Tokyo Tape
Sign in
← Vrain Solution

Annual report

135A.TEDINET S100Y2CG
Period2025-03-01 → 2026-02-28
Filed2026-05-27
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 86
MetricValuePeriodScopeSource row
Revenue¥3.3bn2025-03-01 → 2026-02-28StandaloneNet sales
Revenue¥2.1bn2024-03-01 → 2025-02-28StandaloneNet sales
Revenue¥1.4bn2023-03-01 → 2024-02-29vStandaloneNet sales (5-year summary)
Revenue¥617m2022-03-01 → 2023-02-28dStandaloneNet sales (5-year summary)
Revenue¥344m2021-03-01 → 2022-02-28dStandaloneNet sales (5-year summary)
Operating income¥914m2025-03-01 → 2026-02-28StandaloneOperating income
Operating income¥594m2024-03-01 → 2025-02-28StandaloneOperating income
Ordinary income¥912m2025-03-01 → 2026-02-28StandaloneOrdinary income
Ordinary income¥595m2024-03-01 → 2025-02-28StandaloneOrdinary income
Ordinary income¥495m2023-03-01 → 2024-02-29vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥63m2022-03-01 → 2023-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥14m2021-03-01 → 2022-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥912m2025-03-01 → 2026-02-28StandaloneIncome before income taxes
Profit before tax¥595m2024-03-01 → 2025-02-28StandaloneIncome before income taxes
Net income¥652m2025-03-01 → 2026-02-28StandaloneProfit loss
Net income¥425m2024-03-01 → 2025-02-28StandaloneProfit loss
Net income¥330m2023-03-01 → 2024-02-29vStandaloneNet income loss (5-year summary)
Net income¥49m2022-03-01 → 2023-02-28dStandaloneNet income loss (5-year summary)
Net income¥11m2021-03-01 → 2022-02-28dStandaloneNet income loss (5-year summary)
Total assets¥3.2bnat 2026-02-28StandaloneAssets
Total assets¥1.9bnat 2025-02-28StandaloneAssets
Total assets¥1.4bnat 2024-02-29vStandaloneTotal assets (5-year summary)
Total assets¥341mat 2023-02-28dStandaloneTotal assets (5-year summary)
Total assets¥242mat 2022-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2026-02-28StandaloneLiabilities
Total liabilities¥451mat 2025-02-28StandaloneLiabilities
Net assets / equity¥2.1bnat 2026-02-28StandaloneNet assets
Net assets / equity¥1.4bnat 2025-02-28StandaloneNet assets
Net assets / equity¥997mat 2024-02-29vStandaloneNet assets
Net assets / equity¥89mat 2023-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥34mat 2022-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥427mat 2026-02-28StandaloneCash and deposits
Cash and deposits¥488mat 2025-02-28StandaloneCash and deposits
Cash & equivalents¥427mat 2026-02-28StandaloneCash and cash equivalents
Cash & equivalents¥488mat 2025-02-28StandaloneCash and cash equivalents
Cash & equivalents¥962mat 2024-02-29vStandaloneCash and cash equivalents
Cash & equivalents¥18mat 2023-02-28dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥81mat 2022-02-28dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥374m2025-03-01 → 2026-02-28StandaloneNet cash provided by used in operating activities
Operating cash flow−¥161m2024-03-01 → 2025-02-28StandaloneNet cash provided by used in operating activities
Operating cash flow¥435m2023-03-01 → 2024-02-29vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥40m2022-03-01 → 2023-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥13m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥94m2025-03-01 → 2026-02-28StandaloneNet cash provided by used in investment activities
Investing cash flow−¥242m2024-03-01 → 2025-02-28StandaloneNet cash provided by used in investment activities
Investing cash flow−¥18m2023-03-01 → 2024-02-29vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥39m2022-03-01 → 2023-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥75m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥406m2025-03-01 → 2026-02-28StandaloneNet cash provided by used in financing activities
Financing cash flow−¥69m2024-03-01 → 2025-02-28StandaloneNet cash provided by used in financing activities
Financing cash flow¥526m2023-03-01 → 2024-02-29vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥16m2022-03-01 → 2023-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥93m2021-03-01 → 2022-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥63.952025-03-01 → 2026-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥42.042024-03-01 → 2025-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥33.332023-03-01 → 2024-02-29vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.042022-03-01 → 2023-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.132021-03-01 → 2022-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥63.32025-03-01 → 2026-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥41.272024-03-01 → 2025-02-28StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥32.692023-03-01 → 2024-02-29vStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥203.42at 2026-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥140.66at 2025-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥98.62at 2024-02-29vStandaloneNet assets per share (5-year summary)
Net assets per share¥9.01at 2023-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥3.53at 2022-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio64.9%at 2026-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.9%at 2025-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio68.8%at 2024-02-29vStandaloneEquity to asset ratio (5-year summary)
Equity ratio26.2%at 2023-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio14.4%at 2022-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE37.2%2025-03-01 → 2026-02-28StandaloneRate of return on equity (5-year summary)
ROE35.1%2024-03-01 → 2025-02-28StandaloneRate of return on equity (5-year summary)
ROE60.8%2023-03-01 → 2024-02-29vStandaloneRate of return on equity (5-year summary)
ROE80.4%2022-03-01 → 2023-02-28dStandaloneRate of return on equity (5-year summary)
ROE38.2%2021-03-01 → 2022-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued10,256,000at 2026-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued10,110,000at 2025-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued10,110,000at 2024-02-29vStandaloneTotal number of issued shares (5-year summary)
Shares issued9,900at 2023-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,900at 2022-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees138at 2026-02-28StandaloneNumber of employees
Employees97at 2025-02-28StandaloneNumber of employees
Employees49at 2024-02-29vStandaloneNumber of employees
Employees29at 2023-02-28dStandaloneNumber of employees
Employees20at 2022-02-28dStandaloneNumber 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.

All source rows · 793
ItemContextValueUnit
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)監査法人Ａ＆Ａパートナーズ
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)三　浦　英　樹
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)上　條　昌　宏
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)AIシステムに係る売上高の期間帰属の適切性
Description including reason kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】（収益認識関係）１．顧客との契約から生じる収益を分解した情報
Reference2 kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】（重要な会計方針）５．収益及び費用の計上基準
Auditors response kam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration_NonConsolidatedMember344000000JPY
Net sales (5-year summary)Prior3YearDuration_NonConsolidatedMember617000000JPY
Net sales (5-year summary)Prior2YearDuration_NonConsolidatedMember1411000000JPY
Net sales (5-year summary)Prior1YearDuration_NonConsolidatedMember2144000000JPY
Net sales (5-year summary)CurrentYearDuration_NonConsolidatedMember3278000000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember14000000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember63000000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember495000000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember595000000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember912000000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember11000000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember49000000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember330000000JPY
Net income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember425000000JPY
Net income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember652000000JPY
Equity in earnings losses of affiliates if equity method is applied (5-year summary)Prior4YearDuration_NonConsolidatedMember－JPY
Equity in earnings losses of affiliates if equity method is applied (5-year summary)Prior3YearDuration_NonConsolidatedMember－JPY
Equity in earnings losses of affiliates if equity method is applied (5-year summary)Prior2YearDuration_NonConsolidatedMember－JPY
Equity in earnings losses of affiliates if equity method is applied (5-year summary)Prior1YearDuration_NonConsolidatedMember－JPY
Equity in earnings losses of affiliates if equity method is applied (5-year summary)CurrentYearDuration_NonConsolidatedMember－JPY
Capital stock (5-year summary)Prior4YearInstant_NonConsolidatedMember9000000JPY
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember9000000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember298000000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember10000000JPY
Capital stock (5-year summary)CurrentYearInstant_NonConsolidatedMember16000000JPY
Total number of issued shares (5-year summary)Prior4YearInstant_NonConsolidatedMember9900
Total number of issued shares (5-year summary)Prior3YearInstant_NonConsolidatedMember9900
Total number of issued shares (5-year summary)Prior2YearInstant_NonConsolidatedMember10110000
Total number of issued shares (5-year summary)Prior1YearInstant_NonConsolidatedMember10110000
Total number of issued shares (5-year summary)CurrentYearInstant_NonConsolidatedMember10256000
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember34000000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember89000000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember997000000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember1422000000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember2086000000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember242000000JPY

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 · 13 of 13 passed
balance sheet identitynon_consolidated 2025-02-28pass
balance sheet identitynon_consolidated 2026-02-28pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2024-02-29pass
statement vs summary · net assetsnon_consolidated 2025-02-28pass
statement vs summary · net assetsnon_consolidated 2026-02-28pass
statement vs summary · operating cash flownon_consolidated 2024-03-01/2025-02-28pass
statement vs summary · operating cash flownon_consolidated 2025-03-01/2026-02-28pass
statement vs summary · revenuenon_consolidated 2024-03-01/2025-02-28pass
statement vs summary · revenuenon_consolidated 2025-03-01/2026-02-28pass
statement vs summary · total assetsnon_consolidated 2025-02-28pass
statement vs summary · total assetsnon_consolidated 2026-02-28pass