Annual report

Period2024-03-01 → 2025-02-28
Filed2025-12-01
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100VUCO. Amended by S100X7QR (2025-12-01).

Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥3.5bn2024-03-01 → 2025-02-28Cons.Net sales
Revenue¥4.8bn2023-03-01 → 2024-02-29Cons.Net sales
Revenue¥4.6bn2022-03-01 → 2023-02-28vCons.Net sales (5-year summary)
Revenue¥5.2bn2021-03-01 → 2022-02-28vCons.Net sales (5-year summary)
Revenue¥6.0bn2020-03-01 → 2021-02-28dCons.Net sales (5-year summary)
Operating income−¥400m2024-03-01 → 2025-02-28Cons.Operating income
Operating income−¥348m2023-03-01 → 2024-02-29Cons.Operating income
Ordinary income−¥391m2024-03-01 → 2025-02-28Cons.Ordinary income
Ordinary income−¥329m2023-03-01 → 2024-02-29Cons.Ordinary income
Ordinary income−¥208m2022-03-01 → 2023-02-28vCons.Ordinary income loss (5-year summary)
Ordinary income−¥561m2021-03-01 → 2022-02-28vCons.Ordinary income loss (5-year summary)
Ordinary income−¥441m2020-03-01 → 2021-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax−¥388m2024-03-01 → 2025-02-28Cons.Income before income taxes
Profit before tax−¥412m2023-03-01 → 2024-02-29Cons.Income before income taxes
Net income (owners)−¥347m2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)−¥371m2023-03-01 → 2024-02-29Cons.Profit loss attributable to owners of parent
Net income (owners)−¥319m2022-03-01 → 2023-02-28vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥595m2021-03-01 → 2022-02-28vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥645m2020-03-01 → 2021-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥393m2024-03-01 → 2025-02-28Cons.Profit loss
Net income−¥417m2023-03-01 → 2024-02-29Cons.Profit loss
Total assets¥821mat 2025-02-28Cons.Assets
Total assets¥1.5bnat 2024-02-29Cons.Assets
Total assets¥1.9bnat 2023-02-28vCons.Total assets (5-year summary)
Total assets¥2.1bnat 2022-02-28vCons.Total assets (5-year summary)
Total assets¥2.7bnat 2021-02-28dCons.Total assets (5-year summary)
Total liabilities¥1.3bnat 2025-02-28Cons.Liabilities
Total liabilities¥1.5bnat 2024-02-29Cons.Liabilities
Net assets / equity−¥438mat 2025-02-28Cons.Net assets
Net assets / equity¥52mat 2024-02-29Cons.Net assets
Net assets / equity−¥46mat 2023-02-28vCons.Net assets
Net assets / equity¥411mat 2022-02-28vCons.Net assets (5-year summary)
Net assets / equity¥1.0bnat 2021-02-28dCons.Net assets (5-year summary)
Cash and deposits¥74mat 2025-02-28Cons.Cash and deposits
Cash and deposits¥59mat 2024-02-29Cons.Cash and deposits
Cash & equivalents¥64mat 2025-02-28Cons.Cash and cash equivalents
Cash & equivalents¥49mat 2024-02-29Cons.Cash and cash equivalents
Cash & equivalents¥119mat 2023-02-28vCons.Cash and cash equivalents
Cash & equivalents¥441mat 2022-02-28vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥787mat 2021-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥402m2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities
Operating cash flow−¥29m2023-03-01 → 2024-02-29Cons.Net cash provided by used in operating activities
Operating cash flow¥5m2022-03-01 → 2023-02-28vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥435m2021-03-01 → 2022-02-28vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥154m2020-03-01 → 2021-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥524m2024-03-01 → 2025-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥137m2023-03-01 → 2024-02-29Cons.Net cash provided by used in investment activities
Investing cash flow−¥318m2022-03-01 → 2023-02-28vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥43m2021-03-01 → 2022-02-28vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥686m2020-03-01 → 2021-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥106m2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities
Financing cash flow¥95m2023-03-01 → 2024-02-29Cons.Net cash provided by used in financing activities
Financing cash flow−¥8m2022-03-01 → 2023-02-28vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥132m2021-03-01 → 2022-02-28vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥588m2020-03-01 → 2021-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-93.92024-03-01 → 2025-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-123.692023-03-01 → 2024-02-29Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-149.422022-03-01 → 2023-02-28vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-297.862021-03-01 → 2022-02-28vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-320.812020-03-01 → 2021-02-28dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥-118.66at 2025-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥-2.55at 2024-02-29Cons.Net assets per share (5-year summary)
Net assets per share¥-58.87at 2023-02-28vCons.Net assets per share (5-year summary)
Net assets per share¥-15.76at 2022-02-28vCons.Net assets per share (5-year summary)
Net assets per share¥264.81at 2021-02-28dCons.Net assets per share (5-year summary)
Equity ratio-53.4%at 2025-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio-0.6%at 2024-02-29Cons.Equity to asset ratio (5-year summary)
Equity ratio-8.1%at 2023-02-28vCons.Equity to asset ratio (5-year summary)
Equity ratio-1.6%at 2022-02-28vCons.Equity to asset ratio (5-year summary)
Equity ratio19.7%at 2021-02-28dCons.Equity to asset ratio (5-year summary)
ROE-76.5%2020-03-01 → 2021-02-28dCons.Rate of return on equity (5-year summary)
Employees64at 2025-02-28Cons.Number of employees
Employees67at 2024-02-29Cons.Number of employees
Employees175at 2023-02-28vCons.Number of employees
Employees112at 2022-02-28vCons.Number of employees
Employees388at 2021-02-28dCons.Number of employees
Revenue¥3.2bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥4.5bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥4.4bn2022-03-01 → 2023-02-28vStandaloneNet sales (5-year summary)
Revenue¥4.9bn2021-03-01 → 2022-02-28vStandaloneNet sales (5-year summary)
Revenue¥5.9bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Operating income−¥348m2024-03-01 → 2025-02-28StandaloneOperating income
Operating income−¥314m2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income−¥339m2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income−¥236m2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income−¥186m2022-03-01 → 2023-02-28vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥476m2021-03-01 → 2022-02-28vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥255m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥507m2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax−¥323m2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income−¥512m2024-03-01 → 2025-02-28StandaloneProfit loss
Net income−¥328m2023-03-01 → 2024-02-29StandaloneProfit loss
Net income−¥460m2022-03-01 → 2023-02-28vStandaloneNet income loss (5-year summary)
Net income−¥552m2021-03-01 → 2022-02-28vStandaloneNet income loss (5-year summary)
Net income−¥547m2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥705mat 2025-02-28StandaloneAssets
Total assets¥1.5bnat 2024-02-29StandaloneAssets
Total assets¥1.7bnat 2023-02-28vStandaloneTotal assets (5-year summary)
Total assets¥1.7bnat 2022-02-28vStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥1.2bnat 2025-02-28StandaloneLiabilities
Total liabilities¥1.4bnat 2024-02-29StandaloneLiabilities
Net assets / equity−¥482mat 2025-02-28StandaloneNet assets
Net assets / equity¥30mat 2024-02-29StandaloneNet assets
Net assets / equity−¥157mat 2023-02-28vStandaloneNet assets
Net assets / equity¥103mat 2022-02-28vStandaloneNet assets (5-year summary)
Net assets / equity¥623mat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥70mat 2025-02-28StandaloneCash and deposits
Cash and deposits¥56mat 2024-02-29StandaloneCash and deposits
EPS (basic)¥-138.562024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-109.32023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-215.192022-03-01 → 2023-02-28vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-276.582021-03-01 → 2022-02-28vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-272.162020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥-130.4at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥8.16at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥-60.26at 2023-02-28vStandaloneNet assets per share (5-year summary)
Net assets per share¥48.36at 2022-02-28vStandaloneNet assets per share (5-year summary)
Net assets per share¥312.14at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio-68.3%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio2.1%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio-9.2%at 2023-02-28vStandaloneEquity to asset ratio (5-year summary)
Equity ratio6.0%at 2022-02-28vStandaloneEquity to asset ratio (5-year summary)
Equity ratio28.3%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE-152.0%2021-03-01 → 2022-02-28vStandaloneRate of return on equity (5-year summary)
ROE-61.6%2020-03-01 → 2021-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued3,729,429at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued3,729,429at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued2,636,600at 2023-02-28vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,172,600at 2022-02-28vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,032,600at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees48at 2025-02-28StandaloneNumber of employees
Employees52at 2024-02-29StandaloneNumber of employees
Employees159at 2023-02-28vStandaloneNumber of employees
Employees105at 2022-02-28vStandaloneNumber of employees
Employees383at 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 · 46
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-03-01 → 2025-02-28−¥294m
Reconciling Itemsreconcilingrevenue intersegment2024-03-01 → 2025-02-28−¥294m
Reconciling Itemsreconcilingsegment profit2024-03-01 → 2025-02-28¥43m
Ad Media Servicereportable segmentdepreciation2024-03-01 → 2025-02-28¥116,000
Ad Media Servicereportable segmentemployeesat 2025-02-2817 pure
Ad Media Servicereportable segmentrevenue2024-03-01 → 2025-02-28¥632m
Ad Media Servicereportable segmentrevenue external2024-03-01 → 2025-02-28¥338m
Ad Media Servicereportable segmentrevenue intersegment2024-03-01 → 2025-02-28¥294m
Ad Media Servicereportable segmentsegment profit2024-03-01 → 2025-02-28−¥78m
Mineral Water Businessreportable segmentdepreciation2024-03-01 → 2025-02-28¥57,000
Mineral Water Businessreportable segmentrevenue2024-03-01 → 2025-02-28¥587m
Mineral Water Businessreportable segmentrevenue external2024-03-01 → 2025-02-28¥587m
Mineral Water Businessreportable segmentsegment profit2024-03-01 → 2025-02-28¥53m
Water Supply Product Service Support Businessreportable segmentdepreciation2024-03-01 → 2025-02-28¥3m
Water Supply Product Service Support Businessreportable segmentemployeesat 2025-02-2834 pure
Water Supply Product Service Support Businessreportable segmentrevenue2024-03-01 → 2025-02-28¥2.5bn
Water Supply Product Service Support Businessreportable segmentrevenue external2024-03-01 → 2025-02-28¥2.5bn
Water Supply Product Service Support Businessreportable segmentsegment profit2024-03-01 → 2025-02-28−¥418m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-03-01 → 2025-02-28¥4m
Total Of Reportable Segments And Otherssegment totalrevenue2024-03-01 → 2025-02-28¥3.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-03-01 → 2025-02-28¥3.5bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-03-01 → 2025-02-28¥294m
Total Of Reportable Segments And Otherssegment totalsegment profit2024-03-01 → 2025-02-28−¥443m
Reconciling Itemsreconcilingrevenue2023-03-01 → 2024-02-29−¥137m
Reconciling Itemsreconcilingrevenue intersegment2023-03-01 → 2024-02-29−¥137m
Reconciling Itemsreconcilingsegment profit2023-03-01 → 2024-02-29¥106,000
Ad Media Servicereportable segmentdepreciation2023-03-01 → 2024-02-29¥13m
Ad Media Servicereportable segmentrevenue2023-03-01 → 2024-02-29¥573m
Ad Media Servicereportable segmentrevenue external2023-03-01 → 2024-02-29¥436m
Ad Media Servicereportable segmentrevenue intersegment2023-03-01 → 2024-02-29¥137m
Ad Media Servicereportable segmentsegment profit2023-03-01 → 2024-02-29−¥58m
Mineral Water Businessreportable segmentdepreciation2023-03-01 → 2024-02-29¥745,000
Mineral Water Businessreportable segmentrevenue2023-03-01 → 2024-02-29¥1.6bn
Mineral Water Businessreportable segmentrevenue external2023-03-01 → 2024-02-29¥1.6bn
Mineral Water Businessreportable segmentsegment profit2023-03-01 → 2024-02-29¥132m
Water Supply Product Service Support Businessreportable segmentdepreciation2023-03-01 → 2024-02-29¥44m
Water Supply Product Service Support Businessreportable segmentrevenue2023-03-01 → 2024-02-29¥2.8bn
Water Supply Product Service Support Businessreportable segmentrevenue external2023-03-01 → 2024-02-29¥2.8bn
Water Supply Product Service Support Businessreportable segmentsegment profit2023-03-01 → 2024-02-29−¥422m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-03-01 → 2024-02-29¥58m
Total Of Reportable Segments And Otherssegment totalrevenue2023-03-01 → 2024-02-29¥5.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-03-01 → 2024-02-29¥4.8bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2023-03-01 → 2024-02-29¥137m
Total Of Reportable Segments And Otherssegment totalsegment profit2023-03-01 → 2024-02-29−¥348m
Ad Media Servicereportable segmentemployeesat 2025-02-281 pure
Water Supply Product Service Support Businessreportable segmentemployeesat 2025-02-2834 pure

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

All source rows · 1,499
ItemContextValueUnit
Total assets (5-year summary)Prior1YearInstant1505521000JPY
Total assets (5-year summary)CurrentYearInstant820666000JPY
Net assets per share (5-year summary)Prior4YearInstant264.81
Net assets per share (5-year summary)Prior3YearInstant-15.76
Net assets per share (5-year summary)Prior2YearInstant-58.87
Net assets per share (5-year summary)Prior1YearInstant-2.55
Net assets per share (5-year summary)CurrentYearInstant-118.66
Basic earnings loss per share (5-year summary)Prior4YearDuration-320.81
Basic earnings loss per share (5-year summary)Prior3YearDuration-297.86
Basic earnings loss per share (5-year summary)Prior2YearDuration-149.42
Basic earnings loss per share (5-year summary)Prior1YearDuration-123.69
Basic earnings loss per share (5-year summary)CurrentYearDuration-93.90
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.1967
Equity to asset ratio (5-year summary)Prior3YearInstant-0.0161
Equity to asset ratio (5-year summary)Prior2YearInstant-0.0813
Equity to asset ratio (5-year summary)Prior1YearInstant-0.0063
Equity to asset ratio (5-year summary)CurrentYearInstant-0.5340
Rate of return on equity (5-year summary)Prior4YearDuration-0.7650
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration-
Rate of return on equity (5-year summary)Prior1YearDuration-
Rate of return on equity (5-year summary)CurrentYearDuration-
Price earnings ratio (5-year summary)Prior4YearDuration-2.35
Price earnings ratio (5-year summary)Prior3YearDuration-1.51
Price earnings ratio (5-year summary)Prior2YearDuration-2.92
Price earnings ratio (5-year summary)Prior1YearDuration-4.41
Price earnings ratio (5-year summary)CurrentYearDuration-3.17
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration154405000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-434737000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration4530000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-28644000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-402253000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-685856000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-42819000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-318463000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-137070000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration523508000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration588384000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration132080000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration-7917000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration95214000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration-105668000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant786669000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant441193000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant119341000JPY

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 rounding
balance sheet identityconsolidated 2025-02-28pass
balance sheet identitynon_consolidated 2024-02-29pass
balance sheet identitynon_consolidated 2025-02-28pass
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