Annual report

Period2024-03-01 → 2025-02-28
Filed2025-05-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥5.1bn2024-03-01 → 2025-02-28Cons.Net sales
Revenue¥2.1bn2023-03-01 → 2024-02-29Cons.Net sales
Revenue¥4.1bn2022-03-01 → 2023-02-28dCons.Net sales (5-year summary)
Revenue¥3.0bn2021-03-01 → 2022-02-28dCons.Net sales (5-year summary)
Revenue¥1.1bn2020-03-01 → 2021-02-28dCons.Net sales (5-year summary)
Operating income¥977m2024-03-01 → 2025-02-28Cons.Operating income
Operating income¥230m2023-03-01 → 2024-02-29Cons.Operating income
Ordinary income¥971m2024-03-01 → 2025-02-28Cons.Ordinary income
Ordinary income¥253m2023-03-01 → 2024-02-29Cons.Ordinary income
Ordinary income¥1.4bn2022-03-01 → 2023-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.6bn2021-03-01 → 2022-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income−¥2.8bn2020-03-01 → 2021-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax¥971m2024-03-01 → 2025-02-28Cons.Income before income taxes
Profit before tax¥253m2023-03-01 → 2024-02-29Cons.Income before income taxes
Net income (owners)¥874m2024-03-01 → 2025-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)¥240m2023-03-01 → 2024-02-29Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.3bn2022-03-01 → 2023-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.7bn2021-03-01 → 2022-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥2.8bn2020-03-01 → 2021-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥874m2024-03-01 → 2025-02-28Cons.Profit loss
Net income¥240m2023-03-01 → 2024-02-29Cons.Profit loss
Total assets¥10.0bnat 2025-02-28Cons.Assets
Total assets¥9.8bnat 2024-02-29Cons.Assets
Total assets¥8.6bnat 2023-02-28dCons.Total assets (5-year summary)
Total assets¥7.2bnat 2022-02-28dCons.Total assets (5-year summary)
Total assets¥6.0bnat 2021-02-28dCons.Total assets (5-year summary)
Total liabilities¥1.1bnat 2025-02-28Cons.Liabilities
Total liabilities¥2.3bnat 2024-02-29Cons.Liabilities
Net assets / equity¥8.9bnat 2025-02-28Cons.Net assets
Net assets / equity¥7.6bnat 2024-02-29Cons.Net assets
Net assets / equity¥7.3bnat 2023-02-28dCons.Net assets
Net assets / equity¥6.2bnat 2022-02-28dCons.Net assets (5-year summary)
Net assets / equity¥4.6bnat 2021-02-28dCons.Net assets (5-year summary)
Cash and deposits¥4.0bnat 2025-02-28Cons.Cash and deposits
Cash and deposits¥2.4bnat 2024-02-29Cons.Cash and deposits
Cash & equivalents¥4.0bnat 2025-02-28Cons.Cash and cash equivalents
Cash & equivalents¥2.4bnat 2024-02-29Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2023-02-28dCons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2022-02-28dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.3bnat 2021-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥2.1bn2024-03-01 → 2025-02-28Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.4bn2023-03-01 → 2024-02-29Cons.Net cash provided by used in operating activities
Operating cash flow¥1.1bn2022-03-01 → 2023-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥911m2021-03-01 → 2022-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥131m2020-03-01 → 2021-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥362m2024-03-01 → 2025-02-28Cons.Net cash provided by used in investment activities
Investing cash flow¥2.1bn2023-03-01 → 2024-02-29Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.6bn2022-03-01 → 2023-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥389m2021-03-01 → 2022-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥247m2020-03-01 → 2021-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥177m2024-03-01 → 2025-02-28Cons.Net cash provided by used in financing activities
Financing cash flow¥342m2023-03-01 → 2024-02-29Cons.Net cash provided by used in financing activities
Financing cash flow¥42m2022-03-01 → 2023-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥65m2021-03-01 → 2022-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥191m2020-03-01 → 2021-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥0.582024-03-01 → 2025-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.172023-03-01 → 2024-02-29Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.892022-03-01 → 2023-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.162021-03-01 → 2022-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-1.942020-03-01 → 2021-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥0.582024-03-01 → 2025-02-28Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥0.172023-03-01 → 2024-02-29Cons.Diluted earnings per share (5-year summary)
Net assets per share¥5.78at 2025-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥5.2at 2024-02-29Cons.Net assets per share (5-year summary)
Net assets per share¥5.1at 2023-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥4.31at 2022-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥3.19at 2021-02-28dCons.Net assets per share (5-year summary)
Equity ratio88.8%at 2025-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio76.8%at 2024-02-29Cons.Equity to asset ratio (5-year summary)
Equity ratio85.1%at 2023-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio86.2%at 2022-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio76.2%at 2021-02-28dCons.Equity to asset ratio (5-year summary)
ROE10.6%2024-03-01 → 2025-02-28Cons.Rate of return on equity (5-year summary)
ROE3.2%2023-03-01 → 2024-02-29Cons.Rate of return on equity (5-year summary)
ROE18.9%2022-03-01 → 2023-02-28dCons.Rate of return on equity (5-year summary)
ROE31.0%2021-03-01 → 2022-02-28dCons.Rate of return on equity (5-year summary)
ROE-46.5%2020-03-01 → 2021-02-28dCons.Rate of return on equity (5-year summary)
Employees14at 2025-02-28Cons.Number of employees
Employees13at 2024-02-29Cons.Number of employees
Employees11at 2023-02-28dCons.Number of employees
Employees9at 2022-02-28dCons.Number of employees
Employees9at 2021-02-28dCons.Number of employees
Revenue¥2.8bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥1.9bn2023-03-01 → 2024-02-29StandaloneNet sales
Revenue¥889m2022-03-01 → 2023-02-28dStandaloneNet sales (5-year summary)
Revenue¥1.0bn2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Revenue¥581m2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Operating income¥182m2024-03-01 → 2025-02-28StandaloneOperating income
Operating income¥119m2023-03-01 → 2024-02-29StandaloneOperating income
Ordinary income¥186m2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥156m2023-03-01 → 2024-02-29StandaloneOrdinary income
Ordinary income−¥431m2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥194m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥436m2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥186m2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Profit before tax¥156m2023-03-01 → 2024-02-29StandaloneIncome before income taxes
Net income¥383m2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥161m2023-03-01 → 2024-02-29StandaloneProfit loss
Net income−¥139m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income−¥115m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Net income−¥436m2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Total assets¥7.3bnat 2025-02-28StandaloneAssets
Total assets¥7.7bnat 2024-02-29StandaloneAssets
Total assets¥6.6bnat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥6.6bnat 2022-02-28dStandaloneTotal assets (5-year summary)
Total assets¥7.0bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥982mat 2025-02-28StandaloneLiabilities
Total liabilities¥2.2bnat 2024-02-29StandaloneLiabilities
Net assets / equity¥6.4bnat 2025-02-28StandaloneNet assets
Net assets / equity¥5.5bnat 2024-02-29StandaloneNet assets
Net assets / equity¥5.3bnat 2023-02-28dStandaloneNet assets
Net assets / equity¥5.6bnat 2022-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥5.8bnat 2021-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥4.0bnat 2025-02-28StandaloneCash and deposits
Cash and deposits¥2.3bnat 2024-02-29StandaloneCash and deposits
EPS (basic)¥0.262024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.112023-03-01 → 2024-02-29StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.12022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.082021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.32020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥0.252024-03-01 → 2025-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥0.112023-03-01 → 2024-02-29StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥0.12024-03-01 → 2025-02-28StandaloneDividend paid per share (5-year summary)
Dividend per share¥0.12023-03-01 → 2024-02-29StandaloneDividend paid per share (5-year summary)
Dividend per share¥0.12022-03-01 → 2023-02-28dStandaloneDividend paid per share (5-year summary)
Dividend per share¥0.12021-03-01 → 2022-02-28dStandaloneDividend paid per share (5-year summary)
Net assets per share¥4.13at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥3.79at 2024-02-29StandaloneNet assets per share (5-year summary)
Net assets per share¥3.73at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥3.93at 2022-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥4.05at 2021-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio86.5%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio71.2%at 2024-02-29StandaloneEquity to asset ratio (5-year summary)
Equity ratio81.6%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio85.1%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio83.8%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE6.4%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE3.0%2023-03-01 → 2024-02-29StandaloneRate of return on equity (5-year summary)
ROE-2.5%2022-03-01 → 2023-02-28dStandaloneRate of return on equity (5-year summary)
ROE-2.0%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
ROE-7.2%2020-03-01 → 2021-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued1,545,140,000at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued1,461,807,333at 2024-02-29StandaloneTotal number of issued shares (5-year summary)
Shares issued1,440,974,000at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,440,974,000at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,440,974,000at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees14at 2025-02-28StandaloneNumber of employees
Employees13at 2024-02-29StandaloneNumber of employees
Employees11at 2023-02-28dStandaloneNumber of employees
Employees9at 2022-02-28dStandaloneNumber of employees
Employees9at 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 · 38
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2024-03-01 → 2025-02-28¥3m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-03-01 → 2025-02-28¥10m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-03-01 → 2025-02-28¥10m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2025-02-28¥57m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-03-01 → 2025-02-28−¥84m
Reconciling Itemsreconcilingcapex2024-03-01 → 2025-02-28¥3m
Reconciling Itemsreconcilingdepreciation2024-03-01 → 2025-02-28¥2m
Reconciling Itemsreconcilingsegment assetsat 2025-02-28¥4.8bn
Reconciling Itemsreconcilingsegment profit2024-03-01 → 2025-02-28−¥296m
—segment totaldepreciation2024-03-01 → 2025-02-28¥275,000
—segment totalrevenue2024-03-01 → 2025-02-28¥5.1bn
—segment totalrevenue external2024-03-01 → 2025-02-28¥5.1bn
—segment totalsegment assetsat 2025-02-28¥5.1bn
—segment totalsegment profit2024-03-01 → 2025-02-28¥1.4bn
Total Of Reportable Segments And Otherssegment totaldepreciation2024-03-01 → 2025-02-28¥3m
Total Of Reportable Segments And Otherssegment totalrevenue2024-03-01 → 2025-02-28¥5.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-03-01 → 2025-02-28¥5.1bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-02-28¥5.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-03-01 → 2025-02-28¥1.3bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2023-03-01 → 2024-02-29¥5m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-03-01 → 2024-02-29¥12m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-03-01 → 2024-02-29¥12m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2024-02-29¥76m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-03-01 → 2024-02-29−¥51m
Reconciling Itemsreconcilingcapex2023-03-01 → 2024-02-29¥559,000
Reconciling Itemsreconcilingdepreciation2023-03-01 → 2024-02-29¥3m
Reconciling Itemsreconcilingsegment assetsat 2024-02-29¥2.8bn
Reconciling Itemsreconcilingsegment profit2023-03-01 → 2024-02-29−¥363m
—segment totaldepreciation2023-03-01 → 2024-02-29¥214,000
—segment totalrevenue2023-03-01 → 2024-02-29¥2.1bn
—segment totalrevenue external2023-03-01 → 2024-02-29¥2.1bn
—segment totalsegment assetsat 2024-02-29¥7.0bn
—segment totalsegment profit2023-03-01 → 2024-02-29¥645m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-03-01 → 2024-02-29¥5m
Total Of Reportable Segments And Otherssegment totalrevenue2023-03-01 → 2024-02-29¥2.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-03-01 → 2024-02-29¥2.1bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-02-29¥7.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-03-01 → 2024-02-29¥594m

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

All source rows · 1,235
ItemContextValueUnit
Income taxes payablePrior1YearInstant7727000JPY
Income taxes payableCurrentYearInstant96497000JPY
Provision for bonusesPrior1YearInstant10549000JPY
Provision for bonusesCurrentYearInstant6125000JPY
Other clPrior1YearInstant56590000JPY
Other clCurrentYearInstant61935000JPY
Current liabilitiesPrior1YearInstant1526899000JPY
Current liabilitiesCurrentYearInstant1008915000JPY
Convertible bond type bonds with subscription rights to sharesPrior1YearInstant600000000JPY
Convertible bond type bonds with subscription rights to sharesCurrentYearInstant-JPY
Long term loans payablePrior1YearInstant146070000JPY
Long term loans payableCurrentYearInstant105438000JPY
Noncurrent liabilitiesPrior1YearInstant746070000JPY
Noncurrent liabilitiesCurrentYearInstant105438000JPY
LiabilitiesPrior1YearInstant2272969000JPY
LiabilitiesCurrentYearInstant1114353000JPY
Capital stockPrior1YearInstant10000000JPY
Capital stockCurrentYearInstant50000000JPY
Capital surplusPrior1YearInstant2987818000JPY
Capital surplusCurrentYearInstant3547770000JPY
Retained earningsPrior1YearInstant5090791000JPY
Retained earningsCurrentYearInstant5819642000JPY
Treasury stockPrior1YearInstant-524304000JPY
Treasury stockCurrentYearInstant-524260000JPY
Shareholders equityPrior1YearInstant7564305000JPY
Shareholders equityCurrentYearInstant8893151000JPY
Subscription rights to sharesPrior1YearInstant9750000JPY
Subscription rights to sharesCurrentYearInstant9750000JPY
Net assetsPrior1YearInstant7574055000JPY
Net assetsCurrentYearInstant8902902000JPY
Liabilities and net assetsPrior1YearInstant9847025000JPY
Liabilities and net assetsCurrentYearInstant10017255000JPY
Net salesPrior1YearDuration2101567000JPY
Net salesCurrentYearDuration5092112000JPY
Cost of salesPrior1YearDuration1168560000JPY
Cost of salesCurrentYearDuration3349849000JPY
Gross profitPrior1YearDuration933007000JPY
Gross profitCurrentYearDuration1742262000JPY
Selling general and administrative expensesPrior1YearDuration702749000JPY
Selling general and administrative expensesCurrentYearDuration765242000JPY
Operating incomePrior1YearDuration230257000JPY
Operating incomeCurrentYearDuration977019000JPY
Interest income noiPrior1YearDuration26509000JPY
Interest income noiCurrentYearDuration12283000JPY
Commission fee noiPrior1YearDuration11587000JPY
Commission fee noiCurrentYearDuration-JPY
Rent income noiPrior1YearDuration3732000JPY
Rent income noiCurrentYearDuration1565000JPY
Refunded consumption taxes noiPrior1YearDuration19790000JPY
Refunded consumption taxes noiCurrentYearDuration7865000JPY

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 rounding
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