Annual report

Period2025-03-01 → 2026-02-28
Filed2026-05-27
StandardIFRS
ConsolidatedYes
Data checks18 of 23 passed
Key figures · 168
MetricValuePeriodScopeSource row
Revenue¥17.4bn2025-03-01 → 2026-02-28Cons.Revenue IFRS
Revenue¥11.6bn2024-03-01 → 2025-02-28Cons.Revenue IFRS
Revenue¥7.3bn2023-03-01 → 2024-02-29vCons.Net sales (5-year summary)
Revenue¥5.2bn2022-03-01 → 2023-02-28vCons.Net sales (5-year summary)
Operating income¥3.4bn2025-03-01 → 2026-02-28Cons.Operating profit loss IFRS
Operating income¥2.5bn2024-03-01 → 2025-02-28Cons.Operating profit loss IFRS
Ordinary income¥2.2bn2024-03-01 → 2025-02-28Cons.Ordinary income loss (5-year summary)
Ordinary income¥1.6bn2023-03-01 → 2024-02-29vCons.Ordinary income loss (5-year summary)
Ordinary income¥1.0bn2022-03-01 → 2023-02-28vCons.Ordinary income loss (5-year summary)
Profit before tax¥3.4bn2025-03-01 → 2026-02-28Cons.Profit loss before tax IFRS
Profit before tax¥2.5bn2024-03-01 → 2025-02-28Cons.Profit loss before tax IFRS
Profit before tax¥1.6bn2023-03-01 → 2024-02-29vCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥2.5bn2025-03-01 → 2026-02-28Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.8bn2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.8bn2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.2bn2023-03-01 → 2024-02-29vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.2bn2023-03-01 → 2024-02-29vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥794m2022-03-01 → 2023-02-28vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥2.5bn2025-03-01 → 2026-02-28Cons.Profit loss IFRS
Net income¥1.8bn2024-03-01 → 2025-02-28Cons.Profit loss IFRS
Total assets¥14.0bnat 2026-02-28Cons.Assets IFRS
Total assets¥8.6bnat 2025-02-28Cons.Assets IFRS
Total assets¥7.7bnat 2025-02-28Cons.Total assets (5-year summary)
Total assets¥6.3bnat 2024-02-29vCons.Total assets (5-year summary)
Total assets¥6.9bnat 2024-02-29vCons.Total assets IFRS (5-year summary)
Total assets¥5.2bnat 2023-02-28vCons.Total assets (5-year summary)
Total assets¥5.4bnat 2023-02-28vCons.Total assets IFRS (5-year summary)
Total liabilities¥6.3bnat 2026-02-28Cons.Liabilities IFRS
Total liabilities¥4.0bnat 2025-02-28Cons.Liabilities IFRS
Net assets / equity¥7.7bnat 2026-02-28Cons.Equity IFRS
Net assets / equity¥4.6bnat 2025-02-28Cons.Equity IFRS
Net assets / equity¥4.4bnat 2025-02-28Cons.Net assets (5-year summary)
Net assets / equity¥4.3bnat 2024-02-29vCons.Equity IFRS
Net assets / equity¥4.2bnat 2024-02-29vCons.Net assets (5-year summary)
Net assets / equity¥3.7bnat 2023-02-28vCons.Net assets (5-year summary)
Equity (owners)¥7.7bnat 2026-02-28Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥4.6bnat 2025-02-28Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥4.3bnat 2024-02-29vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥3.8bnat 2023-02-28vCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥4.4bnat 2026-02-28Cons.Cash and cash equivalents IFRS
Cash & equivalents¥3.5bnat 2025-02-28Cons.Cash and cash equivalents IFRS
Cash & equivalents¥4.3bnat 2024-02-29vCons.Cash and cash equivalents IFRS
Cash & equivalents¥3.9bnat 2023-02-28vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥2.9bn2025-03-01 → 2026-02-28Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.9bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.6bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.2bn2023-03-01 → 2024-02-29vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.3bn2023-03-01 → 2024-02-29vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥852m2022-03-01 → 2023-02-28vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.4bn2025-03-01 → 2026-02-28Cons.Net cash provided by used in investing activities IFRS
Investing cash flow¥350m2024-03-01 → 2025-02-28Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥332m2023-03-01 → 2024-02-29vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥107m2022-03-01 → 2023-02-28vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥619m2025-03-01 → 2026-02-28Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥3.0bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥2.8bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥535m2023-03-01 → 2024-02-29vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥599m2023-03-01 → 2024-02-29vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥197m2022-03-01 → 2023-02-28vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥79.092025-03-01 → 2026-02-28Cons.Basic earnings loss per share IFRS
EPS (basic)¥56.692024-03-01 → 2025-02-28Cons.Basic earnings loss per share IFRS
EPS (basic)¥55.582024-03-01 → 2025-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.052023-03-01 → 2024-02-29vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥36.712023-03-01 → 2024-02-29vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥25.282022-03-01 → 2023-02-28vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥78.642025-03-01 → 2026-02-28Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥56.272024-03-01 → 2025-02-28Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥55.172024-03-01 → 2025-02-28Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥36.682023-03-01 → 2024-02-29vCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥36.352023-03-01 → 2024-02-29vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥24.822022-03-01 → 2023-02-28vCons.Diluted earnings per share (5-year summary)
Net assets per share¥247.44at 2026-02-28Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥142.07at 2025-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥147.73at 2025-02-28Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥133.66at 2024-02-29vCons.Net assets per share (5-year summary)
Net assets per share¥135.67at 2024-02-29vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥117.19at 2023-02-28vCons.Net assets per share (5-year summary)
Net assets per share¥118.75at 2023-02-28vCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio55.0%at 2026-02-28Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio57.4%at 2025-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio53.1%at 2025-02-28Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio66.9%at 2024-02-29vCons.Equity to asset ratio (5-year summary)
Equity ratio61.3%at 2024-02-29vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio71.0%at 2023-02-28vCons.Equity to asset ratio (5-year summary)
Equity ratio69.1%at 2023-02-28vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE40.0%2025-03-01 → 2026-02-28Cons.Rate of return on equity IFRS (5-year summary)
ROE41.1%2024-03-01 → 2025-02-28Cons.Rate of return on equity (5-year summary)
ROE40.8%2024-03-01 → 2025-02-28Cons.Rate of return on equity IFRS (5-year summary)
ROE29.7%2023-03-01 → 2024-02-29vCons.Rate of return on equity (5-year summary)
ROE29.0%2023-03-01 → 2024-02-29vCons.Rate of return on equity IFRS (5-year summary)
ROE21.4%2022-03-01 → 2023-02-28vCons.Rate of return on equity (5-year summary)
Employees3,704at 2026-02-28Cons.Number of employees
Employees2,238at 2025-02-28Cons.Number of employees
Employees1,213at 2024-02-29vCons.Number of employees
Employees908at 2023-02-28vCons.Number of employees
Revenue¥8.6bn2025-03-01 → 2026-02-28StandaloneNet sales
Revenue¥7.2bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥6.1bn2023-03-01 → 2024-02-29vStandaloneNet sales (5-year summary)
Revenue¥4.8bn2022-03-01 → 2023-02-28vStandaloneNet sales (5-year summary)
Revenue¥3.9bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Operating income¥2.0bn2025-03-01 → 2026-02-28StandaloneOperating income
Operating income¥1.8bn2024-03-01 → 2025-02-28StandaloneOperating income
Ordinary income¥2.0bn2025-03-01 → 2026-02-28StandaloneOrdinary income
Ordinary income¥1.8bn2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥1.5bn2023-03-01 → 2024-02-29vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.0bn2022-03-01 → 2023-02-28vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥688m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥2.0bn2025-03-01 → 2026-02-28StandaloneIncome before income taxes
Profit before tax¥1.9bn2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Net income¥1.4bn2025-03-01 → 2026-02-28StandaloneProfit loss
Net income¥1.4bn2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥1.1bn2023-03-01 → 2024-02-29vStandaloneNet income loss (5-year summary)
Net income¥782m2022-03-01 → 2023-02-28vStandaloneNet income loss (5-year summary)
Net income¥543m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Total assets¥9.1bnat 2026-02-28StandaloneAssets
Total assets¥6.1bnat 2025-02-28StandaloneAssets
Total assets¥5.9bnat 2024-02-29vStandaloneTotal assets (5-year summary)
Total assets¥5.1bnat 2023-02-28vStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥2.8bnat 2026-02-28StandaloneLiabilities
Total liabilities¥2.0bnat 2025-02-28StandaloneLiabilities
Net assets / equity¥6.3bnat 2026-02-28StandaloneNet assets
Net assets / equity¥4.0bnat 2025-02-28StandaloneNet assets
Net assets / equity¥4.2bnat 2024-02-29vStandaloneNet assets
Net assets / equity¥3.7bnat 2023-02-28vStandaloneNet assets (5-year summary)
Net assets / equity¥2.9bnat 2022-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥2.4bnat 2026-02-28StandaloneCash and deposits
Cash and deposits¥2.1bnat 2025-02-28StandaloneCash and deposits
Cash & equivalents¥3.0bnat 2022-02-28dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥493m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥15m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥895m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥46.442025-03-01 → 2026-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥42.812024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥36.242023-03-01 → 2024-02-29vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.912022-03-01 → 2023-02-28vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.472021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥46.182025-03-01 → 2026-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥42.52024-03-01 → 2025-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥35.892023-03-01 → 2024-02-29vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥24.452022-03-01 → 2023-02-28vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥17.962021-03-01 → 2022-02-28dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥7.582025-03-01 → 2026-02-28StandaloneDividend paid per share (5-year summary)
Net assets per share¥193.03at 2026-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥127.78at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥132.48at 2024-02-29vStandaloneNet assets per share (5-year summary)
Net assets per share¥233.63at 2023-02-28vStandaloneNet assets per share (5-year summary)
Net assets per share¥186.51at 2022-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio66.3%at 2026-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio65.0%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio69.9%at 2024-02-29vStandaloneEquity to asset ratio (5-year summary)
Equity ratio72.6%at 2023-02-28vStandaloneEquity to asset ratio (5-year summary)
Equity ratio74.5%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE28.9%2025-03-01 → 2026-02-28StandaloneRate of return on equity (5-year summary)
ROE33.5%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE29.2%2023-03-01 → 2024-02-29vStandaloneRate of return on equity (5-year summary)
ROE23.7%2022-03-01 → 2023-02-28vStandaloneRate of return on equity (5-year summary)
ROE26.0%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued32,148,708at 2026-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued16,034,354at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued15,892,600at 2024-02-29vStandaloneTotal number of issued shares (5-year summary)
Shares issued7,920,500at 2023-02-28vStandaloneTotal number of issued shares (5-year summary)
Shares issued7,790,000at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees1,315at 2026-02-28StandaloneNumber of employees
Employees1,087at 2025-02-28StandaloneNumber of employees
Employees886at 2024-02-29vStandaloneNumber of employees
Employees771at 2023-02-28vStandaloneNumber of employees
Employees653at 2022-02-28dStandaloneNumber 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.

All source rows · 1,440
ItemContextValueUnit
Equity IFRSCurrentYearInstant7718798000JPY
Profit loss before tax IFRSPrior1YearDuration2461226000JPY
Profit loss before tax IFRSCurrentYearDuration3371702000JPY
Depreciation and amortization ope cf IFRSPrior1YearDuration241098000JPY
Depreciation and amortization ope cf IFRSCurrentYearDuration280417000JPY
Share based payment expenses ope cf IFRSPrior1YearDuration7634000JPY
Share based payment expenses ope cf IFRSCurrentYearDuration7634000JPY
Finance income and finance costs ope cf IFRSPrior1YearDuration-1506000JPY
Finance income and finance costs ope cf IFRSCurrentYearDuration19436000JPY
Increase decrease in employee benefit liabilit ope cf IFRSPrior1YearDuration83027000JPY
Increase decrease in employee benefit liabilit ope cf IFRSCurrentYearDuration345655000JPY
Loss gain on sale of property plant and equipment ope cf IFRSPrior1YearDuration-JPY
Loss gain on sale of property plant and equipment ope cf IFRSCurrentYearDuration-727000JPY
Decrease increase in trade and other receivables ope cf IFRSPrior1YearDuration-255815000JPY
Decrease increase in trade and other receivables ope cf IFRSCurrentYearDuration-421380000JPY
Increase decrease in trade and other payables ope cf IFRSPrior1YearDuration-21886000JPY
Increase decrease in trade and other payables ope cf IFRSCurrentYearDuration-18896000JPY
Other changes in working capital ope cf IFRSPrior1YearDuration-23447000JPY
Other changes in working capital ope cf IFRSCurrentYearDuration110627000JPY
Subtotal ope cf IFRSPrior1YearDuration2490332000JPY
Subtotal ope cf IFRSCurrentYearDuration3694469000JPY
Interest received ope cf IFRSPrior1YearDuration2389000JPY
Interest received ope cf IFRSCurrentYearDuration8171000JPY
Interest paid ope cf IFRSPrior1YearDuration-16322000JPY
Interest paid ope cf IFRSCurrentYearDuration-28490000JPY
Income taxes paid ope cf IFRSPrior1YearDuration-567222000JPY
Income taxes paid ope cf IFRSCurrentYearDuration-800963000JPY
Net cash provided by used in operating activities IFRSPrior1YearDuration1909176000JPY
Net cash provided by used in operating activities IFRSCurrentYearDuration2873186000JPY
Purchase of property plant and equipment inv cf IFRSPrior1YearDuration-1780000JPY
Purchase of property plant and equipment inv cf IFRSCurrentYearDuration-24835000JPY
Proceeds from withdrawal of time deposits inv cf IFRSPrior1YearDuration10000000JPY
Proceeds from withdrawal of time deposits inv cf IFRSCurrentYearDuration30008000JPY
Payments into time deposits inv cf IFRSPrior1YearDuration-10002000JPY
Payments into time deposits inv cf IFRSCurrentYearDuration-31826000JPY
Proceeds from sale of investment securities inv cf IFRSPrior1YearDuration-JPY
Proceeds from sale of investment securities inv cf IFRSCurrentYearDuration3157000JPY
Payments for leasehold deposits and guarantee deposits inv cf IFRSPrior1YearDuration-2302000JPY
Payments for leasehold deposits and guarantee deposits inv cf IFRSCurrentYearDuration-36653000JPY
Proceeds from collection of leasehold deposits and guarantee deposits inv cf IFRSPrior1YearDuration694000JPY
Proceeds from collection of leasehold deposits and guarantee deposits inv cf IFRSCurrentYearDuration2156000JPY
Proceeds from cancellation of insurance reserve fund inv cf IFRSPrior1YearDuration57192000JPY
Proceeds from cancellation of insurance reserve fund inv cf IFRSCurrentYearDuration-JPY
Proceeds from acquisition of subsidiaries inv cf IFRSPrior1YearDuration346355000JPY
Proceeds from acquisition of subsidiaries inv cf IFRSCurrentYearDuration-JPY
Payments for acquisition of subsidiaries inv cf IFRSPrior1YearDuration-95992000JPY
Payments for acquisition of subsidiaries inv cf IFRSCurrentYearDuration-1357062000JPY
Income from distribution from silent partnerships inv cf IFRSPrior1YearDuration44217000JPY
Income from distribution from silent partnerships inv cf IFRSCurrentYearDuration-JPY
Other inv cf IFRSPrior1YearDuration1360000JPY

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 · 18 of 23 passed
balance sheet identityconsolidated 2025-02-28pass rounding
balance sheet identityconsolidated 2026-02-28pass rounding
balance sheet identitynon_consolidated 2025-02-28pass
balance sheet identitynon_consolidated 2026-02-28pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-02-29mismatch
statement vs summary · net assetsconsolidated 2025-02-28mismatch
statement vs summary · net assetsnon_consolidated 2024-02-29pass
statement vs summary · net assetsnon_consolidated 2025-02-28pass
statement vs summary · net assetsnon_consolidated 2026-02-28pass
statement vs summary · net income attributable to parentconsolidated 2024-03-01/2025-02-28mismatch
statement vs summary · net income attributable to parentconsolidated 2025-03-01/2026-02-28pass
statement vs summary · operating cash flowconsolidated 2024-03-01/2025-02-28mismatch
statement vs summary · operating cash flowconsolidated 2025-03-01/2026-02-28pass
statement vs summary · revenueconsolidated 2024-03-01/2025-02-28pass
statement vs summary · revenueconsolidated 2025-03-01/2026-02-28pass
statement vs summary · revenuenon_consolidated 2024-03-01/2025-02-28pass
statement vs summary · revenuenon_consolidated 2025-03-01/2026-02-28pass
statement vs summary · total assetsconsolidated 2025-02-28mismatch
statement vs summary · total assetsconsolidated 2026-02-28pass
statement vs summary · total assetsnon_consolidated 2025-02-28pass
statement vs summary · total assetsnon_consolidated 2026-02-28pass