Annual report

Period2025-02-01 → 2026-01-31
Filed2026-08-19
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100Y0MX. Amended by S100YXPS (2026-08-19).

Key figures · 144
MetricValuePeriodScopeSource row
Revenue¥27.9bn2025-02-01 → 2026-01-31Cons.Net sales
Revenue¥12.3bn2024-02-01 → 2025-01-31Cons.Net sales
Revenue¥6.3bn2023-02-01 → 2024-01-31vCons.Net sales (5-year summary)
Revenue¥4.0bn2022-02-01 → 2023-01-31vCons.Net sales (5-year summary)
Revenue¥4.8bn2021-02-01 → 2022-01-31vCons.Net sales (5-year summary)
Operating income¥593m2025-02-01 → 2026-01-31Cons.Operating income
Operating income¥43m2024-02-01 → 2025-01-31Cons.Operating income
Ordinary income¥543m2025-02-01 → 2026-01-31Cons.Ordinary income loss (5-year summary)
Ordinary income¥49m2024-02-01 → 2025-01-31Cons.Ordinary income loss (5-year summary)
Ordinary income−¥271m2023-02-01 → 2024-01-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥198m2022-02-01 → 2023-01-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥15m2021-02-01 → 2022-01-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥490m2025-02-01 → 2026-01-31Cons.Income before income taxes
Profit before tax¥50m2024-02-01 → 2025-01-31Cons.Income before income taxes
Net income (owners)¥98m2025-02-01 → 2026-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥17m2024-02-01 → 2025-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥394m2023-02-01 → 2024-01-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥212m2022-02-01 → 2023-01-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥64m2021-02-01 → 2022-01-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥287m2025-02-01 → 2026-01-31Cons.Profit loss
Net income¥29m2024-02-01 → 2025-01-31Cons.Profit loss
Total assets¥13.6bnat 2026-01-31Cons.Assets
Total assets¥6.0bnat 2025-01-31Cons.Assets
Total assets¥1.4bnat 2024-01-31vCons.Total assets (5-year summary)
Total assets¥2.0bnat 2023-01-31vCons.Total assets (5-year summary)
Total assets¥1.4bnat 2022-01-31vCons.Total assets (5-year summary)
Total liabilities¥9.5bnat 2026-01-31Cons.Liabilities
Total liabilities¥4.4bnat 2025-01-31Cons.Liabilities
Net assets / equity¥4.1bnat 2026-01-31Cons.Net assets
Net assets / equity¥1.7bnat 2025-01-31Cons.Net assets
Net assets / equity¥846mat 2024-01-31vCons.Net assets
Net assets / equity¥1.3bnat 2023-01-31vCons.Net assets (5-year summary)
Net assets / equity¥910mat 2022-01-31vCons.Net assets (5-year summary)
Cash and deposits¥979mat 2026-01-31Cons.Cash and deposits
Cash and deposits¥204mat 2025-01-31Cons.Cash and deposits
Cash & equivalents¥914mat 2026-01-31Cons.Cash and cash equivalents
Cash & equivalents¥204mat 2025-01-31Cons.Cash and cash equivalents
Cash & equivalents¥181mat 2024-01-31vCons.Cash and cash equivalents
Cash & equivalents¥425mat 2023-01-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥282mat 2022-01-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥352m2025-02-01 → 2026-01-31Cons.Net cash provided by used in operating activities
Operating cash flow¥354m2024-02-01 → 2025-01-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥207m2023-02-01 → 2024-01-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥383m2022-02-01 → 2023-01-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥136m2021-02-01 → 2022-01-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥361m2025-02-01 → 2026-01-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥269m2024-02-01 → 2025-01-31Cons.Net cash provided by used in investment activities
Investing cash flow¥6m2023-02-01 → 2024-01-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥69m2022-02-01 → 2023-01-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥16m2021-02-01 → 2022-01-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.2bn2025-02-01 → 2026-01-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥160m2024-02-01 → 2025-01-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥45m2023-02-01 → 2024-01-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥569m2022-02-01 → 2023-01-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥24m2021-02-01 → 2022-01-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥2.212025-02-01 → 2026-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.452024-02-01 → 2025-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-12.352023-02-01 → 2024-01-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-7.572022-02-01 → 2023-01-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥2.532021-02-01 → 2022-01-31vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥2.182025-02-01 → 2026-01-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥61.75at 2026-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥36.57at 2025-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥25.75at 2024-01-31vCons.Net assets per share (5-year summary)
Net assets per share¥38.12at 2023-01-31vCons.Net assets per share (5-year summary)
Net assets per share¥34.42at 2022-01-31vCons.Net assets per share (5-year summary)
Equity ratio24.3%at 2026-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio23.6%at 2025-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio58.1%at 2024-01-31vCons.Equity to asset ratio (5-year summary)
Equity ratio61.0%at 2023-01-31vCons.Equity to asset ratio (5-year summary)
Equity ratio62.6%at 2022-01-31vCons.Equity to asset ratio (5-year summary)
ROE4.1%2025-02-01 → 2026-01-31Cons.Rate of return on equity (5-year summary)
ROE1.5%2024-02-01 → 2025-01-31Cons.Rate of return on equity (5-year summary)
ROE-38.7%2023-02-01 → 2024-01-31vCons.Rate of return on equity (5-year summary)
ROE-20.2%2022-02-01 → 2023-01-31vCons.Rate of return on equity (5-year summary)
ROE7.2%2021-02-01 → 2022-01-31vCons.Rate of return on equity (5-year summary)
Employees121at 2026-01-31Cons.Number of employees
Employees70at 2025-01-31Cons.Number of employees
Employees45at 2024-01-31vCons.Number of employees
Employees43at 2023-01-31vCons.Number of employees
Employees38at 2022-01-31vCons.Number of employees
Revenue¥2.6bn2025-02-01 → 2026-01-31StandaloneNet sales
Revenue¥3.5bn2024-02-01 → 2025-01-31StandaloneNet sales
Revenue¥5.6bn2023-02-01 → 2024-01-31vStandaloneNet sales (5-year summary)
Revenue¥3.4bn2022-02-01 → 2023-01-31vStandaloneNet sales (5-year summary)
Revenue¥2.7bn2021-02-01 → 2022-01-31vStandaloneNet sales (5-year summary)
Operating income−¥67m2025-02-01 → 2026-01-31StandaloneOperating income
Operating income¥1m2024-02-01 → 2025-01-31StandaloneOperating income
Ordinary income−¥99m2025-02-01 → 2026-01-31StandaloneOrdinary income
Ordinary income¥24m2024-02-01 → 2025-01-31StandaloneOrdinary income
Ordinary income−¥181m2023-02-01 → 2024-01-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥151m2022-02-01 → 2023-01-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥27m2021-02-01 → 2022-01-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥99m2025-02-01 → 2026-01-31StandaloneIncome before income taxes
Profit before tax¥24m2024-02-01 → 2025-01-31StandaloneIncome before income taxes
Net income−¥101m2025-02-01 → 2026-01-31StandaloneProfit loss
Net income¥23m2024-02-01 → 2025-01-31StandaloneProfit loss
Net income−¥473m2023-02-01 → 2024-01-31vStandaloneNet income loss (5-year summary)
Net income−¥149m2022-02-01 → 2023-01-31vStandaloneNet income loss (5-year summary)
Net income¥78m2021-02-01 → 2022-01-31vStandaloneNet income loss (5-year summary)
Total assets¥3.4bnat 2026-01-31StandaloneAssets
Total assets¥1.8bnat 2025-01-31StandaloneAssets
Total assets¥1.3bnat 2024-01-31vStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2023-01-31vStandaloneTotal assets (5-year summary)
Total assets¥1.1bnat 2022-01-31vStandaloneTotal assets (5-year summary)
Total liabilities¥315mat 2026-01-31StandaloneLiabilities
Total liabilities¥311mat 2025-01-31StandaloneLiabilities
Net assets / equity¥3.1bnat 2026-01-31StandaloneNet assets
Net assets / equity¥1.5bnat 2025-01-31StandaloneNet assets
Net assets / equity¥826mat 2024-01-31vStandaloneNet assets
Net assets / equity¥1.3bnat 2023-01-31vStandaloneNet assets (5-year summary)
Net assets / equity¥917mat 2022-01-31vStandaloneNet assets (5-year summary)
Cash and deposits¥191mat 2026-01-31StandaloneCash and deposits
Cash and deposits¥94mat 2025-01-31StandaloneCash and deposits
EPS (basic)¥-2.282025-02-01 → 2026-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.622024-02-01 → 2025-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-14.82023-02-01 → 2024-01-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.292022-02-01 → 2023-01-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.082021-02-01 → 2022-01-31vStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥58.27at 2026-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥36.85at 2025-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥25.87at 2024-01-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥40.68at 2023-01-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥35.13at 2022-01-31vStandaloneNet assets per share (5-year summary)
Equity ratio90.6%at 2026-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio81.0%at 2025-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio63.5%at 2024-01-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio67.4%at 2023-01-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio83.4%at 2022-01-31vStandaloneEquity to asset ratio (5-year summary)
ROE-4.4%2025-02-01 → 2026-01-31StandaloneRate of return on equity (5-year summary)
ROE2.0%2024-02-01 → 2025-01-31StandaloneRate of return on equity (5-year summary)
ROE-44.5%2023-02-01 → 2024-01-31vStandaloneRate of return on equity (5-year summary)
ROE-13.5%2022-02-01 → 2023-01-31vStandaloneRate of return on equity (5-year summary)
ROE8.6%2021-02-01 → 2022-01-31vStandaloneRate of return on equity (5-year summary)
Shares issued53,377,500at 2026-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued39,066,100at 2025-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued31,966,100at 2024-01-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued31,966,100at 2023-01-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued25,978,100at 2022-01-31vStandaloneTotal number of issued shares (5-year summary)
Employees10at 2026-01-31StandaloneNumber of employees
Employees8at 2025-01-31StandaloneNumber of employees
Employees13at 2024-01-31vStandaloneNumber of employees
Employees8at 2023-01-31vStandaloneNumber of employees
Employees14at 2022-01-31vStandaloneNumber 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 · 43
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2026-01-313 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2025-02-01 → 2026-01-31¥1.7bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2025-02-01 → 2026-01-31¥1.7bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2025-02-01 → 2026-01-31¥110m
Reconciling Itemsreconcilingsegment profit2025-02-01 → 2026-01-31−¥440m
Metal Resiclereportable segmentdepreciation2025-02-01 → 2026-01-31¥249m
Metal Resiclereportable segmentemployeesat 2026-01-3161 pure
Metal Resiclereportable segmentrevenue2025-02-01 → 2026-01-31¥24.5bn
Metal Resiclereportable segmentrevenue external2025-02-01 → 2026-01-31¥24.5bn
Metal Resiclereportable segmentsegment profit2025-02-01 → 2026-01-31¥847m
Plastic Reciclereportable segmentdepreciation2025-02-01 → 2026-01-31¥5m
Plastic Reciclereportable segmentemployeesat 2026-01-3113 pure
Plastic Reciclereportable segmentrevenue2025-02-01 → 2026-01-31¥1.5bn
Plastic Reciclereportable segmentrevenue external2025-02-01 → 2026-01-31¥1.5bn
Plastic Reciclereportable segmentsegment profit2025-02-01 → 2026-01-31−¥26m
Property Management And Related Servicesreportable segmentemployeesat 2026-01-317 pure
Property Management And Related Servicesreportable segmentrevenue2025-02-01 → 2026-01-31¥186m
Property Management And Related Servicesreportable segmentrevenue external2025-02-01 → 2026-01-31¥186m
Property Management And Related Servicesreportable segmentsegment profit2025-02-01 → 2026-01-31¥103m
Total Of Reportable Segments And Otherssegment totaldepreciation2025-02-01 → 2026-01-31¥254m
Total Of Reportable Segments And Otherssegment totalrevenue2025-02-01 → 2026-01-31¥27.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-02-01 → 2026-01-31¥27.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-02-01 → 2026-01-31¥1.0bn
Otherother segmentsrevenue2024-02-01 → 2025-01-31¥71m
Otherother segmentsrevenue external2024-02-01 → 2025-01-31¥71m
Otherother segmentssegment profit2024-02-01 → 2025-01-31¥9m
Reconciling Itemsreconcilingsegment profit2024-02-01 → 2025-01-31−¥336m
Metal Resiclereportable segmentdepreciation2024-02-01 → 2025-01-31¥73m
Metal Resiclereportable segmentrevenue2024-02-01 → 2025-01-31¥10.1bn
Metal Resiclereportable segmentrevenue external2024-02-01 → 2025-01-31¥10.1bn
Metal Resiclereportable segmentsegment profit2024-02-01 → 2025-01-31¥162m
Plastic Reciclereportable segmentrevenue2024-02-01 → 2025-01-31¥2.0bn
Plastic Reciclereportable segmentrevenue external2024-02-01 → 2025-01-31¥2.0bn
Plastic Reciclereportable segmentsegment profit2024-02-01 → 2025-01-31¥111m
Property Management And Related Servicesreportable segmentrevenue2024-02-01 → 2025-01-31¥128m
Property Management And Related Servicesreportable segmentrevenue external2024-02-01 → 2025-01-31¥128m
Property Management And Related Servicesreportable segmentsegment profit2024-02-01 → 2025-01-31¥98m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-02-01 → 2025-01-31¥73m
Total Of Reportable Segments And Otherssegment totalrevenue2024-02-01 → 2025-01-31¥12.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-02-01 → 2025-01-31¥12.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-02-01 → 2025-01-31¥379m
Metal Resiclereportable segmentemployeesat 2026-01-311 pure
Property Management And Related Servicesreportable segmentemployeesat 2026-01-311 pure

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

All source rows · 1,410
ItemContextValueUnit
Repayment of long term loans payable fin cfCurrentYearDuration-84700000JPY
Redemption of bonds fin cfPrior1YearDuration-30000000JPY
Redemption of bonds fin cfCurrentYearDuration-60000000JPY
Payments for long term accounts payable other fin cfPrior1YearDuration-66134000JPY
Payments for long term accounts payable other fin cfCurrentYearDuration-130918000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration149200000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration634000000JPY
Proceeds from issuance of subscription rights to shares fin cfPrior1YearDuration25236000JPY
Proceeds from issuance of subscription rights to shares fin cfCurrentYearDuration-JPY
Repayments to non controlling shareholders fin cfPrior1YearDuration-JPY
Repayments to non controlling shareholders fin cfCurrentYearDuration-2000000JPY
Other net fin cfPrior1YearDuration-1913000JPY
Other net fin cfCurrentYearDuration-20285000JPY
Net cash provided by used in financing activitiesPrior1YearDuration-159826000JPY
Net cash provided by used in financing activitiesCurrentYearDuration1214805000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration522000JPY
Effect of exchange rate change on cash and cash equivalentsCurrentYearDuration671000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration-74299000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration502674000JPY
Cash and cash equivalentsPrior2YearInstant180726000JPY
Cash and cash equivalentsPrior1YearInstant203615000JPY
Increase in cash and cash equivalents due to share issuance cfPrior1YearDuration97188000JPY
Increase in cash and cash equivalents due to share issuance cfCurrentYearDuration207514000JPY
Cash and cash equivalentsPrior1YearInstant203615000JPY
Cash and cash equivalentsCurrentYearInstant913804000JPY
Number of consolidated subsidiariesCurrentYearInstant6
Accumulated depreciation ppe by groupPrior1YearInstant-1022376000JPY
Accumulated depreciation ppe by groupCurrentYearInstant-1681947000JPY
Contract liabilitiesPrior1YearInstant151745000JPY
Contract liabilitiesCurrentYearInstant715456000JPY
Directors compensations sgaPrior1YearDuration59710000JPY
Directors compensations sgaCurrentYearDuration98095000JPY
Salary allowance general and administrative expensesPrior1YearDuration137043000JPY
Salary allowance general and administrative expensesCurrentYearDuration155199000JPY
Business consignment expenses sgaPrior1YearDuration9380000JPY
Business consignment expenses sgaCurrentYearDuration15284000JPY
Commission fee sgaPrior1YearDuration52593000JPY
Commission fee sgaCurrentYearDuration94988000JPY
Rent expenses sgaPrior1YearDuration4443000JPY
Rent expenses sgaCurrentYearDuration6185000JPY
Shipping and delivery expenses sgaPrior1YearDuration63063000JPY
Shipping and delivery expenses sgaCurrentYearDuration14039000JPY
Taxes and dues sgaPrior1YearDuration48772000JPY
Taxes and dues sgaCurrentYearDuration66039000JPY
Provision of allowance for doubtful accounts sgaPrior1YearDuration2933000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration7699000JPY
Depreciation sgaPrior1YearDuration12071000JPY
Depreciation sgaCurrentYearDuration16023000JPY
Amortization of goodwill notes consolidated statement of incomePrior1YearDuration11806000JPY
Amortization of goodwill notes consolidated statement of incomeCurrentYearDuration30078000JPY

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 2025-01-31pass
balance sheet identityconsolidated 2026-01-31pass
balance sheet identitynon_consolidated 2025-01-31pass
balance sheet identitynon_consolidated 2026-01-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-01-31pass
statement vs summary · net assetsconsolidated 2025-01-31pass
statement vs summary · net assetsconsolidated 2026-01-31pass
statement vs summary · net assetsnon_consolidated 2024-01-31pass
statement vs summary · net assetsnon_consolidated 2025-01-31pass
statement vs summary · net assetsnon_consolidated 2026-01-31pass
statement vs summary · net income attributable to parentconsolidated 2024-02-01/2025-01-31pass
statement vs summary · net income attributable to parentconsolidated 2025-02-01/2026-01-31pass
statement vs summary · operating cash flowconsolidated 2024-02-01/2025-01-31pass
statement vs summary · operating cash flowconsolidated 2025-02-01/2026-01-31pass
statement vs summary · revenueconsolidated 2024-02-01/2025-01-31pass
statement vs summary · revenueconsolidated 2025-02-01/2026-01-31pass
statement vs summary · revenuenon_consolidated 2024-02-01/2025-01-31pass
statement vs summary · revenuenon_consolidated 2025-02-01/2026-01-31pass
statement vs summary · total assetsconsolidated 2025-01-31pass
statement vs summary · total assetsconsolidated 2026-01-31pass
statement vs summary · total assetsnon_consolidated 2025-01-31pass
statement vs summary · total assetsnon_consolidated 2026-01-31pass