2.5bn2020-03-01 → 2021-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.2bn2024-03-01 → 2025-02-28Cons.Profit loss
Net income¥401m2023-03-01 → 2024-02-29Cons.Profit loss
Total assets¥19.5bnat 2025-02-28Cons.Assets
Total assets¥18.4bnat 2024-02-29Cons.Assets
Total assets¥15.5bnat 2023-02-28dCons.Total assets (5-year summary)
Total assets¥13.8bnat 2022-02-28dCons.Total assets (5-year summary)
Total assets¥15.6bnat 2021-02-28dCons.Total assets (5-year summary)
Total liabilities¥6.6bnat 2025-02-28Cons.Liabilities
Total liabilities¥5.9bnat 2024-02-29Cons.Liabilities
Net assets / equity¥12.8bnat 2025-02-28Cons.Net assets
Net assets / equity¥12.6bnat 2024-02-29Cons.Net assets
Net assets / equity¥10.9bnat 2023-02-28dCons.Net assets
Net assets / equity¥9.8bnat 2022-02-28dCons.Net assets (5-year summary)
Net assets / equity¥10.5bnat 2021-02-28dCons.Net assets (5-year summary)
Cash and deposits¥6.5bnat 2025-02-28Cons.Cash and deposits
Cash and deposits¥5.6bnat 2024-02-29Cons.Cash and deposits
Cash & equivalents¥6.5bnat 2025-02-28Cons.Cash and cash equivalents
Cash & equivalents¥5.6bnat 2024-02-29Cons.Cash and cash equivalents
Cash & equivalents¥5.9bnat 2023-02-28dCons.Cash and cash equivalents
Cash & equivalents¥5.7bnat 2022-02-28dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥6.1bnat 2021-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.6bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥672m2023-03-01 → 2024-02-29Cons.Net cash provided by used in operating activities
Operating cash flow¥978m2022-03-01 → 2023-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥467m2021-03-01 → 2022-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥235m2020-03-01 → 2021-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.0bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥895m2023-03-01 → 2024-02-29Cons.Net cash provided by used in investment activities
Investing cash flow−¥976m2022-03-01 → 2023-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥365m2021-03-01 → 2022-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥2.4bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥345m2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities
Financing cash flow−¥60m2023-03-01 → 2024-02-29Cons.Net cash provided by used in financing activities
Financing cash flow¥216m2022-03-01 → 2023-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥408m2021-03-01 → 2022-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥34m2020-03-01 → 2021-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥78.942024-03-01 → 2025-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥23.352023-03-01 → 2024-02-29Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥27.152022-03-01 → 2023-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥24.052021-03-01 → 2022-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥194.012020-03-01 → 2021-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥78.892024-03-01 → 2025-02-28Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥23.252023-03-01 → 2024-02-29Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥26.972022-03-01 → 2023-02-28dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥23.832021-03-01 → 2022-02-28dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥191.172020-03-01 → 2021-02-28dCons.Diluted earnings per share (5-year summary)
Net assets per share¥857.93at 2025-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥863.53at 2024-02-29Cons.Net assets per share (5-year summary)
Net assets per share¥746.37at 2023-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥687.65at 2022-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥758.81at 2021-02-28dCons.Net assets per share (5-year summary)
Equity ratio56.9%at 2025-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio60.2%at 2024-02-29Cons.Equity to asset ratio (5-year summary)
Equity ratio61.7%at 2023-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio63.5%at 2022-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio62.1%at 2021-02-28dCons.Equity to asset ratio (5-year summary)
ROE9.2%2024-03-01 → 2025-02-28Cons.Rate of return on equity (5-year summary)
ROE2.9%2023-03-01 → 2024-02-29Cons.Rate of return on equity (5-year summary)
ROE3.8%2022-03-01 → 2023-02-28dCons.Rate of return on equity (5-year summary)
ROE3.3%2021-03-01 → 2022-02-28dCons.Rate of return on equity (5-year summary)
ROE26.3%2020-03-01 → 2021-02-28dCons.Rate of return on equity (5-year summary)
Employees1,404at 2025-02-28Cons.Number of employees
Employees1,193at 2024-02-29Cons.Number of employees
Employees944at 2023-02-28dCons.Number of employees
Employees777at 2022-02-28dCons.Number of employees
Employees605at 2021-02-28dCons.Number of employees
Revenue¥12.1bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥8.9bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥7.6bn2022-03-01 → 2023-02-28dStandaloneNet sales (5-year summary)
Revenue¥6.9bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Revenue¥6.1bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Operating income¥845m2024-03-01 → 2025-02-28StandaloneOperating income
Operating income¥15m2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income¥850m2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥55m2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income¥52m2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥451m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥368m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥843m2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax¥37m2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income¥588m2024-03-01 → 2025-02-28StandaloneProfit loss
Net income−¥9m2023-03-01 → 2024-02-29StandaloneProfit loss
Net income¥42m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income¥182m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income¥2.2bn2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥12.5bnat 2025-02-28StandaloneAssets
Total assets¥12.9bnat 2024-02-29StandaloneAssets
Total assets¥11.0bnat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥10.2bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥12.7bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥3.9bnat 2025-02-28StandaloneLiabilities
Total liabilities¥3.6bnat 2024-02-29StandaloneLiabilities
Net assets / equity¥8.7bnat 2025-02-28StandaloneNet assets
Net assets / equity¥9.3bnat 2024-02-29StandaloneNet assets
Net assets / equity¥8.1bnat 2023-02-28dStandaloneNet assets
Net assets / equity¥7.6bnat 2022-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥8.9bnat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥2.2bnat 2025-02-28StandaloneCash and deposits
Cash and deposits¥2.2bnat 2024-02-29StandaloneCash and deposits
EPS (basic)¥45.592024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.682023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.282022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.272021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥173.762020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥45.572024-03-01 → 2025-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥3.252022-03-01 → 2023-02-28dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥14.142021-03-01 → 2022-02-28dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥171.212020-03-01 → 2021-02-28dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥672.51at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥724.27at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥630.95at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥597.78at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥697.45at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio69.2%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.1%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio73.4%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.2%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio70.1%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE6.5%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE0.5%2022-03-01 → 2023-02-28dStandaloneRate of return on equity (5-year summary)
ROE2.2%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
ROE25.0%2020-03-01 → 2021-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued12,918,380at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued12,866,380at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued12,849,100at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,785,100at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,737,400at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees687at 2025-02-28StandaloneNumber of employees
Employees581at 2024-02-29StandaloneNumber of employees
Employees488at 2023-02-28dStandaloneNumber of employees
Employees430at 2022-02-28dStandaloneNumber of employees
Employees388at 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 · 56
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-03-01 → 2025-02-28¥9m
Reconciling Itemsreconcilingdepreciation2024-03-01 → 2025-02-28¥22m
Reconciling Itemsreconcilingrevenue2024-03-01 → 2025-02-28−¥210m
Reconciling Itemsreconcilingrevenue intersegment2024-03-01 → 2025-02-28−¥210m
Reconciling Itemsreconcilingsegment assetsat 2025-02-28¥1.4bn
Reconciling Itemsreconcilingsegment profit2024-03-01 → 2025-02-28−¥1.4bn
Productsreportable segmentcapex2024-03-01 → 2025-02-28¥656m
Productsreportable segmentdepreciation2024-03-01 → 2025-02-28¥339m
Productsreportable segmentemployeesat 2025-02-28137 pure
Productsreportable segmentrevenue2024-03-01 → 2025-02-28¥2.0bn
Productsreportable segmentrevenue external2024-03-01 → 2025-02-28¥1.8bn
Productsreportable segmentrevenue intersegment2024-03-01 → 2025-02-28¥210m
Productsreportable segmentsegment assetsat 2025-02-28¥1.9bn
Productsreportable segmentsegment profit2024-03-01 → 2025-02-28−¥69m
Solutionreportable segmentcapex2024-03-01 → 2025-02-28¥235m
Solutionreportable segmentdepreciation2024-03-01 → 2025-02-28¥115m
Solutionreportable segmentemployeesat 2025-02-281191 pure
Solutionreportable segmentrevenue2024-03-01 → 2025-02-28¥22.9bn
Solutionreportable segmentrevenue external2024-03-01 → 2025-02-28¥22.9bn
Solutionreportable segmentsegment assetsat 2025-02-28¥16.2bn
Solutionreportable segmentsegment profit2024-03-01 → 2025-02-28¥2.9bn
—segment totalcapex2024-03-01 → 2025-02-28¥891m
—segment totaldepreciation2024-03-01 → 2025-02-28¥455m
—segment totalrevenue2024-03-01 → 2025-02-28¥24.9bn
—segment totalrevenue external2024-03-01 → 2025-02-28¥24.7bn
—segment totalrevenue intersegment2024-03-01 → 2025-02-28¥210m
—segment totalsegment assetsat 2025-02-28¥18.1bn
—segment totalsegment profit2024-03-01 → 2025-02-28¥2.9bn
Reconciling Itemsreconcilingcapex2023-03-01 → 2024-02-29¥19m
Reconciling Itemsreconcilingdepreciation2023-03-01 → 2024-02-29¥25m
Reconciling Itemsreconcilingrevenue2023-03-01 → 2024-02-29−¥191m
Reconciling Itemsreconcilingrevenue intersegment2023-03-01 → 2024-02-29−¥191m
Reconciling Itemsreconcilingsegment assetsat 2024-02-29¥1.8bn
Reconciling Itemsreconcilingsegment profit2023-03-01 → 2024-02-29−¥1.4bn
Productsreportable segmentcapex2023-03-01 → 2024-02-29¥601m
Productsreportable segmentdepreciation2023-03-01 → 2024-02-29¥274m
Productsreportable segmentrevenue2023-03-01 → 2024-02-29¥1.7bn
Productsreportable segmentrevenue external2023-03-01 → 2024-02-29¥1.5bn
Productsreportable segmentrevenue intersegment2023-03-01 → 2024-02-29¥191m
Productsreportable segmentsegment assetsat 2024-02-29¥1.4bn
Productsreportable segmentsegment profit2023-03-01 → 2024-02-29−¥190m
Solutionreportable segmentcapex2023-03-01 → 2024-02-29¥83m
Solutionreportable segmentdepreciation2023-03-01 → 2024-02-29¥94m
Solutionreportable segmentrevenue2023-03-01 → 2024-02-29¥17.6bn
Solutionreportable segmentrevenue external2023-03-01 → 2024-02-29¥17.6bn
Solutionreportable segmentsegment assetsat 2024-02-29¥15.3bn
Solutionreportable segmentsegment profit2023-03-01 → 2024-02-29¥2.1bn
—segment totalcapex2023-03-01 → 2024-02-29¥684m
—segment totaldepreciation2023-03-01 → 2024-02-29¥367m
—segment totalrevenue2023-03-01 → 2024-02-29¥19.3bn
—segment totalrevenue external2023-03-01 → 2024-02-29¥19.1bn
—segment totalrevenue intersegment2023-03-01 → 2024-02-29¥191m
—segment totalsegment assetsat 2024-02-29¥16.6bn
—segment totalsegment profit2023-03-01 → 2024-02-29¥1.9bn
Productsreportable segmentemployeesat 2025-02-28136 pure
Solutionreportable segmentemployeesat 2025-02-28476 pure

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

All source rows · 1,443
ItemContextValueUnit
Net salesPrior1YearDuration19137184000JPY
Net salesCurrentYearDuration24709987000JPY
Cost of salesPrior1YearDuration14125345000JPY
Cost of salesCurrentYearDuration18034884000JPY
Gross profitPrior1YearDuration5011839000JPY
Gross profitCurrentYearDuration6675102000JPY
Selling general and administrative expensesPrior1YearDuration4489036000JPY
Selling general and administrative expensesCurrentYearDuration5222930000JPY
Operating incomePrior1YearDuration522803000JPY
Operating incomeCurrentYearDuration1452172000JPY
Interest income noiPrior1YearDuration205000JPY
Interest income noiCurrentYearDuration2935000JPY
Dividends income noiPrior1YearDuration11772000JPY
Dividends income noiCurrentYearDuration17151000JPY
Commission fee noiPrior1YearDuration35542000JPY
Commission fee noiCurrentYearDuration34531000JPY
Subsidy income noi bountyPrior1YearDuration11891000JPY
Subsidy income noi bountyCurrentYearDuration18102000JPY
Gain on investments in partnership noiPrior1YearDuration-JPY
Gain on investments in partnership noiCurrentYearDuration6488000JPY
Foreign exchange gains noiPrior1YearDuration2391000JPY
Foreign exchange gains noiCurrentYearDuration6246000JPY
Equity in earnings of affiliates noiPrior1YearDuration73194000JPY
Equity in earnings of affiliates noiCurrentYearDuration55849000JPY
Other noiPrior1YearDuration2716000JPY
Other noiCurrentYearDuration11915000JPY
Non operating incomePrior1YearDuration137714000JPY
Non operating incomeCurrentYearDuration153221000JPY
Interest expenses noePrior1YearDuration904000JPY
Interest expenses noeCurrentYearDuration1527000JPY
Loss on investments in partnership noePrior1YearDuration4034000JPY
Loss on investments in partnership noeCurrentYearDuration-JPY
Other noePrior1YearDuration173000JPY
Other noeCurrentYearDuration-JPY
Non operating expensesPrior1YearDuration5112000JPY
Non operating expensesCurrentYearDuration1527000JPY
Ordinary incomePrior1YearDuration655405000JPY
Ordinary incomeCurrentYearDuration1603866000JPY
Gain on sales of investment securities eiPrior1YearDuration-JPY
Gain on sales of investment securities eiCurrentYearDuration29855000JPY
Extraordinary incomePrior1YearDuration-JPY
Extraordinary incomeCurrentYearDuration29855000JPY
Impairment loss elPrior1YearDuration21988000JPY
Impairment loss elCurrentYearDuration-JPY
Extraordinary lossPrior1YearDuration21988000JPY
Extraordinary lossCurrentYearDuration-JPY
Income before income taxesPrior1YearDuration633416000JPY
Income before income taxesCurrentYearDuration1633721000JPY
Income taxes currentPrior1YearDuration231670000JPY
Income taxes currentCurrentYearDuration534253000JPY

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
balance sheet identityconsolidated 2025-02-28pass
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