Annual report

Period2022-03-01 → 2023-02-28
Filed2023-05-23
StandardJapan GAAP
ConsolidatedYes
Data checks20 of 20 passed
Key figures · 135
MetricValuePeriodScopeSource row
Revenue¥36.6bn2022-03-01 → 2023-02-28Cons.Net sales
Revenue¥32.9bn2021-03-01 → 2022-02-28Cons.Net sales
Operating income−¥292m2022-03-01 → 2023-02-28Cons.Operating income
Operating income−¥1.5bn2021-03-01 → 2022-02-28Cons.Operating income
Ordinary income¥264m2022-03-01 → 2023-02-28Cons.Ordinary income
Ordinary income¥2.0bn2021-03-01 → 2022-02-28Cons.Ordinary income
Ordinary income−¥5.6bn2020-03-01 → 2021-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.5bn2019-03-01 → 2020-02-29dCons.Ordinary income loss (5-year summary)
Ordinary income¥2.3bn2018-03-01 → 2019-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax−¥96m2022-03-01 → 2023-02-28Cons.Income before income taxes
Profit before tax¥1.2bn2021-03-01 → 2022-02-28Cons.Income before income taxes
Net income (owners)−¥403m2022-03-01 → 2023-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)¥943m2021-03-01 → 2022-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)−¥8.7bn2020-03-01 → 2021-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥211m2019-03-01 → 2020-02-29dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥837m2018-03-01 → 2019-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥403m2022-03-01 → 2023-02-28Cons.Profit loss
Net income¥943m2021-03-01 → 2022-02-28Cons.Profit loss
Total assets¥28.7bnat 2023-02-28Cons.Assets
Total assets¥34.1bnat 2022-02-28Cons.Assets
Total assets¥35.8bnat 2021-02-28dCons.Total assets (5-year summary)
Total assets¥33.7bnat 2020-02-29dCons.Total assets (5-year summary)
Total assets¥32.4bnat 2019-02-28dCons.Total assets (5-year summary)
Total liabilities¥16.9bnat 2023-02-28Cons.Liabilities
Total liabilities¥21.6bnat 2022-02-28Cons.Liabilities
Net assets / equity¥11.9bnat 2023-02-28Cons.Net assets
Net assets / equity¥12.5bnat 2022-02-28Cons.Net assets
Net assets / equity¥9.6bnat 2021-02-28dCons.Net assets
Net assets / equity¥18.5bnat 2020-02-29dCons.Net assets (5-year summary)
Net assets / equity¥19.1bnat 2019-02-28dCons.Net assets (5-year summary)
Cash and deposits¥2.4bnat 2023-02-28Cons.Cash and deposits
Cash and deposits¥7.9bnat 2022-02-28Cons.Cash and deposits
Cash & equivalents¥2.4bnat 2023-02-28Cons.Cash and cash equivalents
Cash & equivalents¥7.9bnat 2022-02-28Cons.Cash and cash equivalents
Cash & equivalents¥8.3bnat 2021-02-28dCons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2020-02-29dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2019-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.4bn2022-03-01 → 2023-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥2.5bn2021-03-01 → 2022-02-28Cons.Net cash provided by used in operating activities
Operating cash flow−¥3.4bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.7bn2019-03-01 → 2020-02-29dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥3.2bn2018-03-01 → 2019-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥2.1bn2022-03-01 → 2023-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.5bn2021-03-01 → 2022-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥847m2020-03-01 → 2021-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥3.0bn2019-03-01 → 2020-02-29dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥7.1bn2018-03-01 → 2019-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥4.8bn2022-03-01 → 2023-02-28Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.4bn2021-03-01 → 2022-02-28Cons.Net cash provided by used in financing activities
Financing cash flow¥10.4bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.0bn2019-03-01 → 2020-02-29dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥584m2018-03-01 → 2019-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-15.562022-03-01 → 2023-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.092021-03-01 → 2022-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-351.312020-03-01 → 2021-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-8.462019-03-01 → 2020-02-29dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥33.582018-03-01 → 2019-02-28dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥458.05at 2023-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥482.67at 2022-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥384.24at 2021-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥741.29at 2020-02-29dCons.Net assets per share (5-year summary)
Net assets per share¥768.07at 2019-02-28dCons.Net assets per share (5-year summary)
Equity ratio41.3%at 2023-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio36.6%at 2022-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio26.8%at 2021-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio54.7%at 2020-02-29dCons.Equity to asset ratio (5-year summary)
Equity ratio59.0%at 2019-02-28dCons.Equity to asset ratio (5-year summary)
ROE7.5%2021-03-01 → 2022-02-28Cons.Rate of return on equity (5-year summary)
ROE4.4%2018-03-01 → 2019-02-28dCons.Rate of return on equity (5-year summary)
Employees548at 2023-02-28Cons.Number of employees
Employees536at 2022-02-28Cons.Number of employees
Employees584at 2021-02-28dCons.Number of employees
Employees644at 2020-02-29dCons.Number of employees
Employees627at 2019-02-28dCons.Number of employees
Revenue¥13.8bn2022-03-01 → 2023-02-28StandaloneNet sales
Revenue¥12.9bn2021-03-01 → 2022-02-28StandaloneNet sales
Operating income−¥152m2022-03-01 → 2023-02-28StandaloneOperating income
Operating income−¥83m2021-03-01 → 2022-02-28StandaloneOperating income
Ordinary income¥54m2022-03-01 → 2023-02-28StandaloneOrdinary income
Ordinary income¥173m2021-03-01 → 2022-02-28StandaloneOrdinary income
Ordinary income−¥1.1bn2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.1bn2019-03-01 → 2020-02-29dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.2bn2018-03-01 → 2019-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥344m2022-03-01 → 2023-02-28StandaloneIncome before income taxes
Profit before tax¥635m2021-03-01 → 2022-02-28StandaloneIncome before income taxes
Net income−¥431m2022-03-01 → 2023-02-28StandaloneProfit loss
Net income¥1.0bn2021-03-01 → 2022-02-28StandaloneProfit loss
Net income−¥8.5bn2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Net income¥646m2019-03-01 → 2020-02-29dStandaloneNet income loss (5-year summary)
Net income¥1.0bn2018-03-01 → 2019-02-28dStandaloneNet income loss (5-year summary)
Total assets¥26.2bnat 2023-02-28StandaloneAssets
Total assets¥31.2bnat 2022-02-28StandaloneAssets
Total assets¥32.6bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total assets¥30.1bnat 2020-02-29dStandaloneTotal assets (5-year summary)
Total assets¥29.2bnat 2019-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥14.6bnat 2023-02-28StandaloneLiabilities
Total liabilities¥19.2bnat 2022-02-28StandaloneLiabilities
Net assets / equity¥11.6bnat 2023-02-28StandaloneNet assets
Net assets / equity¥12.0bnat 2022-02-28StandaloneNet assets
Net assets / equity¥9.0bnat 2021-02-28dStandaloneNet assets
Net assets / equity¥17.4bnat 2020-02-29dStandaloneNet assets (5-year summary)
Net assets / equity¥17.1bnat 2019-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥1.0bnat 2023-02-28StandaloneCash and deposits
Cash and deposits¥6.7bnat 2022-02-28StandaloneCash and deposits
EPS (basic)¥-16.632022-03-01 → 2023-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥40.152021-03-01 → 2022-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-340.322020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.972019-03-01 → 2020-02-29dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥40.532018-03-01 → 2019-02-28dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥52021-03-01 → 2022-02-28StandaloneDividend paid per share (5-year summary)
Dividend per share¥102019-03-01 → 2020-02-29dStandaloneDividend paid per share (5-year summary)
Dividend per share¥122018-03-01 → 2019-02-28dStandaloneDividend paid per share (5-year summary)
Net assets per share¥447.56at 2023-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥464.93at 2022-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥360.66at 2021-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥699.29at 2020-02-29dStandaloneNet assets per share (5-year summary)
Net assets per share¥688.91at 2019-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio44.3%at 2023-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio38.6%at 2022-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio27.6%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.8%at 2020-02-29dStandaloneEquity to asset ratio (5-year summary)
Equity ratio58.7%at 2019-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE8.5%2021-03-01 → 2022-02-28StandaloneRate of return on equity (5-year summary)
ROE3.7%2019-03-01 → 2020-02-29dStandaloneRate of return on equity (5-year summary)
ROE5.9%2018-03-01 → 2019-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued26,067,972at 2023-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued26,067,972at 2022-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued26,067,972at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued26,067,972at 2020-02-29dStandaloneTotal number of issued shares (5-year summary)
Shares issued26,067,972at 2019-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees137at 2023-02-28StandaloneNumber of employees
Employees147at 2022-02-28StandaloneNumber of employees
Employees152at 2021-02-28dStandaloneNumber of employees
Employees158at 2020-02-29dStandaloneNumber of employees
Employees149at 2019-02-28dStandaloneNumber 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 · 62
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-03-01 → 2023-02-28¥231m
Reconciling Itemsreconcilingdepreciation2022-03-01 → 2023-02-28¥65m
Reconciling Itemsreconcilingrevenue external2022-03-01 → 2023-02-28¥2m
Reconciling Itemsreconcilingrevenue intersegment2022-03-01 → 2023-02-28−¥1.5bn
Reconciling Itemsreconcilingsegment assetsat 2023-02-28¥2.6bn
Reconciling Itemsreconcilingsegment profit2022-03-01 → 2023-02-28−¥109m
Maintenancereportable segmentcapex2022-03-01 → 2023-02-28¥7m
Maintenancereportable segmentdepreciation2022-03-01 → 2023-02-28¥6m
Maintenancereportable segmentemployeesat 2023-02-2830 pure
Maintenancereportable segmentrevenue external2022-03-01 → 2023-02-28¥143m
Maintenancereportable segmentrevenue intersegment2022-03-01 → 2023-02-28¥1.5bn
Maintenancereportable segmentsegment assetsat 2023-02-28¥876m
Maintenancereportable segmentsegment profit2022-03-01 → 2023-02-28¥148m
Nagasaki Champonreportable segmentcapex2022-03-01 → 2023-02-28¥1.6bn
Nagasaki Champonreportable segmentdepreciation2022-03-01 → 2023-02-28¥1.6bn
Nagasaki Champonreportable segmentemployeesat 2023-02-28360 pure
Nagasaki Champonreportable segmentrevenue external2022-03-01 → 2023-02-28¥30.1bn
Nagasaki Champonreportable segmentrevenue intersegment2022-03-01 → 2023-02-28¥2m
Nagasaki Champonreportable segmentsegment assetsat 2023-02-28¥21.5bn
Nagasaki Champonreportable segmentsegment profit2022-03-01 → 2023-02-28−¥407m
Tonkatsureportable segmentcapex2022-03-01 → 2023-02-28¥209m
Tonkatsureportable segmentdepreciation2022-03-01 → 2023-02-28¥212m
Tonkatsureportable segmentemployeesat 2023-02-2852 pure
Tonkatsureportable segmentrevenue external2022-03-01 → 2023-02-28¥7.4bn
Tonkatsureportable segmentrevenue intersegment2022-03-01 → 2023-02-28¥456,000
Tonkatsureportable segmentsegment assetsat 2023-02-28¥3.7bn
Tonkatsureportable segmentsegment profit2022-03-01 → 2023-02-28¥76m
—segment totalcapex2022-03-01 → 2023-02-28¥1.8bn
—segment totaldepreciation2022-03-01 → 2023-02-28¥1.8bn
—segment totalrevenue external2022-03-01 → 2023-02-28¥37.7bn
—segment totalrevenue intersegment2022-03-01 → 2023-02-28¥1.5bn
—segment totalsegment assetsat 2023-02-28¥26.1bn
—segment totalsegment profit2022-03-01 → 2023-02-28−¥183m
Reconciling Itemsreconcilingcapex2021-03-01 → 2022-02-28¥187m
Reconciling Itemsreconcilingdepreciation2021-03-01 → 2022-02-28¥20m
Reconciling Itemsreconcilingrevenue intersegment2021-03-01 → 2022-02-28−¥1.5bn
Reconciling Itemsreconcilingsegment assetsat 2022-02-28¥8.6bn
Reconciling Itemsreconcilingsegment profit2021-03-01 → 2022-02-28−¥47m
Maintenancereportable segmentcapex2021-03-01 → 2022-02-28¥4m
Maintenancereportable segmentdepreciation2021-03-01 → 2022-02-28¥7m
Maintenancereportable segmentrevenue external2021-03-01 → 2022-02-28¥142m
Maintenancereportable segmentrevenue intersegment2021-03-01 → 2022-02-28¥1.5bn
Maintenancereportable segmentsegment assetsat 2022-02-28¥572m
Maintenancereportable segmentsegment profit2021-03-01 → 2022-02-28¥151m
Nagasaki Champonreportable segmentcapex2021-03-01 → 2022-02-28¥1.3bn
Nagasaki Champonreportable segmentdepreciation2021-03-01 → 2022-02-28¥1.6bn
Nagasaki Champonreportable segmentrevenue external2021-03-01 → 2022-02-28¥26.9bn
Nagasaki Champonreportable segmentsegment assetsat 2022-02-28¥21.3bn
Nagasaki Champonreportable segmentsegment profit2021-03-01 → 2022-02-28−¥1.4bn
Tonkatsureportable segmentcapex2021-03-01 → 2022-02-28¥173m
Tonkatsureportable segmentdepreciation2021-03-01 → 2022-02-28¥201m
Tonkatsureportable segmentrevenue external2021-03-01 → 2022-02-28¥6.9bn
Tonkatsureportable segmentsegment assetsat 2022-02-28¥3.6bn
Tonkatsureportable segmentsegment profit2021-03-01 → 2022-02-28−¥180m
—segment totalcapex2021-03-01 → 2022-02-28¥1.5bn
—segment totaldepreciation2021-03-01 → 2022-02-28¥1.8bn
—segment totalrevenue external2021-03-01 → 2022-02-28¥33.9bn
—segment totalrevenue intersegment2021-03-01 → 2022-02-28¥1.5bn
—segment totalsegment assetsat 2022-02-28¥25.6bn
—segment totalsegment profit2021-03-01 → 2022-02-28−¥1.4bn
Nagasaki Champonreportable segmentemployeesat 2023-02-2830 pure
Tonkatsureportable segmentemployeesat 2023-02-281 pure

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

All source rows · 1,606
ItemContextValueUnit
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration114034000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-507998000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration1002000JPY
Decrease increase in other current assets ope cfPrior1YearDuration229329000JPY
Decrease increase in other current assets ope cfCurrentYearDuration-153893000JPY
Increase decrease in other current liabilities ope cfPrior1YearDuration-151781000JPY
Increase decrease in other current liabilities ope cfCurrentYearDuration127039000JPY
Increase decrease in long term accounts payable other ope cfPrior1YearDuration-491234000JPY
Increase decrease in long term accounts payable other ope cfCurrentYearDuration-11448000JPY
Increase decrease in guarantee deposits received ope cfPrior1YearDuration-32533000JPY
Increase decrease in guarantee deposits received ope cfCurrentYearDuration-21000000JPY
Other net ope cfPrior1YearDuration803000JPY
Other net ope cfCurrentYearDuration-252679000JPY
Subtotal ope cfPrior1YearDuration-770346000JPY
Subtotal ope cfCurrentYearDuration1424097000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration15748000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration17646000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-279676000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-217393000JPY
Payment of loss on cancellation of leases ope cfPrior1YearDuration-16626000JPY
Payment of loss on cancellation of leases ope cfCurrentYearDuration-3286000JPY
Proceeds from subsidy ope cfPrior1YearDuration3662883000JPY
Proceeds from subsidy ope cfCurrentYearDuration686550000JPY
Income taxes paid ope cfPrior1YearDuration-204490000JPY
Income taxes paid ope cfCurrentYearDuration-653977000JPY
Income taxes refund ope cfPrior1YearDuration50062000JPY
Income taxes refund ope cfCurrentYearDuration111774000JPY
Net cash provided by used in operating activitiesPrior1YearDuration2457554000JPY
Net cash provided by used in operating activitiesCurrentYearDuration1365411000JPY
Payments into time deposits inv cfPrior1YearDuration-11502000JPY
Payments into time deposits inv cfCurrentYearDuration-JPY
Proceeds from withdrawal of time deposits inv cfPrior1YearDuration-JPY
Proceeds from withdrawal of time deposits inv cfCurrentYearDuration11502000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-1564716000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-1884789000JPY
Proceeds from sales of property plant and equipment inv cfPrior1YearDuration987000JPY
Proceeds from sales of property plant and equipment inv cfCurrentYearDuration35000000JPY
Purchase of intangible assets inv cfPrior1YearDuration-92235000JPY
Purchase of intangible assets inv cfCurrentYearDuration-187462000JPY
Payments of construction assistance funds receivables inv cfPrior1YearDuration-20099000JPY
Payments of construction assistance funds receivables inv cfCurrentYearDuration-82907000JPY
Collection of construction assistance funds receivables inv cfPrior1YearDuration484237000JPY
Collection of construction assistance funds receivables inv cfCurrentYearDuration60010000JPY
Purchase of investment securities inv cfPrior1YearDuration-2892000JPY
Purchase of investment securities inv cfCurrentYearDuration-2964000JPY
Proceeds from sales of stocks of subsidiaries and affiliates inv cfPrior1YearDuration7992000JPY
Proceeds from sales of stocks of subsidiaries and affiliates inv cfCurrentYearDuration-JPY
Other net inv cfPrior1YearDuration-291321000JPY
Other net inv cfCurrentYearDuration-24466000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-1489549000JPY

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 · 20 of 20 passed
balance sheet identityconsolidated 2022-02-28pass
balance sheet identityconsolidated 2023-02-28pass
balance sheet identitynon_consolidated 2022-02-28pass rounding
balance sheet identitynon_consolidated 2023-02-28pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-02-28pass
statement vs summary · net assetsconsolidated 2022-02-28pass
statement vs summary · net assetsconsolidated 2023-02-28pass
statement vs summary · net assetsnon_consolidated 2021-02-28pass
statement vs summary · net assetsnon_consolidated 2022-02-28pass
statement vs summary · net assetsnon_consolidated 2023-02-28pass
statement vs summary · net income attributable to parentconsolidated 2021-03-01/2022-02-28pass
statement vs summary · net income attributable to parentconsolidated 2022-03-01/2023-02-28pass
statement vs summary · operating cash flowconsolidated 2021-03-01/2022-02-28pass
statement vs summary · operating cash flowconsolidated 2022-03-01/2023-02-28pass
statement vs summary · total assetsconsolidated 2022-02-28pass
statement vs summary · total assetsconsolidated 2023-02-28pass
statement vs summary · total assetsnon_consolidated 2022-02-28pass
statement vs summary · total assetsnon_consolidated 2023-02-28pass