Annual report

Period2024-03-21 → 2025-03-20
Filed2025-06-20
StandardJapan GAAP
ConsolidatedNo
Data checks9 of 12 passed
Key figures · 117
MetricValuePeriodScopeSource row
Revenue¥7.5bn2024-03-21 → 2025-03-20StandaloneNet sales
Revenue¥8.5bn2023-03-21 → 2024-03-20StandaloneNet sales
Revenue¥7.0bn2022-03-21 → 2023-03-20dStandaloneNet sales (5-year summary)
Revenue¥4.2bn2022-03-21 → 2023-03-20dStandaloneNet sales (5-year summary)
Revenue¥7.7bn2021-03-21 → 2022-03-20dStandaloneNet sales (5-year summary)
Revenue¥7.4bn2021-03-21 → 2022-03-20dStandaloneNet sales (5-year summary)
Revenue¥6.8bn2020-03-21 → 2021-03-20dStandaloneNet sales (5-year summary)
Operating income−¥277m2024-03-21 → 2025-03-20StandaloneOperating income
Operating income¥147m2023-03-21 → 2024-03-20StandaloneOperating income
Ordinary income−¥329m2024-03-21 → 2025-03-20StandaloneOrdinary income
Ordinary income¥125m2023-03-21 → 2024-03-20StandaloneOrdinary income
Ordinary income¥130m2023-03-21 → 2024-03-20StandaloneOrdinary income loss (5-year summary)
Ordinary income¥46m2022-03-21 → 2023-03-20dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥70m2022-03-21 → 2023-03-20dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥225m2021-03-21 → 2022-03-20dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥145m2021-03-21 → 2022-03-20dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥131m2020-03-21 → 2021-03-20dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥490m2024-03-21 → 2025-03-20StandaloneIncome before income taxes
Profit before tax¥64m2023-03-21 → 2024-03-20StandaloneIncome before income taxes
Net income (owners)¥48m2023-03-21 → 2024-03-20StandaloneProfit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥46m2022-03-21 → 2023-03-20dStandaloneProfit loss attributable to owners of parent (5-year summary)
Net income (owners)¥486m2021-03-21 → 2022-03-20dStandaloneProfit loss attributable to owners of parent (5-year summary)
Net income−¥545m2024-03-21 → 2025-03-20StandaloneProfit loss
Net income¥37m2023-03-21 → 2024-03-20StandaloneProfit loss
Net income−¥112m2022-03-21 → 2023-03-20dStandaloneNet income loss (5-year summary)
Net income¥424m2021-03-21 → 2022-03-20dStandaloneNet income loss (5-year summary)
Net income¥117m2020-03-21 → 2021-03-20dStandaloneNet income loss (5-year summary)
Total assets¥4.8bnat 2025-03-20StandaloneAssets
Total assets¥5.3bnat 2024-03-20StandaloneAssets
Total assets¥5.3bnat 2024-03-20StandaloneTotal assets (5-year summary)
Total assets¥4.9bnat 2023-03-20dStandaloneTotal assets (5-year summary)
Total assets¥4.6bnat 2023-03-20dStandaloneTotal assets (5-year summary)
Total assets¥4.3bnat 2022-03-20dStandaloneTotal assets (5-year summary)
Total assets¥3.9bnat 2022-03-20dStandaloneTotal assets (5-year summary)
Total assets¥3.6bnat 2021-03-20dStandaloneTotal assets (5-year summary)
Total liabilities¥4.5bnat 2025-03-20StandaloneLiabilities
Total liabilities¥4.5bnat 2024-03-20StandaloneLiabilities
Net assets / equity¥233mat 2025-03-20StandaloneNet assets
Net assets / equity¥786mat 2024-03-20StandaloneNet assets
Net assets / equity¥935mat 2024-03-20StandaloneNet assets (5-year summary)
Net assets / equity¥742mat 2023-03-20dStandaloneNet assets
Net assets / equity¥871mat 2023-03-20dStandaloneNet assets (5-year summary)
Net assets / equity¥1.0bnat 2022-03-20dStandaloneNet assets (5-year summary)
Net assets / equity¥950mat 2022-03-20dStandaloneNet assets (5-year summary)
Net assets / equity¥510mat 2021-03-20dStandaloneNet assets (5-year summary)
Cash and deposits¥504mat 2025-03-20StandaloneCash and deposits
Cash and deposits¥409mat 2024-03-20StandaloneCash and deposits
Cash & equivalents¥504mat 2025-03-20StandaloneCash and cash equivalents
Cash & equivalents¥409mat 2024-03-20StandaloneCash and cash equivalents
Cash & equivalents¥416mat 2024-03-20StandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥593mat 2023-03-20dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥724mat 2022-03-20dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥480mat 2021-03-20dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥107m2024-03-21 → 2025-03-20StandaloneNet cash provided by used in operating activities
Operating cash flow¥8m2023-03-21 → 2024-03-20StandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥843m2022-03-21 → 2023-03-20dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥375m2021-03-21 → 2022-03-20dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥183m2020-03-21 → 2021-03-20dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥144m2024-03-21 → 2025-03-20StandaloneNet cash provided by used in investment activities
Investing cash flow−¥55m2023-03-21 → 2024-03-20StandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥99m2022-03-21 → 2023-03-20dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥177m2021-03-21 → 2022-03-20dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥38m2020-03-21 → 2021-03-20dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥346m2024-03-21 → 2025-03-20StandaloneNet cash provided by used in financing activities
Financing cash flow−¥131m2023-03-21 → 2024-03-20StandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥811m2022-03-21 → 2023-03-20dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥442m2021-03-21 → 2022-03-20dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥133m2020-03-21 → 2021-03-20dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-267.692024-03-21 → 2025-03-20StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥23.392023-03-21 → 2024-03-20StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥17.992023-03-21 → 2024-03-20StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-22.782022-03-21 → 2023-03-20dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-55.152022-03-21 → 2023-03-20dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥239.682021-03-21 → 2022-03-20dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥209.52021-03-21 → 2022-03-20dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥61.22020-03-21 → 2021-03-20dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥21.632023-03-21 → 2024-03-20StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥16.642023-03-21 → 2024-03-20StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥166.352021-03-21 → 2022-03-20dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥145.412021-03-21 → 2022-03-20dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥58.932020-03-21 → 2021-03-20dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥152023-03-21 → 2024-03-20StandaloneDividend paid per share (5-year summary)
Dividend per share¥102022-03-21 → 2023-03-20dStandaloneDividend paid per share (5-year summary)
Dividend per share¥502021-03-21 → 2022-03-20dStandaloneDividend paid per share (5-year summary)
Net assets per share¥113.07at 2025-03-20StandaloneNet assets per share (5-year summary)
Net assets per share¥456.12at 2024-03-20StandaloneNet assets per share (5-year summary)
Net assets per share¥383.06at 2024-03-20StandaloneNet assets per share (5-year summary)
Net assets per share¥424.45at 2023-03-20dStandaloneNet assets per share (5-year summary)
Net assets per share¥361.11at 2023-03-20dStandaloneNet assets per share (5-year summary)
Net assets per share¥501.09at 2022-03-20dStandaloneNet assets per share (5-year summary)
Net assets per share¥463.92at 2022-03-20dStandaloneNet assets per share (5-year summary)
Net assets per share¥251at 2021-03-20dStandaloneNet assets per share (5-year summary)
Equity ratio4.8%at 2025-03-20StandaloneEquity to asset ratio (5-year summary)
Equity ratio17.5%at 2024-03-20StandaloneEquity to asset ratio (5-year summary)
Equity ratio14.7%at 2024-03-20StandaloneEquity to asset ratio (5-year summary)
Equity ratio17.5%at 2023-03-20dStandaloneEquity to asset ratio (5-year summary)
Equity ratio16.0%at 2023-03-20dStandaloneEquity to asset ratio (5-year summary)
Equity ratio23.9%at 2022-03-20dStandaloneEquity to asset ratio (5-year summary)
Equity ratio14.1%at 2021-03-20dStandaloneEquity to asset ratio (5-year summary)
ROE-107.9%2024-03-21 → 2025-03-20StandaloneRate of return on equity (5-year summary)
ROE5.3%2023-03-21 → 2024-03-20StandaloneRate of return on equity (5-year summary)
ROE4.8%2023-03-21 → 2024-03-20StandaloneRate of return on equity (5-year summary)
ROE-4.9%2022-03-21 → 2023-03-20dStandaloneRate of return on equity (5-year summary)
ROE-13.4%2022-03-21 → 2023-03-20dStandaloneRate of return on equity (5-year summary)
ROE47.6%2021-03-21 → 2022-03-20dStandaloneRate of return on equity (5-year summary)
ROE58.5%2021-03-21 → 2022-03-20dStandaloneRate of return on equity (5-year summary)
ROE30.8%2020-03-21 → 2021-03-20dStandaloneRate of return on equity (5-year summary)
Shares issued2,040,000at 2025-03-20StandaloneTotal number of issued shares (5-year summary)
Shares issued2,040,000at 2024-03-20StandaloneTotal number of issued shares (5-year summary)
Shares issued2,040,000at 2023-03-20dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,038,000at 2022-03-20dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,018,000at 2021-03-20dStandaloneTotal number of issued shares (5-year summary)
Employees57at 2025-03-20StandaloneNumber of employees
Employees61at 2024-03-20StandaloneNumber of employees
Employees65at 2023-03-20dStandaloneNumber of employees
Employees66at 2022-03-20dStandaloneNumber of employees
Employees75at 2021-03-20dStandaloneNumber 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 · 33
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2025-03-201 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-03-21 → 2025-03-20¥181m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-03-21 → 2025-03-20¥181m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2025-03-20¥8m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment ordinary income2024-03-21 → 2025-03-20¥11m
Reconciling Itemsreconcilingcapex2024-03-21 → 2025-03-20¥7m
Reconciling Itemsreconcilingdepreciation2024-03-21 → 2025-03-20¥13m
Reconciling Itemsreconcilingsegment assetsat 2025-03-20¥835m
Reconciling Itemsreconcilingsegment ordinary income2024-03-21 → 2025-03-20−¥467m
Cosmetic Wholesale Divisionreportable segmentdepreciation2024-03-21 → 2025-03-20¥1m
Cosmetic Wholesale Divisionreportable segmentemployeesat 2025-03-2010 pure
Cosmetic Wholesale Divisionreportable segmentrevenue2024-03-21 → 2025-03-20¥3.2bn
Cosmetic Wholesale Divisionreportable segmentrevenue external2024-03-21 → 2025-03-20¥3.2bn
Cosmetic Wholesale Divisionreportable segmentsegment assetsat 2025-03-20¥1.0bn
Cosmetic Wholesale Divisionreportable segmentsegment ordinary income2024-03-21 → 2025-03-20¥98m
Fashion Retail Sales Divisionreportable segmentcapex2024-03-21 → 2025-03-20¥232m
Fashion Retail Sales Divisionreportable segmentdepreciation2024-03-21 → 2025-03-20¥64m
Fashion Retail Sales Divisionreportable segmentemployeesat 2025-03-2039 pure
Fashion Retail Sales Divisionreportable segmentrevenue2024-03-21 → 2025-03-20¥4.1bn
Fashion Retail Sales Divisionreportable segmentrevenue external2024-03-21 → 2025-03-20¥4.1bn
Fashion Retail Sales Divisionreportable segmentsegment assetsat 2025-03-20¥2.5bn
Fashion Retail Sales Divisionreportable segmentsegment ordinary income2024-03-21 → 2025-03-20−¥1m
Store Lease Sectionreportable segmentrevenue2024-03-21 → 2025-03-20¥35m
Store Lease Sectionreportable segmentrevenue external2024-03-21 → 2025-03-20¥35m
Store Lease Sectionreportable segmentsegment assetsat 2025-03-20¥429m
Store Lease Sectionreportable segmentsegment ordinary income2024-03-21 → 2025-03-20¥31m
—segment totalcapex2024-03-21 → 2025-03-20¥232m
—segment totaldepreciation2024-03-21 → 2025-03-20¥65m
—segment totalemployeesat 2025-03-2049 pure
—segment totalrevenue2024-03-21 → 2025-03-20¥7.3bn
—segment totalrevenue external2024-03-21 → 2025-03-20¥7.3bn
—segment totalsegment assetsat 2025-03-20¥3.9bn
—segment totalsegment ordinary income2024-03-21 → 2025-03-20¥127m

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

All source rows · 1,067
ItemContextValueUnit
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember25884000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember25884000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-2766000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonConsolidatedMember23117000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember25884000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember25884000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember_SubscriptionRightsToSharesMember-2766000JPY
Total changes of items during the periodCurrentYearDuration_NonConsolidatedMember-552834000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ValuationDifferenceOnAvailableForSaleSecuritiesMember70334000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_ValuationAndTranslationAdjustmentsMember70334000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember_SubscriptionRightsToSharesMember3037000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember233406000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember-489626000JPY
Depreciation and amortization ope cfCurrentYearDuration_NonConsolidatedMember78606000JPY
Impairment loss ope cfCurrentYearDuration_NonConsolidatedMember276069000JPY
Subsidy income2 ope cfCurrentYearDuration_NonConsolidatedMember-6060000JPY
Loss gain on liquidation of subsidiaries and affiliates ope cfCurrentYearDuration_NonConsolidatedMember-135638000JPY
Loss on litigation ope cfCurrentYearDuration_NonConsolidatedMember19824000JPY
Increase decrease in provision for retirement benefits ope cfCurrentYearDuration_NonConsolidatedMember-2509000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration_NonConsolidatedMember-2644000JPY
Interest and dividends income ope cfCurrentYearDuration_NonConsolidatedMember-3638000JPY
Interest expenses paid on loans and bonds ope cfCurrentYearDuration_NonConsolidatedMember52576000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration_NonConsolidatedMember525931000JPY
Decrease increase in inventories ope cfCurrentYearDuration_NonConsolidatedMember13415000JPY
Decrease increase in deposits paid ope cfCurrentYearDuration_NonConsolidatedMember4731000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration_NonConsolidatedMember-465130000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration_NonConsolidatedMember-105716000JPY
Other net ope cfCurrentYearDuration_NonConsolidatedMember215625000JPY
Subtotal ope cfCurrentYearDuration_NonConsolidatedMember-24183000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration_NonConsolidatedMember3600000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration_NonConsolidatedMember-52467000JPY
Payments for loss on litigation ope cfCurrentYearDuration_NonConsolidatedMember-19824000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration_NonConsolidatedMember4741000JPY
Income taxes paid ope cfCurrentYearDuration_NonConsolidatedMember-19290000JPY
Net cash provided by used in operating activitiesCurrentYearDuration_NonConsolidatedMember-107424000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration_NonConsolidatedMember-217344000JPY
Purchase of intangible assets inv cfCurrentYearDuration_NonConsolidatedMember-5719000JPY
Payments for guarantee deposits inv cfCurrentYearDuration_NonConsolidatedMember-25030000JPY
Proceeds from collection of guarantee deposits inv cfCurrentYearDuration_NonConsolidatedMember1285000JPY
Purchase of long term prepaid expenses inv cfCurrentYearDuration_NonConsolidatedMember-23764000JPY
Payments for asset retirement obligations inv cfCurrentYearDuration_NonConsolidatedMember-19296000JPY
Proceeds from liquidation of subsidiaries and affiliates inv cfCurrentYearDuration_NonConsolidatedMember145638000JPY
Net cash provided by used in investment activitiesCurrentYearDuration_NonConsolidatedMember-144232000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration_NonConsolidatedMember154134000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration_NonConsolidatedMember283190000JPY
Repayment of long term loans payable fin cfCurrentYearDuration_NonConsolidatedMember-127605000JPY
Proceeds from issuance of bonds fin cfCurrentYearDuration_NonConsolidatedMember150000000JPY
Redemption of bonds fin cfCurrentYearDuration_NonConsolidatedMember-55000000JPY
Repayments of lease obligations fin cfCurrentYearDuration_NonConsolidatedMember-4479000JPY
Repayments of installment payables fin cfCurrentYearDuration_NonConsolidatedMember-20576000JPY

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 · 9 of 12 passed
balance sheet identitynon_consolidated 2024-03-20pass rounding
balance sheet identitynon_consolidated 2025-03-20pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-03-20mismatch
statement vs summary · net assetsnon_consolidated 2024-03-20mismatch
statement vs summary · net assetsnon_consolidated 2025-03-20pass
statement vs summary · operating cash flownon_consolidated 2024-03-21/2025-03-20pass
statement vs summary · revenuenon_consolidated 2023-03-21/2024-03-20pass
statement vs summary · revenuenon_consolidated 2024-03-21/2025-03-20pass
statement vs summary · total assetsnon_consolidated 2024-03-20mismatch
statement vs summary · total assetsnon_consolidated 2025-03-20pass