Annual report

Period2025-06-01 → 2026-05-31
Filed2026-08-26
StandardIFRS
ConsolidatedYes
Data checks16 of 26 passed
Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥11.5bn2025-06-01 → 2026-05-31Cons.Revenue IFRS
Revenue¥8.3bn2024-06-01 → 2025-05-31Cons.Revenue IFRS
Revenue¥4.2bn2023-06-01 → 2024-05-31dCons.Net sales (5-year summary)
Operating income¥4.0bn2025-06-01 → 2026-05-31Cons.Operating profit loss IFRS
Operating income¥2.6bn2024-06-01 → 2025-05-31Cons.Operating profit loss IFRS
Ordinary income¥4.1bn2025-06-01 → 2026-05-31Cons.Ordinary income loss (5-year summary)
Ordinary income¥2.8bn2024-06-01 → 2025-05-31Cons.Ordinary income loss (5-year summary)
Ordinary income¥379m2023-06-01 → 2024-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥4.0bn2025-06-01 → 2026-05-31Cons.Profit loss before tax IFRS
Profit before tax¥2.6bn2024-06-01 → 2025-05-31Cons.Profit loss before tax IFRS
Net income (owners)¥2.9bn2025-06-01 → 2026-05-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥3.1bn2025-06-01 → 2026-05-31Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.6bn2024-06-01 → 2025-05-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.8bn2024-06-01 → 2025-05-31Cons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥261m2023-06-01 → 2024-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥2.9bn2025-06-01 → 2026-05-31Cons.Profit loss IFRS
Net income¥1.6bn2024-06-01 → 2025-05-31Cons.Profit loss IFRS
Total assets¥12.0bnat 2026-05-31Cons.Assets IFRS
Total assets¥10.9bnat 2026-05-31Cons.Total assets (5-year summary)
Total assets¥9.2bnat 2025-05-31Cons.Assets IFRS
Total assets¥8.8bnat 2025-05-31Cons.Total assets (5-year summary)
Total assets¥3.1bnat 2024-05-31dCons.Assets IFRS
Total assets¥2.6bnat 2024-05-31dCons.Total assets (5-year summary)
Total liabilities¥4.4bnat 2026-05-31Cons.Liabilities IFRS
Total liabilities¥3.4bnat 2025-05-31Cons.Liabilities IFRS
Total liabilities¥1.6bnat 2024-05-31dCons.Liabilities IFRS
Net assets / equity¥7.6bnat 2026-05-31Cons.Equity IFRS
Net assets / equity¥8.0bnat 2026-05-31Cons.Net assets (5-year summary)
Net assets / equity¥5.8bnat 2025-05-31Cons.Equity IFRS
Net assets / equity¥5.9bnat 2025-05-31Cons.Net assets (5-year summary)
Net assets / equity¥1.5bnat 2024-05-31dCons.Equity IFRS
Net assets / equity¥1.6bnat 2024-05-31dCons.Net assets (5-year summary)
Equity (owners)¥7.6bnat 2026-05-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥5.7bnat 2025-05-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥1.5bnat 2024-05-31dCons.Equity attributable to owners of parent IFRS
Cash & equivalents¥5.7bnat 2026-05-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥6.6bnat 2025-05-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥1.4bnat 2024-05-31dCons.Cash and cash equivalents IFRS
Operating cash flow¥3.3bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥3.0bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥3.3bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥3.1bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥73m2023-06-01 → 2024-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥2.6bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥2.6bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥446m2024-06-01 → 2025-05-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥448m2024-06-01 → 2025-05-31Cons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥222m2023-06-01 → 2024-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.7bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.3bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥2.4bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥2.6bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥43m2023-06-01 → 2024-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥100.982025-06-01 → 2026-05-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥107.172025-06-01 → 2026-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥57.742024-06-01 → 2025-05-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥64.52024-06-01 → 2025-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥9.992023-06-01 → 2024-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥91.432025-06-01 → 2026-05-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥96.842025-06-01 → 2026-05-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥53.852024-06-01 → 2025-05-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥59.972024-06-01 → 2025-05-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥282.12at 2026-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥267.67at 2026-05-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥200.22at 2025-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥197.7at 2025-05-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥57.17at 2024-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥58.56at 2024-05-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio73.5%at 2026-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio63.5%at 2026-05-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio65.6%at 2025-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio61.8%at 2025-05-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio57.5%at 2024-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio48.9%at 2024-05-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE44.2%2025-06-01 → 2026-05-31Cons.Rate of return on equity (5-year summary)
ROE43.2%2025-06-01 → 2026-05-31Cons.Rate of return on equity IFRS (5-year summary)
ROE48.8%2024-06-01 → 2025-05-31Cons.Rate of return on equity (5-year summary)
ROE43.9%2024-06-01 → 2025-05-31Cons.Rate of return on equity IFRS (5-year summary)
ROE19.2%2023-06-01 → 2024-05-31dCons.Rate of return on equity (5-year summary)
Employees298at 2026-05-31Cons.Number of employees
Employees273at 2025-05-31Cons.Number of employees
Employees203at 2024-05-31dCons.Number of employees
Revenue¥10.9bn2025-06-01 → 2026-05-31StandaloneNet sales
Revenue¥7.8bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥4.0bn2023-06-01 → 2024-05-31dStandaloneNet sales (5-year summary)
Revenue¥2.6bn2022-06-01 → 2023-05-31dStandaloneNet sales (5-year summary)
Revenue¥417m2021-06-01 → 2022-05-31dStandaloneNet sales (5-year summary)
Operating income¥4.1bn2025-06-01 → 2026-05-31StandaloneOperating income
Operating income¥2.6bn2024-06-01 → 2025-05-31StandaloneOperating income
Ordinary income¥4.1bn2025-06-01 → 2026-05-31StandaloneOrdinary income
Ordinary income¥2.5bn2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥371m2023-06-01 → 2024-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥738m2022-06-01 → 2023-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥106m2021-06-01 → 2022-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥4.1bn2025-06-01 → 2026-05-31StandaloneIncome before income taxes
Profit before tax¥2.5bn2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Net income¥3.1bn2025-06-01 → 2026-05-31StandaloneProfit loss
Net income¥1.6bn2024-06-01 → 2025-05-31StandaloneProfit loss
Net income¥259m2023-06-01 → 2024-05-31dStandaloneNet income loss (5-year summary)
Net income¥474m2022-06-01 → 2023-05-31dStandaloneNet income loss (5-year summary)
Net income¥78m2021-06-01 → 2022-05-31dStandaloneNet income loss (5-year summary)
Total assets¥10.7bnat 2026-05-31StandaloneAssets
Total assets¥8.0bnat 2025-05-31StandaloneAssets
Total assets¥2.6bnat 2024-05-31dStandaloneTotal assets (5-year summary)
Total assets¥2.2bnat 2023-05-31dStandaloneTotal assets (5-year summary)
Total assets¥428mat 2022-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.8bnat 2026-05-31StandaloneLiabilities
Total liabilities¥2.7bnat 2025-05-31StandaloneLiabilities
Net assets / equity¥7.9bnat 2026-05-31StandaloneNet assets
Net assets / equity¥5.3bnat 2025-05-31StandaloneNet assets
Net assets / equity¥1.5bnat 2024-05-31dStandaloneNet assets
Net assets / equity¥1.2bnat 2023-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥213mat 2022-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥7.1bnat 2026-05-31StandaloneCash and deposits
Cash and deposits¥5.5bnat 2025-05-31StandaloneCash and deposits
Cash & equivalents¥1.6bnat 2023-05-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2022-06-01 → 2023-05-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥190m2022-06-01 → 2023-05-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥522m2022-06-01 → 2023-05-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥108.782025-06-01 → 2026-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.22024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥9.942023-06-01 → 2024-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.522022-06-01 → 2023-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥77.652021-06-01 → 2022-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥98.292025-06-01 → 2026-05-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥55.042024-06-01 → 2025-05-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥16.12025-06-01 → 2026-05-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥277.75at 2026-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥185.12at 2025-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥56.93at 2024-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥46.99at 2023-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥212.75at 2022-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio74.2%at 2026-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.4%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio57.3%at 2024-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio55.6%at 2023-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio49.8%at 2022-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE46.8%2025-06-01 → 2026-05-31StandaloneRate of return on equity (5-year summary)
ROE47.7%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE19.1%2023-06-01 → 2024-05-31dStandaloneRate of return on equity (5-year summary)
ROE65.9%2022-06-01 → 2023-05-31dStandaloneRate of return on equity (5-year summary)
ROE44.6%2021-06-01 → 2022-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued28,728,000at 2026-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued28,728,000at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued26,078,000at 2024-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued26,078,000at 2023-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,000,000at 2022-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees246at 2026-05-31StandaloneNumber of employees
Employees230at 2025-05-31StandaloneNumber of employees
Employees179at 2024-05-31dStandaloneNumber of employees
Employees88at 2023-05-31dStandaloneNumber of employees
Employees37at 2022-05-31dStandaloneNumber 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 · 28
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2025-06-01 → 2026-05-31−¥141m
Reconciling Itemsreconcilingrevenue intersegment2025-06-01 → 2026-05-31−¥141m
Reconciling Itemsreconcilingsegment profit2025-06-01 → 2026-05-31−¥1.2bn
Aireportable segmentemployeesat 2026-05-3112 pure
Aireportable segmentrevenue2025-06-01 → 2026-05-31¥546m
Aireportable segmentrevenue external2025-06-01 → 2026-05-31¥405m
Aireportable segmentrevenue intersegment2025-06-01 → 2026-05-31¥141m
Aireportable segmentsegment profit2025-06-01 → 2026-05-31¥233m
Consulting Businessreportable segmentemployeesat 2026-05-31247 pure
Consulting Businessreportable segmentrevenue2025-06-01 → 2026-05-31¥11.1bn
Consulting Businessreportable segmentrevenue external2025-06-01 → 2026-05-31¥11.1bn
Consulting Businessreportable segmentsegment profit2025-06-01 → 2026-05-31¥4.9bn
—segment totalrevenue2025-06-01 → 2026-05-31¥11.7bn
—segment totalrevenue external2025-06-01 → 2026-05-31¥11.5bn
—segment totalrevenue intersegment2025-06-01 → 2026-05-31¥141m
—segment totalsegment profit2025-06-01 → 2026-05-31¥5.2bn
Reconciling Itemsreconcilingsegment profit2024-06-01 → 2025-05-31−¥885m
Aireportable segmentrevenue2024-06-01 → 2025-05-31¥42m
Aireportable segmentrevenue external2024-06-01 → 2025-05-31¥42m
Aireportable segmentsegment profit2024-06-01 → 2025-05-31−¥207m
Consulting Businessreportable segmentrevenue2024-06-01 → 2025-05-31¥8.2bn
Consulting Businessreportable segmentrevenue external2024-06-01 → 2025-05-31¥8.2bn
Consulting Businessreportable segmentsegment profit2024-06-01 → 2025-05-31¥3.7bn
—segment totalrevenue2024-06-01 → 2025-05-31¥8.3bn
—segment totalrevenue external2024-06-01 → 2025-05-31¥8.3bn
—segment totalsegment profit2024-06-01 → 2025-05-31¥3.5bn
Aireportable segmentemployeesat 2026-05-3112 pure
Consulting Businessreportable segmentemployeesat 2026-05-31200 pure

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

All source rows · 1,576
ItemContextValueUnit
Other other expenses IFRSPrior1YearDuration188000JPY
Other other expenses IFRSCurrentYearDuration1039000JPY
Other expenses IFRSPrior1YearDuration126727000JPY
Other expenses IFRSCurrentYearDuration19039000JPY
Financial assets measured at amortized cost interest income IFRSPrior1YearDuration1754000JPY
Financial assets measured at amortized cost interest income IFRSCurrentYearDuration9606000JPY
Financial assets measured at fair value through other comprehensive income dividend income IFRSPrior1YearDuration2000JPY
Financial assets measured at fair value through other comprehensive income dividend income IFRSCurrentYearDuration2000JPY
Finance income IFRSPrior1YearDuration1756000JPY
Finance income IFRSCurrentYearDuration9608000JPY
Lease obligations interest expenses IFRSPrior1YearDuration4319000JPY
Lease obligations interest expenses IFRSCurrentYearDuration15847000JPY
Foreign exchange loss IFRSPrior1YearDuration10328000JPY
Foreign exchange loss IFRSCurrentYearDuration9430000JPY
Financial assets measured at fair value through profit or loss change in fair value of contingent considerations IFRSPrior1YearDuration34231000JPY
Financial assets measured at fair value through profit or loss change in fair value of contingent considerations IFRSCurrentYearDuration34995000JPY
Finance costs IFRSPrior1YearDuration48879000JPY
Finance costs IFRSCurrentYearDuration60273000JPY
Cash and depositsPrior1YearInstant_NonConsolidatedMember5545836000JPY
Cash and depositsCurrentYearInstant_NonConsolidatedMember7143460000JPY
Accounts receivable tradePrior1YearInstant_NonConsolidatedMember419081000JPY
Accounts receivable tradeCurrentYearInstant_NonConsolidatedMember204677000JPY
Contract assetsPrior1YearInstant_NonConsolidatedMember592266000JPY
Contract assetsCurrentYearInstant_NonConsolidatedMember1060219000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember48105000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember207396000JPY
Other caPrior1YearInstant_NonConsolidatedMember76069000JPY
Other caCurrentYearInstant_NonConsolidatedMember31549000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember6681359000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember8647304000JPY
Buildings netPrior1YearInstant_NonConsolidatedMember41095000JPY
Buildings netCurrentYearInstant_NonConsolidatedMember199581000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember53351000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember189454000JPY
Construction in progressPrior1YearInstant_NonConsolidatedMember67721000JPY
Construction in progressCurrentYearInstant_NonConsolidatedMember-JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember162168000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember389036000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember3847000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember133720000JPY
Software in progressPrior1YearInstant_NonConsolidatedMember284740000JPY
Software in progressCurrentYearInstant_NonConsolidatedMember228126000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember288588000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember361847000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember404000000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember354000000JPY
Investments in capital of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember120000000JPY
Investments in capital of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember120000000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember247416000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember341491000JPY

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 · 16 of 26 passed
balance sheet identityconsolidated 2024-05-31pass rounding
balance sheet identityconsolidated 2025-05-31pass rounding
balance sheet identityconsolidated 2026-05-31pass rounding
balance sheet identitynon_consolidated 2025-05-31pass rounding
balance sheet identitynon_consolidated 2026-05-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-05-31mismatch
statement vs summary · net assetsconsolidated 2025-05-31mismatch
statement vs summary · net assetsconsolidated 2026-05-31mismatch
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2025-05-31pass
statement vs summary · net assetsnon_consolidated 2026-05-31pass
statement vs summary · net income attributable to parentconsolidated 2024-06-01/2025-05-31mismatch
statement vs summary · net income attributable to parentconsolidated 2025-06-01/2026-05-31mismatch
statement vs summary · operating cash flowconsolidated 2024-06-01/2025-05-31mismatch
statement vs summary · operating cash flowconsolidated 2025-06-01/2026-05-31mismatch
statement vs summary · revenueconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenueconsolidated 2025-06-01/2026-05-31pass
statement vs summary · revenuenon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · revenuenon_consolidated 2025-06-01/2026-05-31pass
statement vs summary · total assetsconsolidated 2024-05-31mismatch
statement vs summary · total assetsconsolidated 2025-05-31mismatch
statement vs summary · total assetsconsolidated 2026-05-31mismatch
statement vs summary · total assetsnon_consolidated 2025-05-31pass
statement vs summary · total assetsnon_consolidated 2026-05-31pass