Annual report

Period2024-03-01 → 2025-02-28
Filed2025-05-28
StandardJapan GAAP
ConsolidatedYes
Data checks20 of 20 passed
Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥43.0bn2024-03-01 → 2025-02-28Cons.Net sales
Revenue¥39.0bn2023-03-01 → 2024-02-29Cons.Net sales
Operating income¥1.7bn2024-03-01 → 2025-02-28Cons.Operating income
Operating income¥1.0bn2023-03-01 → 2024-02-29Cons.Operating income
Ordinary income¥1.6bn2024-03-01 → 2025-02-28Cons.Ordinary income
Ordinary income¥1.1bn2023-03-01 → 2024-02-29Cons.Ordinary income
Ordinary income¥264m2022-03-01 → 2023-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥2.0bn2021-03-01 → 2022-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income−¥5.6bn2020-03-01 → 2021-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.3bn2024-03-01 → 2025-02-28Cons.Income before income taxes
Profit before tax¥925m2023-03-01 → 2024-02-29Cons.Income before income taxes
Net income (owners)¥969m2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)¥752m2023-03-01 → 2024-02-29Cons.Profit loss attributable to owners of parent
Net income (owners)−¥403m2022-03-01 → 2023-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥943m2021-03-01 → 2022-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥8.7bn2020-03-01 → 2021-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥969m2024-03-01 → 2025-02-28Cons.Profit loss
Net income¥752m2023-03-01 → 2024-02-29Cons.Profit loss
Total assets¥29.2bnat 2025-02-28Cons.Assets
Total assets¥28.7bnat 2024-02-29Cons.Assets
Total assets¥28.7bnat 2023-02-28dCons.Total assets (5-year summary)
Total assets¥34.1bnat 2022-02-28dCons.Total assets (5-year summary)
Total assets¥35.8bnat 2021-02-28dCons.Total assets (5-year summary)
Total liabilities¥15.6bnat 2025-02-28Cons.Liabilities
Total liabilities¥15.9bnat 2024-02-29Cons.Liabilities
Net assets / equity¥13.6bnat 2025-02-28Cons.Net assets
Net assets / equity¥12.9bnat 2024-02-29Cons.Net assets
Net assets / equity¥11.9bnat 2023-02-28dCons.Net assets
Net assets / equity¥12.5bnat 2022-02-28dCons.Net assets (5-year summary)
Net assets / equity¥9.6bnat 2021-02-28dCons.Net assets (5-year summary)
Cash and deposits¥2.3bnat 2025-02-28Cons.Cash and deposits
Cash and deposits¥2.3bnat 2024-02-29Cons.Cash and deposits
Cash & equivalents¥2.2bnat 2025-02-28Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2024-02-29Cons.Cash and cash equivalents
Cash & equivalents¥2.4bnat 2023-02-28dCons.Cash and cash equivalents
Cash & equivalents¥7.9bnat 2022-02-28dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥8.3bnat 2021-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥3.1bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥2.9bn2023-03-01 → 2024-02-29Cons.Net cash provided by used in operating activities
Operating cash flow¥1.4bn2022-03-01 → 2023-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.5bn2021-03-01 → 2022-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥3.4bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥2.3bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.0bn2023-03-01 → 2024-02-29Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.1bn2022-03-01 → 2023-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.5bn2021-03-01 → 2022-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥847m2020-03-01 → 2021-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥945m2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.1bn2023-03-01 → 2024-02-29Cons.Net cash provided by used in financing activities
Financing cash flow−¥4.8bn2022-03-01 → 2023-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.4bn2021-03-01 → 2022-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥10.4bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥37.382024-03-01 → 2025-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥29.032023-03-01 → 2024-02-29Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-15.562022-03-01 → 2023-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.092021-03-01 → 2022-02-28dCons.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)
Net assets per share¥526.68at 2025-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥496.35at 2024-02-29Cons.Net assets per share (5-year summary)
Net assets per share¥458.05at 2023-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥482.67at 2022-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥384.24at 2021-02-28dCons.Net assets per share (5-year summary)
Equity ratio46.7%at 2025-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio44.8%at 2024-02-29Cons.Equity to asset ratio (5-year summary)
Equity ratio41.3%at 2023-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio36.6%at 2022-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio26.8%at 2021-02-28dCons.Equity to asset ratio (5-year summary)
ROE7.1%2024-03-01 → 2025-02-28Cons.Rate of return on equity (5-year summary)
ROE5.8%2023-03-01 → 2024-02-29Cons.Rate of return on equity (5-year summary)
ROE7.5%2021-03-01 → 2022-02-28dCons.Rate of return on equity (5-year summary)
Employees559at 2025-02-28Cons.Number of employees
Employees547at 2024-02-29Cons.Number of employees
Employees548at 2023-02-28dCons.Number of employees
Employees536at 2022-02-28dCons.Number of employees
Employees584at 2021-02-28dCons.Number of employees
Revenue¥15.9bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥14.8bn2023-03-01 → 2024-02-29StandaloneNet sales
Operating income¥207m2024-03-01 → 2025-02-28StandaloneOperating income
Operating income¥539m2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income¥202m2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥725m2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income¥54m2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥173m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.1bn2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥943m2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax¥575m2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income¥823m2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥536m2023-03-01 → 2024-02-29StandaloneProfit loss
Net income−¥431m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income¥1.0bn2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income−¥8.5bn2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥26.1bnat 2025-02-28StandaloneAssets
Total assets¥26.0bnat 2024-02-29StandaloneAssets
Total assets¥26.2bnat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥31.2bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥32.6bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥13.3bnat 2025-02-28StandaloneLiabilities
Total liabilities¥13.8bnat 2024-02-29StandaloneLiabilities
Net assets / equity¥12.8bnat 2025-02-28StandaloneNet assets
Net assets / equity¥12.2bnat 2024-02-29StandaloneNet assets
Net assets / equity¥11.6bnat 2023-02-28dStandaloneNet assets
Net assets / equity¥12.0bnat 2022-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥9.0bnat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥694mat 2025-02-28StandaloneCash and deposits
Cash and deposits¥966mat 2024-02-29StandaloneCash and deposits
EPS (basic)¥31.772024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.682023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-16.632022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥40.152021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-340.322020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥122024-03-01 → 2025-02-28StandaloneDividend paid per share (5-year summary)
Dividend per share¥102023-03-01 → 2024-02-29StandaloneDividend paid per share (5-year summary)
Dividend per share¥52021-03-01 → 2022-02-28dStandaloneDividend paid per share (5-year summary)
Net assets per share¥492.42at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥470at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥447.56at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥464.93at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥360.66at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio49.0%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio46.8%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio44.3%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio38.6%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio27.6%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)
ROE4.4%2023-03-01 → 2024-02-29StandaloneRate of return on equity (5-year summary)
ROE8.5%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued26,067,972at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued26,067,972at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued26,067,972at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued26,067,972at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued26,067,972at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees144at 2025-02-28StandaloneNumber of employees
Employees145at 2024-02-29StandaloneNumber of employees
Employees137at 2023-02-28dStandaloneNumber of employees
Employees147at 2022-02-28dStandaloneNumber of employees
Employees152at 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 · 63
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-03-01 → 2025-02-28¥194m
Reconciling Itemsreconcilingdepreciation2024-03-01 → 2025-02-28¥74m
Reconciling Itemsreconcilingrevenue intersegment2024-03-01 → 2025-02-28−¥1.7bn
Reconciling Itemsreconcilingsegment assetsat 2025-02-28¥2.4bn
Reconciling Itemsreconcilingsegment profit2024-03-01 → 2025-02-28−¥152m
Maintenancereportable segmentcapex2024-03-01 → 2025-02-28¥3m
Maintenancereportable segmentdepreciation2024-03-01 → 2025-02-28¥7m
Maintenancereportable segmentemployeesat 2025-02-2838 pure
Maintenancereportable segmentrevenue external2024-03-01 → 2025-02-28¥173m
Maintenancereportable segmentrevenue intersegment2024-03-01 → 2025-02-28¥1.7bn
Maintenancereportable segmentsegment assetsat 2025-02-28¥660m
Maintenancereportable segmentsegment profit2024-03-01 → 2025-02-28¥190m
Nagasaki Champonreportable segmentcapex2024-03-01 → 2025-02-28¥1.9bn
Nagasaki Champonreportable segmentdepreciation2024-03-01 → 2025-02-28¥1.7bn
Nagasaki Champonreportable segmentemployeesat 2025-02-28384 pure
Nagasaki Champonreportable segmentrevenue external2024-03-01 → 2025-02-28¥35.7bn
Nagasaki Champonreportable segmentrevenue intersegment2024-03-01 → 2025-02-28¥2m
Nagasaki Champonreportable segmentsegment assetsat 2025-02-28¥22.3bn
Nagasaki Champonreportable segmentsegment profit2024-03-01 → 2025-02-28¥1.4bn
Tonkatsureportable segmentcapex2024-03-01 → 2025-02-28¥393m
Tonkatsureportable segmentdepreciation2024-03-01 → 2025-02-28¥214m
Tonkatsureportable segmentemployeesat 2025-02-2848 pure
Tonkatsureportable segmentrevenue external2024-03-01 → 2025-02-28¥7.9bn
Tonkatsureportable segmentrevenue intersegment2024-03-01 → 2025-02-28¥368,000
Tonkatsureportable segmentsegment assetsat 2025-02-28¥3.9bn
Tonkatsureportable segmentsegment profit2024-03-01 → 2025-02-28¥290m
—segment totalcapex2024-03-01 → 2025-02-28¥2.3bn
—segment totaldepreciation2024-03-01 → 2025-02-28¥1.9bn
—segment totalrevenue external2024-03-01 → 2025-02-28¥43.8bn
—segment totalrevenue intersegment2024-03-01 → 2025-02-28¥1.7bn
—segment totalsegment assetsat 2025-02-28¥26.8bn
—segment totalsegment profit2024-03-01 → 2025-02-28¥1.8bn
Reconciling Itemsreconcilingcapex2023-03-01 → 2024-02-29¥150m
Reconciling Itemsreconcilingdepreciation2023-03-01 → 2024-02-29¥115m
Reconciling Itemsreconcilingrevenue intersegment2023-03-01 → 2024-02-29−¥1.4bn
Reconciling Itemsreconcilingsegment assetsat 2024-02-29¥2.8bn
Reconciling Itemsreconcilingsegment profit2023-03-01 → 2024-02-29−¥231m
Maintenancereportable segmentcapex2023-03-01 → 2024-02-29¥3m
Maintenancereportable segmentdepreciation2023-03-01 → 2024-02-29¥7m
Maintenancereportable segmentrevenue external2023-03-01 → 2024-02-29¥147m
Maintenancereportable segmentrevenue intersegment2023-03-01 → 2024-02-29¥1.4bn
Maintenancereportable segmentsegment assetsat 2024-02-29¥557m
Maintenancereportable segmentsegment profit2023-03-01 → 2024-02-29¥133m
Nagasaki Champonreportable segmentcapex2023-03-01 → 2024-02-29¥1.4bn
Nagasaki Champonreportable segmentdepreciation2023-03-01 → 2024-02-29¥1.6bn
Nagasaki Champonreportable segmentrevenue external2023-03-01 → 2024-02-29¥32.4bn
Nagasaki Champonreportable segmentrevenue intersegment2023-03-01 → 2024-02-29¥352,000
Nagasaki Champonreportable segmentsegment assetsat 2024-02-29¥21.7bn
Nagasaki Champonreportable segmentsegment profit2023-03-01 → 2024-02-29¥782m
Tonkatsureportable segmentcapex2023-03-01 → 2024-02-29¥411m
Tonkatsureportable segmentdepreciation2023-03-01 → 2024-02-29¥197m
Tonkatsureportable segmentrevenue external2023-03-01 → 2024-02-29¥7.7bn
Tonkatsureportable segmentrevenue intersegment2023-03-01 → 2024-02-29¥84,000
Tonkatsureportable segmentsegment assetsat 2024-02-29¥3.6bn
Tonkatsureportable segmentsegment profit2023-03-01 → 2024-02-29¥321m
—segment totalcapex2023-03-01 → 2024-02-29¥1.8bn
—segment totaldepreciation2023-03-01 → 2024-02-29¥1.8bn
—segment totalrevenue external2023-03-01 → 2024-02-29¥40.2bn
—segment totalrevenue intersegment2023-03-01 → 2024-02-29¥1.4bn
—segment totalsegment assetsat 2024-02-29¥25.9bn
—segment totalsegment profit2023-03-01 → 2024-02-29¥1.2bn
Nagasaki Champonreportable segmentemployeesat 2025-02-2844 pure
Tonkatsureportable segmentemployeesat 2025-02-281 pure

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

All source rows · 1,662
ItemContextValueUnit
Investments and other assetsPrior1YearInstant4944918000JPY
Investments and other assetsCurrentYearInstant4961510000JPY
Noncurrent assetsPrior1YearInstant23459534000JPY
Noncurrent assetsCurrentYearInstant23647555000JPY
AssetsPrior1YearInstant28726861000JPY
AssetsCurrentYearInstant29204063000JPY
Accounts payable tradePrior1YearInstant758293000JPY
Accounts payable tradeCurrentYearInstant914080000JPY
Short term loans payablePrior1YearInstant-JPY
Short term loans payableCurrentYearInstant900000000JPY
Current portion of long term loans payablePrior1YearInstant5733670000JPY
Current portion of long term loans payableCurrentYearInstant2250452000JPY
Lease obligations clPrior1YearInstant59624000JPY
Lease obligations clCurrentYearInstant64960000JPY
Accounts payable otherPrior1YearInstant749115000JPY
Accounts payable otherCurrentYearInstant696883000JPY
Accrued expensesPrior1YearInstant1252339000JPY
Accrued expensesCurrentYearInstant1308079000JPY
Income taxes payablePrior1YearInstant212010000JPY
Income taxes payableCurrentYearInstant318031000JPY
Accrued consumption taxesPrior1YearInstant427734000JPY
Accrued consumption taxesCurrentYearInstant396850000JPY
Provision for shareholder benefit program clPrior1YearInstant101209000JPY
Provision for shareholder benefit program clCurrentYearInstant99467000JPY
Provision for loss on store closingPrior1YearInstant3207000JPY
Provision for loss on store closingCurrentYearInstant3350000JPY
Asset retirement obligations clPrior1YearInstant30245000JPY
Asset retirement obligations clCurrentYearInstant20169000JPY
Other clPrior1YearInstant574102000JPY
Other clCurrentYearInstant547642000JPY
Current liabilitiesPrior1YearInstant9901554000JPY
Current liabilitiesCurrentYearInstant7519966000JPY
Long term loans payablePrior1YearInstant2917976000JPY
Long term loans payableCurrentYearInstant4917524000JPY
Long term accounts payable otherPrior1YearInstant15023000JPY
Long term accounts payable otherCurrentYearInstant21836000JPY
Lease obligations nclPrior1YearInstant68087000JPY
Lease obligations nclCurrentYearInstant128605000JPY
Provision for share based remuneration nclPrior1YearInstant123012000JPY
Provision for share based remuneration nclCurrentYearInstant117818000JPY
Net defined benefit liabilityPrior1YearInstant996286000JPY
Net defined benefit liabilityCurrentYearInstant1055320000JPY
Long term guarantee depositedPrior1YearInstant301867000JPY
Long term guarantee depositedCurrentYearInstant296367000JPY
Asset retirement obligations nclPrior1YearInstant1493797000JPY
Asset retirement obligations nclCurrentYearInstant1473684000JPY
Deferred tax liabilitiesPrior1YearInstant612000JPY
Deferred tax liabilitiesCurrentYearInstant932000JPY
Other nclPrior1YearInstant48494000JPY
Other nclCurrentYearInstant24806000JPY

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 2024-02-29pass rounding
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 · 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