Annual report

Period2022-03-01 → 2023-02-28
Filed2023-05-22
StandardJapan GAAP
ConsolidatedYes
Data checks22 of 22 passed
Key figures · 152
MetricValuePeriodScopeSource row
Operating income−¥1.0bn2022-03-01 → 2023-02-28Cons.Operating income
Operating income−¥3.1bn2021-03-01 → 2022-02-28Cons.Operating income
Ordinary income−¥142m2022-03-01 → 2023-02-28Cons.Ordinary income
Ordinary income−¥2.8bn2021-03-01 → 2022-02-28Cons.Ordinary income
Ordinary income−¥5.0bn2020-03-01 → 2021-02-28dCons.Ordinary income loss (5-year summary)
Ordinary income−¥2.1bn2019-03-01 → 2020-02-29dCons.Ordinary income loss (5-year summary)
Ordinary income¥748m2018-03-01 → 2019-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax¥21.7bn2022-03-01 → 2023-02-28Cons.Income before income taxes
Profit before tax−¥8.4bn2021-03-01 → 2022-02-28Cons.Income before income taxes
Net income (owners)¥12.8bn2022-03-01 → 2023-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)−¥3.9bn2021-03-01 → 2022-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)−¥6.5bn2020-03-01 → 2021-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥5.7bn2019-03-01 → 2020-02-29dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥916m2018-03-01 → 2019-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥12.8bn2022-03-01 → 2023-02-28Cons.Profit loss
Net income−¥4.0bn2021-03-01 → 2022-02-28Cons.Profit loss
Total assets¥79.2bnat 2023-02-28Cons.Assets
Total assets¥117.3bnat 2022-02-28Cons.Assets
Total assets¥107.9bnat 2021-02-28dCons.Total assets (5-year summary)
Total assets¥116.4bnat 2020-02-29dCons.Total assets (5-year summary)
Total assets¥114.6bnat 2019-02-28dCons.Total assets (5-year summary)
Total liabilities¥38.6bnat 2023-02-28Cons.Liabilities
Total liabilities¥88.8bnat 2022-02-28Cons.Liabilities
Net assets / equity¥40.6bnat 2023-02-28Cons.Net assets
Net assets / equity¥28.5bnat 2022-02-28Cons.Net assets
Net assets / equity¥32.4bnat 2021-02-28dCons.Net assets
Net assets / equity¥40.1bnat 2020-02-29dCons.Net assets (5-year summary)
Net assets / equity¥54.0bnat 2019-02-28dCons.Net assets (5-year summary)
Cash and deposits¥6.4bnat 2023-02-28Cons.Cash and deposits
Cash and deposits¥8.7bnat 2022-02-28Cons.Cash and deposits
Cash & equivalents¥30.4bnat 2023-02-28Cons.Cash and cash equivalents
Cash & equivalents¥28.8bnat 2022-02-28Cons.Cash and cash equivalents
Cash & equivalents¥15.1bnat 2021-02-28dCons.Cash and cash equivalents
Cash & equivalents¥11.0bnat 2020-02-29dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥9.9bnat 2019-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥2.1bn2022-03-01 → 2023-02-28Cons.Net cash provided by used in operating activities
Operating cash flow−¥3.6bn2021-03-01 → 2022-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥11.4bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥14.4bn2019-03-01 → 2020-02-29dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥8.2bn2018-03-01 → 2019-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥5.1bn2022-03-01 → 2023-02-28Cons.Net cash provided by used in investment activities
Investing cash flow¥22.1bn2021-03-01 → 2022-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.4bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4.2bn2019-03-01 → 2020-02-29dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥6.5bn2018-03-01 → 2019-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.6bn2022-03-01 → 2023-02-28Cons.Net cash provided by used in financing activities
Financing cash flow−¥4.9bn2021-03-01 → 2022-02-28Cons.Net cash provided by used in financing activities
Financing cash flow−¥4.7bn2020-03-01 → 2021-02-28dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥9.1bn2019-03-01 → 2020-02-29dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥991m2018-03-01 → 2019-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥442.432022-03-01 → 2023-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-133.272021-03-01 → 2022-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-222.652020-03-01 → 2021-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-196.62019-03-01 → 2020-02-29dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-31.62018-03-01 → 2019-02-28dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥442.392022-03-01 → 2023-02-28Cons.Diluted earnings per share (5-year summary)
Net assets per share¥1,399.78at 2023-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥980.41at 2022-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥1,112.66at 2021-02-28dCons.Net assets per share (5-year summary)
Net assets per share¥1,350.15at 2020-02-29dCons.Net assets per share (5-year summary)
Net assets per share¥1,764.87at 2019-02-28dCons.Net assets per share (5-year summary)
Equity ratio51.3%at 2023-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio24.3%at 2022-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio29.9%at 2021-02-28dCons.Equity to asset ratio (5-year summary)
Equity ratio33.7%at 2020-02-29dCons.Equity to asset ratio (5-year summary)
Equity ratio44.7%at 2019-02-28dCons.Equity to asset ratio (5-year summary)
ROE37.2%2022-03-01 → 2023-02-28Cons.Rate of return on equity (5-year summary)
ROE-12.7%2021-03-01 → 2022-02-28Cons.Rate of return on equity (5-year summary)
ROE-18.1%2020-03-01 → 2021-02-28dCons.Rate of return on equity (5-year summary)
ROE-12.6%2019-03-01 → 2020-02-29dCons.Rate of return on equity (5-year summary)
ROE-1.7%2018-03-01 → 2019-02-28dCons.Rate of return on equity (5-year summary)
Employees1,167at 2023-02-28Cons.Number of employees
Employees1,645at 2022-02-28Cons.Number of employees
Employees2,070at 2021-02-28dCons.Number of employees
Employees1,987at 2020-02-29dCons.Number of employees
Employees2,160at 2019-02-28dCons.Number of employees
Revenue¥30.6bn2022-03-01 → 2023-02-28StandaloneNet sales
Revenue¥32.0bn2022-03-01 → 2023-02-28StandaloneOperating revenue2
Revenue¥6.2bn2022-03-01 → 2023-02-28StandaloneOperating revenue2 (5-year summary)
Revenue¥28.2bn2021-03-01 → 2022-02-28StandaloneNet sales
Revenue¥36.2bn2021-03-01 → 2022-02-28StandaloneOperating revenue2
Revenue¥5.8bn2021-03-01 → 2022-02-28StandaloneOperating revenue2 (5-year summary)
Revenue¥30.4bn2020-03-01 → 2021-02-28dStandaloneNet sales (5-year summary)
Revenue¥4.5bn2020-03-01 → 2021-02-28dStandaloneOperating revenue2 (5-year summary)
Revenue¥32.5bn2019-03-01 → 2020-02-29dStandaloneNet sales (5-year summary)
Revenue¥4.9bn2019-03-01 → 2020-02-29dStandaloneOperating revenue2 (5-year summary)
Revenue¥30.4bn2018-03-01 → 2019-02-28dStandaloneNet sales (5-year summary)
Revenue¥5.5bn2018-03-01 → 2019-02-28dStandaloneOperating revenue2 (5-year summary)
Operating income−¥1.0bn2022-03-01 → 2023-02-28StandaloneOperating income
Operating income−¥1.3bn2021-03-01 → 2022-02-28StandaloneOperating income
Ordinary income−¥76m2022-03-01 → 2023-02-28StandaloneOrdinary income
Ordinary income−¥484m2021-03-01 → 2022-02-28StandaloneOrdinary income
Ordinary income−¥3.1bn2020-03-01 → 2021-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.4bn2019-03-01 → 2020-02-29dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.4bn2018-03-01 → 2019-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥17.6bn2022-03-01 → 2023-02-28StandaloneIncome before income taxes
Profit before tax−¥7.0bn2021-03-01 → 2022-02-28StandaloneIncome before income taxes
Net income¥9.8bn2022-03-01 → 2023-02-28StandaloneProfit loss
Net income−¥3.2bn2021-03-01 → 2022-02-28StandaloneProfit loss
Net income−¥5.6bn2020-03-01 → 2021-02-28dStandaloneNet income loss (5-year summary)
Net income−¥5.4bn2019-03-01 → 2020-02-29dStandaloneNet income loss (5-year summary)
Net income−¥2.4bn2018-03-01 → 2019-02-28dStandaloneNet income loss (5-year summary)
Total assets¥77.4bnat 2023-02-28StandaloneAssets
Total assets¥93.5bnat 2022-02-28StandaloneAssets
Total assets¥84.1bnat 2021-02-28dStandaloneTotal assets (5-year summary)
Total assets¥92.5bnat 2020-02-29dStandaloneTotal assets (5-year summary)
Total assets¥89.9bnat 2019-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥36.7bnat 2023-02-28StandaloneLiabilities
Total liabilities¥62.0bnat 2022-02-28StandaloneLiabilities
Net assets / equity¥40.7bnat 2023-02-28StandaloneNet assets
Net assets / equity¥31.5bnat 2022-02-28StandaloneNet assets
Net assets / equity¥35.3bnat 2021-02-28dStandaloneNet assets
Net assets / equity¥41.8bnat 2020-02-29dStandaloneNet assets (5-year summary)
Net assets / equity¥50.4bnat 2019-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥5.4bnat 2023-02-28StandaloneCash and deposits
Cash and deposits¥7.1bnat 2022-02-28StandaloneCash and deposits
EPS (basic)¥339.392022-03-01 → 2023-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-109.782021-03-01 → 2022-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-192.032020-03-01 → 2021-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-185.092019-03-01 → 2020-02-29dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-83.752018-03-01 → 2019-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥339.362022-03-01 → 2023-02-28StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥202022-03-01 → 2023-02-28StandaloneDividend paid per share (5-year summary)
Dividend per share¥202021-03-01 → 2022-02-28StandaloneDividend paid per share (5-year summary)
Dividend per share¥202020-03-01 → 2021-02-28dStandaloneDividend paid per share (5-year summary)
Dividend per share¥22.52019-03-01 → 2020-02-29dStandaloneDividend paid per share (5-year summary)
Dividend per share¥33.752018-03-01 → 2019-02-28dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,402.21at 2023-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥1,085.91at 2022-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥1,215.6at 2021-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,440.5at 2020-02-29dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,736.78at 2019-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio52.6%at 2023-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.7%at 2022-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio41.9%at 2021-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.2%at 2020-02-29dStandaloneEquity to asset ratio (5-year summary)
Equity ratio56.0%at 2019-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE27.3%2022-03-01 → 2023-02-28StandaloneRate of return on equity (5-year summary)
ROE-9.5%2021-03-01 → 2022-02-28StandaloneRate of return on equity (5-year summary)
ROE-14.5%2020-03-01 → 2021-02-28dStandaloneRate of return on equity (5-year summary)
ROE-11.7%2019-03-01 → 2020-02-29dStandaloneRate of return on equity (5-year summary)
ROE-4.6%2018-03-01 → 2019-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued29,372,000at 2023-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued29,372,000at 2022-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued29,372,000at 2021-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued29,372,000at 2020-02-29dStandaloneTotal number of issued shares (5-year summary)
Shares issued29,372,000at 2019-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees607at 2023-02-28StandaloneNumber of employees
Employees656at 2022-02-28StandaloneNumber of employees
Employees721at 2021-02-28dStandaloneNumber of employees
Employees787at 2020-02-29dStandaloneNumber of employees
Employees895at 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 · 37
SegmentItemPeriodValue
Domesticreportable segmentcapex2022-03-01 → 2023-02-28¥2.0bn
Domesticreportable segmentdepreciation2022-03-01 → 2023-02-28¥3.4bn
Domesticreportable segmentemployeesat 2023-02-28611 pure
Domesticreportable segmentrevenue external2022-03-01 → 2023-02-28¥74.2bn
Domesticreportable segmentrevenue intersegment2022-03-01 → 2023-02-28¥66m
Domesticreportable segmentsegment assetsat 2023-02-28¥47.4bn
Domesticreportable segmentsegment profit2022-03-01 → 2023-02-28−¥831m
Overseasreportable segmentcapex2022-03-01 → 2023-02-28¥111m
Overseasreportable segmentdepreciation2022-03-01 → 2023-02-28¥102m
Overseasreportable segmentemployeesat 2023-02-28556 pure
Overseasreportable segmentrevenue external2022-03-01 → 2023-02-28¥7.1bn
Overseasreportable segmentsegment assetsat 2023-02-28¥1.3bn
Overseasreportable segmentsegment profit2022-03-01 → 2023-02-28−¥204m
—segment totalcapex2022-03-01 → 2023-02-28¥2.2bn
—segment totaldepreciation2022-03-01 → 2023-02-28¥3.5bn
—segment totalrevenue external2022-03-01 → 2023-02-28¥81.3bn
—segment totalrevenue intersegment2022-03-01 → 2023-02-28¥66m
—segment totalsegment assetsat 2023-02-28¥48.7bn
—segment totalsegment profit2022-03-01 → 2023-02-28−¥1.0bn
Domesticreportable segmentcapex2021-03-01 → 2022-02-28¥2.2bn
Domesticreportable segmentdepreciation2021-03-01 → 2022-02-28¥3.6bn
Domesticreportable segmentrevenue external2021-03-01 → 2022-02-28¥73.4bn
Domesticreportable segmentrevenue intersegment2021-03-01 → 2022-02-28¥566m
Domesticreportable segmentsegment assetsat 2022-02-28¥54.3bn
Domesticreportable segmentsegment profit2021-03-01 → 2022-02-28−¥1.2bn
Overseasreportable segmentcapex2021-03-01 → 2022-02-28¥2.8bn
Overseasreportable segmentdepreciation2021-03-01 → 2022-02-28¥7.3bn
Overseasreportable segmentrevenue external2021-03-01 → 2022-02-28¥110.3bn
Overseasreportable segmentsegment assetsat 2022-02-28¥33.3bn
Overseasreportable segmentsegment profit2021-03-01 → 2022-02-28−¥2.0bn
—segment totalcapex2021-03-01 → 2022-02-28¥5.0bn
—segment totaldepreciation2021-03-01 → 2022-02-28¥10.9bn
—segment totalrevenue external2021-03-01 → 2022-02-28¥183.7bn
—segment totalrevenue intersegment2021-03-01 → 2022-02-28¥566m
—segment totalsegment assetsat 2022-02-28¥87.5bn
—segment totalsegment profit2021-03-01 → 2022-02-28−¥3.1bn
Domesticreportable segmentemployeesat 2023-02-28607 pure

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

All source rows · 1,622
ItemContextValueUnit
General reservePrior1YearInstant_NonConsolidatedMember10000000000JPY
General reserveCurrentYearInstant_NonConsolidatedMember10000000000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember5114000000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember14284000000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember16987000000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember26157000000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-642000000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-642000000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember31482000000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember40652000000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember19000000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember24000000JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember19000000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember24000000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember3000000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember3000000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember31505000000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember40680000000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember93535000000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember77366000000JPY
Income from franchised stores rev oaPrior1YearDuration_NonConsolidatedMember30406000000JPY
Income from franchised stores rev oaCurrentYearDuration_NonConsolidatedMember25814000000JPY
Other operating revenue2 rev oaPrior1YearDuration_NonConsolidatedMember5752000000JPY
Other operating revenue2 rev oaCurrentYearDuration_NonConsolidatedMember6223000000JPY
Operating revenue2Prior1YearDuration_NonConsolidatedMember36158000000JPY
Operating revenue2CurrentYearDuration_NonConsolidatedMember32038000000JPY
Net salesPrior1YearDuration_NonConsolidatedMember28189000000JPY
Net salesCurrentYearDuration_NonConsolidatedMember30627000000JPY
Gross operating revenuePrior1YearDuration_NonConsolidatedMember64347000000JPY
Gross operating revenueCurrentYearDuration_NonConsolidatedMember62665000000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember21801000000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember23792000000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember6387000000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember6834000000JPY
Operating gross profitPrior1YearDuration_NonConsolidatedMember42545000000JPY
Operating gross profitCurrentYearDuration_NonConsolidatedMember38872000000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember43880000000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember39915000000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember-1334000000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember-1042000000JPY
Interest and dividends income noiPrior1YearDuration_NonConsolidatedMember918000000JPY
Interest and dividends income noiCurrentYearDuration_NonConsolidatedMember512000000JPY
Foreign exchange gains noiPrior1YearDuration_NonConsolidatedMember46000000JPY
Foreign exchange gains noiCurrentYearDuration_NonConsolidatedMember33000000JPY
Other noiPrior1YearDuration_NonConsolidatedMember132000000JPY
Other noiCurrentYearDuration_NonConsolidatedMember439000000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember1097000000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember985000000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember21000000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember15000000JPY

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 · 22 of 22 passed
balance sheet identityconsolidated 2022-02-28pass
balance sheet identityconsolidated 2023-02-28pass
balance sheet identitynon_consolidated 2022-02-28pass
balance sheet identitynon_consolidated 2023-02-28pass
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 · revenuenon_consolidated 2021-03-01/2022-02-28pass
statement vs summary · revenuenon_consolidated 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