Annual report

Period2025-02-01 → 2026-01-31
Filed2026-09-07
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100XY8O.

Key figures · 121
MetricValuePeriodScopeSource row
Revenue¥4.8bn2025-02-01 → 2026-01-31Cons.Net sales
Revenue¥4.4bn2024-02-01 → 2025-01-31Cons.Net sales
Revenue¥3.0bn2023-02-01 → 2024-01-31dCons.Net sales (5-year summary)
Revenue¥1.9bn2022-02-01 → 2023-01-31dCons.Net sales (5-year summary)
Operating income−¥1.1bn2025-02-01 → 2026-01-31Cons.Operating income
Operating income−¥627m2024-02-01 → 2025-01-31Cons.Operating income
Ordinary income−¥1.3bn2025-02-01 → 2026-01-31Cons.Ordinary income
Ordinary income−¥606m2024-02-01 → 2025-01-31Cons.Ordinary income
Ordinary income−¥111m2023-02-01 → 2024-01-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥855m2022-02-01 → 2023-01-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥2.8bn2025-02-01 → 2026-01-31Cons.Income before income taxes
Profit before tax−¥689m2024-02-01 → 2025-01-31Cons.Income before income taxes
Net income (owners)−¥2.5bn2025-02-01 → 2026-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥475m2024-02-01 → 2025-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥354m2023-02-01 → 2024-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.1bn2022-02-01 → 2023-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥2.8bn2025-02-01 → 2026-01-31Cons.Profit loss
Net income−¥637m2024-02-01 → 2025-01-31Cons.Profit loss
Total assets¥6.9bnat 2026-01-31Cons.Assets
Total assets¥8.9bnat 2025-01-31Cons.Assets
Total assets¥7.1bnat 2024-01-31dCons.Total assets (5-year summary)
Total assets¥6.1bnat 2023-01-31dCons.Total assets (5-year summary)
Total liabilities¥1.9bnat 2026-01-31Cons.Liabilities
Total liabilities¥1.8bnat 2025-01-31Cons.Liabilities
Net assets / equity¥5.0bnat 2026-01-31Cons.Net assets
Net assets / equity¥7.1bnat 2025-01-31Cons.Net assets
Net assets / equity¥5.0bnat 2024-01-31dCons.Net assets
Net assets / equity¥4.5bnat 2023-01-31dCons.Net assets (5-year summary)
Cash and deposits¥2.0bnat 2026-01-31Cons.Cash and deposits
Cash and deposits¥4.1bnat 2025-01-31Cons.Cash and deposits
Cash & equivalents¥1.8bnat 2026-01-31Cons.Cash and cash equivalents
Cash & equivalents¥4.1bnat 2025-01-31Cons.Cash and cash equivalents
Cash & equivalents¥5.0bnat 2024-01-31dCons.Cash and cash equivalents
Cash & equivalents¥4.2bnat 2023-01-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥716m2025-02-01 → 2026-01-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥928m2024-02-01 → 2025-01-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥16m2023-02-01 → 2024-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥327m2022-02-01 → 2023-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.7bn2025-02-01 → 2026-01-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.1bn2024-02-01 → 2025-01-31Cons.Net cash provided by used in investment activities
Investing cash flow¥530m2023-02-01 → 2024-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.8bn2022-02-01 → 2023-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥5m2025-02-01 → 2026-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2.1bn2024-02-01 → 2025-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥348m2023-02-01 → 2024-01-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥4.9bn2022-02-01 → 2023-01-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-260.222025-02-01 → 2026-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-56.732024-02-01 → 2025-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-46.62023-02-01 → 2024-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-148.422022-02-01 → 2023-01-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥497.57at 2026-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥722.61at 2025-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥-233.76at 2024-01-31dCons.Net assets per share (5-year summary)
Net assets per share¥-167.81at 2023-01-31dCons.Net assets per share (5-year summary)
Equity ratio69.7%at 2026-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio75.4%at 2025-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio63.5%at 2024-01-31dCons.Equity to asset ratio (5-year summary)
Equity ratio43.1%at 2023-01-31dCons.Equity to asset ratio (5-year summary)
Employees551at 2026-01-31Cons.Number of employees
Employees618at 2025-01-31Cons.Number of employees
Employees548at 2024-01-31dCons.Number of employees
Employees186at 2023-01-31dCons.Number of employees
Revenue¥1.7bn2025-02-01 → 2026-01-31StandaloneNet sales
Revenue¥1.9bn2024-02-01 → 2025-01-31StandaloneNet sales
Revenue¥1.8bn2023-02-01 → 2024-01-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2022-02-01 → 2023-01-31dStandaloneNet sales (5-year summary)
Revenue¥1.4bn2021-02-01 → 2022-01-31dStandaloneNet sales (5-year summary)
Operating income−¥712m2025-02-01 → 2026-01-31StandaloneOperating income
Operating income−¥291m2024-02-01 → 2025-01-31StandaloneOperating income
Ordinary income−¥398m2025-02-01 → 2026-01-31StandaloneOrdinary income
Ordinary income−¥187m2024-02-01 → 2025-01-31StandaloneOrdinary income
Ordinary income¥193m2023-02-01 → 2024-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥286m2022-02-01 → 2023-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥492m2021-02-01 → 2022-01-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥3.1bn2025-02-01 → 2026-01-31StandaloneIncome before income taxes
Profit before tax−¥546m2024-02-01 → 2025-01-31StandaloneIncome before income taxes
Net income−¥3.1bn2025-02-01 → 2026-01-31StandaloneProfit loss
Net income−¥490m2024-02-01 → 2025-01-31StandaloneProfit loss
Net income−¥556m2023-02-01 → 2024-01-31dStandaloneNet income loss (5-year summary)
Net income¥158m2022-02-01 → 2023-01-31dStandaloneNet income loss (5-year summary)
Net income−¥592m2021-02-01 → 2022-01-31dStandaloneNet income loss (5-year summary)
Total assets¥5.5bnat 2026-01-31StandaloneAssets
Total assets¥7.9bnat 2025-01-31StandaloneAssets
Total assets¥6.0bnat 2024-01-31dStandaloneTotal assets (5-year summary)
Total assets¥6.2bnat 2023-01-31dStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2022-01-31dStandaloneTotal assets (5-year summary)
Total liabilities¥508mat 2026-01-31StandaloneLiabilities
Total liabilities¥419mat 2025-01-31StandaloneLiabilities
Net assets / equity¥5.0bnat 2026-01-31StandaloneNet assets
Net assets / equity¥7.5bnat 2025-01-31StandaloneNet assets
Net assets / equity¥5.5bnat 2024-01-31dStandaloneNet assets
Net assets / equity¥5.6bnat 2023-01-31dStandaloneNet assets (5-year summary)
Net assets / equity¥850mat 2022-01-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.4bnat 2026-01-31StandaloneCash and deposits
Cash and deposits¥3.3bnat 2025-01-31StandaloneCash and deposits
EPS (basic)¥-325.992025-02-01 → 2026-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-58.52024-02-01 → 2025-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-73.162023-02-01 → 2024-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.152022-02-01 → 2023-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-9,682.622021-02-01 → 2022-01-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥508.98at 2026-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥800.46at 2025-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-84.1at 2024-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥4.28at 2023-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-2,197.15at 2022-01-31dStandaloneNet assets per share (5-year summary)
Equity ratio90.1%at 2026-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.2%at 2025-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio91.6%at 2024-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.2%at 2023-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.3%at 2022-01-31dStandaloneEquity to asset ratio (5-year summary)
ROE4.3%2022-02-01 → 2023-01-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,718,000at 2026-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,319,700at 2025-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued61,980at 2024-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued61,980at 2023-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued61,980at 2022-01-31dStandaloneTotal number of issued shares (5-year summary)
Employees134at 2026-01-31StandaloneNumber of employees
Employees124at 2025-01-31StandaloneNumber of employees
Employees97at 2024-01-31dStandaloneNumber of employees
Employees79at 2023-01-31dStandaloneNumber of employees
Employees53at 2022-01-31dStandaloneNumber 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 · 41
SegmentItemPeriodValue
Drone Solutions Segmentreportable segmentcapex2025-02-01 → 2026-01-31−¥134m
Drone Solutions Segmentreportable segmentdepreciation2025-02-01 → 2026-01-31¥414m
Drone Solutions Segmentreportable segmentemployeesat 2026-01-31454 pure
Drone Solutions Segmentreportable segmentrevenue2025-02-01 → 2026-01-31¥4.2bn
Drone Solutions Segmentreportable segmentrevenue external2025-02-01 → 2026-01-31¥4.2bn
Drone Solutions Segmentreportable segmentsegment assetsat 2026-01-31¥5.7bn
Drone Solutions Segmentreportable segmentsegment profit2025-02-01 → 2026-01-31−¥435m
UAS Traffic Managementreportable segmentcapex2025-02-01 → 2026-01-31−¥6m
UAS Traffic Managementreportable segmentdepreciation2025-02-01 → 2026-01-31¥113m
UAS Traffic Managementreportable segmentemployeesat 2026-01-3140 pure
UAS Traffic Managementreportable segmentrevenue2025-02-01 → 2026-01-31¥620m
UAS Traffic Managementreportable segmentrevenue external2025-02-01 → 2026-01-31¥620m
UAS Traffic Managementreportable segmentsegment assetsat 2026-01-31¥1.2bn
UAS Traffic Managementreportable segmentsegment profit2025-02-01 → 2026-01-31−¥709m
Total Of Reportable Segments And Otherssegment totalcapex2025-02-01 → 2026-01-31−¥140m
Total Of Reportable Segments And Otherssegment totaldepreciation2025-02-01 → 2026-01-31¥527m
Total Of Reportable Segments And Otherssegment totalrevenue2025-02-01 → 2026-01-31¥4.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-02-01 → 2026-01-31¥4.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2026-01-31¥6.9bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-02-01 → 2026-01-31−¥1.1bn
Reconciling Itemsreconcilingsegment assetsat 2025-01-31¥3.9bn
Drone Solutions Segmentreportable segmentcapex2024-02-01 → 2025-01-31¥631m
Drone Solutions Segmentreportable segmentdepreciation2024-02-01 → 2025-01-31¥254m
Drone Solutions Segmentreportable segmentrevenue2024-02-01 → 2025-01-31¥3.8bn
Drone Solutions Segmentreportable segmentrevenue external2024-02-01 → 2025-01-31¥3.8bn
Drone Solutions Segmentreportable segmentsegment assetsat 2025-01-31¥2.9bn
Drone Solutions Segmentreportable segmentsegment profit2024-02-01 → 2025-01-31−¥194m
UAS Traffic Managementreportable segmentcapex2024-02-01 → 2025-01-31¥103m
UAS Traffic Managementreportable segmentdepreciation2024-02-01 → 2025-01-31¥76m
UAS Traffic Managementreportable segmentrevenue2024-02-01 → 2025-01-31¥628m
UAS Traffic Managementreportable segmentrevenue external2024-02-01 → 2025-01-31¥628m
UAS Traffic Managementreportable segmentsegment assetsat 2025-01-31¥2.2bn
UAS Traffic Managementreportable segmentsegment profit2024-02-01 → 2025-01-31−¥433m
Total Of Reportable Segments And Otherssegment totalcapex2024-02-01 → 2025-01-31¥735m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-02-01 → 2025-01-31¥330m
Total Of Reportable Segments And Otherssegment totalrevenue2024-02-01 → 2025-01-31¥4.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-02-01 → 2025-01-31¥4.4bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-01-31¥5.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-02-01 → 2025-01-31−¥627m
Drone Solutions Segmentreportable segmentemployeesat 2026-01-3190 pure
UAS Traffic Managementreportable segmentemployeesat 2026-01-3111 pure

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

All source rows · 1,493
ItemContextValueUnit
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember-492469000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember285646000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember192700000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember-187306000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember-398122000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember-591538000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember158425000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember-555578000JPY
Net income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember-489612000JPY
Net income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember-3129339000JPY
Capital stock (5-year summary)Prior4YearInstant_NonConsolidatedMember90000000JPY
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember100000000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember99999000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember1348554000JPY
Capital stock (5-year summary)CurrentYearInstant_NonConsolidatedMember1657440000JPY
Total number of issued shares (5-year summary)Prior4YearInstant_NonConsolidatedMember61980
Total number of issued shares class a stock (key data)Prior4YearInstant_NonConsolidatedMember4276
Total number of issued shares (5-year summary)Prior3YearInstant_NonConsolidatedMember61980
Total number of issued shares class a stock (key data)Prior3YearInstant_NonConsolidatedMember4276
Total number of issued shares class b stock (key data)Prior3YearInstant_NonConsolidatedMember9497
Total number of issued shares (5-year summary)Prior2YearInstant_NonConsolidatedMember61980
Total number of issued shares class a stock (key data)Prior2YearInstant_NonConsolidatedMember4276
Total number of issued shares class b stock (key data)Prior2YearInstant_NonConsolidatedMember9497
Total number of issued shares class c1 stock (key data)Prior2YearInstant_NonConsolidatedMember4840
Total number of issued shares class c2 stock (key data)Prior2YearInstant_NonConsolidatedMember1054
Total number of issued shares (5-year summary)Prior1YearInstant_NonConsolidatedMember9319700
Total number of issued shares (5-year summary)CurrentYearInstant_NonConsolidatedMember9718000
Net assets (5-year summary)Prior4YearInstant_NonConsolidatedMember849661000JPY
Net assets (5-year summary)Prior3YearInstant_NonConsolidatedMember5566129000JPY
Net assets (5-year summary)Prior2YearInstant_NonConsolidatedMember5469000000JPY
Net assets (5-year summary)Prior1YearInstant_NonConsolidatedMember7498805000JPY
Net assets (5-year summary)CurrentYearInstant_NonConsolidatedMember4984251000JPY
Total assets (5-year summary)Prior4YearInstant_NonConsolidatedMember1862552000JPY
Total assets (5-year summary)Prior3YearInstant_NonConsolidatedMember6163619000JPY
Total assets (5-year summary)Prior2YearInstant_NonConsolidatedMember5957977000JPY
Total assets (5-year summary)Prior1YearInstant_NonConsolidatedMember7918130000JPY
Total assets (5-year summary)CurrentYearInstant_NonConsolidatedMember5492106000JPY
Net assets per share (5-year summary)Prior4YearInstant_NonConsolidatedMember-2197.15
Net assets per share (5-year summary)Prior3YearInstant_NonConsolidatedMember4.28
Net assets per share (5-year summary)Prior2YearInstant_NonConsolidatedMember-84.10
Net assets per share (5-year summary)Prior1YearInstant_NonConsolidatedMember800.46
Net assets per share (5-year summary)CurrentYearInstant_NonConsolidatedMember508.98
Dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)Prior1YearDuration_NonConsolidatedMember-
Dividend paid per share (5-year summary)CurrentYearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior4YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior3YearDuration_NonConsolidatedMember-
Interim dividend paid per share (5-year summary)Prior2YearDuration_NonConsolidatedMember-

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 rounding
balance sheet identitynon_consolidated 2026-01-31pass
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