Annual report

Period2024-02-01 → 2025-01-31
Filed2025-04-24
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 140
MetricValuePeriodScopeSource row
Revenue¥13.9bn2024-02-01 → 2025-01-31Cons.Net sales
Revenue¥7.1bn2023-02-01 → 2024-01-31Cons.Net sales
Revenue¥1.1bn2022-02-01 → 2023-01-31dCons.Net sales (5-year summary)
Revenue¥789m2021-02-01 → 2022-01-31dCons.Net sales (5-year summary)
Revenue¥785m2020-02-01 → 2021-01-31dCons.Net sales (5-year summary)
Operating income¥1.7bn2024-02-01 → 2025-01-31Cons.Operating income
Operating income¥872m2023-02-01 → 2024-01-31Cons.Operating income
Ordinary income¥1.6bn2024-02-01 → 2025-01-31Cons.Ordinary income
Ordinary income¥705m2023-02-01 → 2024-01-31Cons.Ordinary income
Ordinary income¥161m2022-02-01 → 2023-01-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥61m2021-02-01 → 2022-01-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥23m2020-02-01 → 2021-01-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.7bn2024-02-01 → 2025-01-31Cons.Income before income taxes
Profit before tax¥862m2023-02-01 → 2024-01-31Cons.Income before income taxes
Net income (owners)¥266m2024-02-01 → 2025-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥150m2023-02-01 → 2024-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥75m2022-02-01 → 2023-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥81m2021-02-01 → 2022-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥29m2020-02-01 → 2021-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥806m2024-02-01 → 2025-01-31Cons.Profit loss
Net income¥598m2023-02-01 → 2024-01-31Cons.Profit loss
Total assets¥18.9bnat 2025-01-31Cons.Assets
Total assets¥16.7bnat 2024-01-31Cons.Assets
Total assets¥1.0bnat 2023-01-31dCons.Total assets (5-year summary)
Total assets¥590mat 2022-01-31dCons.Total assets (5-year summary)
Total assets¥526mat 2021-01-31dCons.Total assets (5-year summary)
Total liabilities¥14.6bnat 2025-01-31Cons.Liabilities
Total liabilities¥12.9bnat 2024-01-31Cons.Liabilities
Net assets / equity¥4.4bnat 2025-01-31Cons.Net assets
Net assets / equity¥3.9bnat 2024-01-31Cons.Net assets
Net assets / equity¥708mat 2023-01-31dCons.Net assets
Net assets / equity¥357mat 2022-01-31dCons.Net assets (5-year summary)
Net assets / equity¥277mat 2021-01-31dCons.Net assets (5-year summary)
Cash and deposits¥2.4bnat 2025-01-31Cons.Cash and deposits
Cash and deposits¥3.7bnat 2024-01-31Cons.Cash and deposits
Cash & equivalents¥1.8bnat 2025-01-31Cons.Cash and cash equivalents
Cash & equivalents¥3.1bnat 2024-01-31Cons.Cash and cash equivalents
Cash & equivalents¥613mat 2023-01-31dCons.Cash and cash equivalents
Cash & equivalents¥262mat 2022-01-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥146mat 2021-01-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥414m2024-02-01 → 2025-01-31Cons.Net cash provided by used in operating activities
Operating cash flow¥959m2023-02-01 → 2024-01-31Cons.Net cash provided by used in operating activities
Operating cash flow¥64m2022-02-01 → 2023-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥132m2021-02-01 → 2022-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥238m2020-02-01 → 2021-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥334m2024-02-01 → 2025-01-31Cons.Net cash provided by used in investment activities
Investing cash flow¥1.5bn2023-02-01 → 2024-01-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥33m2022-02-01 → 2023-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥2m2021-02-01 → 2022-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4m2020-02-01 → 2021-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.4bn2024-02-01 → 2025-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥71m2023-02-01 → 2024-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥319m2022-02-01 → 2023-01-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥19m2021-02-01 → 2022-01-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥232m2020-02-01 → 2021-01-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥15.722024-02-01 → 2025-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥8.92023-02-01 → 2024-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.142022-02-01 → 2023-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.612021-02-01 → 2022-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥2.152020-02-01 → 2021-01-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥74.19at 2025-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥58.46at 2024-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥43.46at 2023-01-31dCons.Net assets per share (5-year summary)
Net assets per share¥24.66at 2022-01-31dCons.Net assets per share (5-year summary)
Net assets per share¥19.12at 2021-01-31dCons.Net assets per share (5-year summary)
Equity ratio6.6%at 2025-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio5.9%at 2024-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio69.5%at 2023-01-31dCons.Equity to asset ratio (5-year summary)
Equity ratio60.6%at 2022-01-31dCons.Equity to asset ratio (5-year summary)
Equity ratio52.7%at 2021-01-31dCons.Equity to asset ratio (5-year summary)
ROE23.7%2024-02-01 → 2025-01-31Cons.Rate of return on equity (5-year summary)
ROE17.7%2023-02-01 → 2024-01-31Cons.Rate of return on equity (5-year summary)
ROE14.0%2022-02-01 → 2023-01-31dCons.Rate of return on equity (5-year summary)
ROE25.6%2021-02-01 → 2022-01-31dCons.Rate of return on equity (5-year summary)
ROE15.7%2020-02-01 → 2021-01-31dCons.Rate of return on equity (5-year summary)
Employees136at 2025-01-31Cons.Number of employees
Employees111at 2024-01-31Cons.Number of employees
Employees45at 2023-01-31dCons.Number of employees
Employees35at 2022-01-31dCons.Number of employees
Employees35at 2021-01-31dCons.Number of employees
Revenue¥442m2024-02-01 → 2025-01-31StandaloneNet sales
Revenue¥287m2023-02-01 → 2024-01-31StandaloneNet sales
Revenue¥257m2022-02-01 → 2023-01-31dStandaloneNet sales (5-year summary)
Revenue¥192m2021-02-01 → 2022-01-31dStandaloneNet sales (5-year summary)
Revenue¥142m2020-02-01 → 2021-01-31dStandaloneNet sales (5-year summary)
Operating income¥12m2024-02-01 → 2025-01-31StandaloneOperating income
Operating income−¥87m2023-02-01 → 2024-01-31StandaloneOperating income
Ordinary income¥135m2024-02-01 → 2025-01-31StandaloneOrdinary income
Ordinary income−¥156m2023-02-01 → 2024-01-31StandaloneOrdinary income
Ordinary income¥10m2022-02-01 → 2023-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥7m2021-02-01 → 2022-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥2m2020-02-01 → 2021-01-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥135m2024-02-01 → 2025-01-31StandaloneIncome before income taxes
Profit before tax−¥82m2023-02-01 → 2024-01-31StandaloneIncome before income taxes
Net income¥133m2024-02-01 → 2025-01-31StandaloneProfit loss
Net income−¥92m2023-02-01 → 2024-01-31StandaloneProfit loss
Net income¥5m2022-02-01 → 2023-01-31dStandaloneNet income loss (5-year summary)
Net income−¥6m2021-02-01 → 2022-01-31dStandaloneNet income loss (5-year summary)
Net income−¥2m2020-02-01 → 2021-01-31dStandaloneNet income loss (5-year summary)
Total assets¥2.6bnat 2025-01-31StandaloneAssets
Total assets¥2.4bnat 2024-01-31StandaloneAssets
Total assets¥652mat 2023-01-31dStandaloneTotal assets (5-year summary)
Total assets¥359mat 2022-01-31dStandaloneTotal assets (5-year summary)
Total assets¥352mat 2021-01-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.8bnat 2025-01-31StandaloneLiabilities
Total liabilities¥1.7bnat 2024-01-31StandaloneLiabilities
Net assets / equity¥772mat 2025-01-31StandaloneNet assets
Net assets / equity¥625mat 2024-01-31StandaloneNet assets
Net assets / equity¥621mat 2023-01-31dStandaloneNet assets
Net assets / equity¥340mat 2022-01-31dStandaloneNet assets (5-year summary)
Net assets / equity¥345mat 2021-01-31dStandaloneNet assets (5-year summary)
Cash and deposits¥439mat 2025-01-31StandaloneCash and deposits
Cash and deposits¥663mat 2024-01-31StandaloneCash and deposits
EPS (basic)¥7.892024-02-01 → 2025-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.452023-02-01 → 2024-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.382022-02-01 → 2023-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.42021-02-01 → 2022-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.172020-02-01 → 2021-01-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥44.85at 2025-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥36.96at 2024-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥38.12at 2023-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥23.43at 2022-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥23.83at 2021-01-31dStandaloneNet assets per share (5-year summary)
Equity ratio29.3%at 2025-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio26.6%at 2024-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio95.2%at 2023-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.5%at 2022-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio98.2%at 2021-01-31dStandaloneEquity to asset ratio (5-year summary)
ROE19.3%2024-02-01 → 2025-01-31StandaloneRate of return on equity (5-year summary)
ROE1.1%2022-02-01 → 2023-01-31dStandaloneRate of return on equity (5-year summary)
Shares issued16,922,400at 2025-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,820,400at 2024-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,715,400at 2023-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,077at 2022-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,077at 2021-01-31dStandaloneTotal number of issued shares (5-year summary)
Employees14at 2025-01-31StandaloneNumber of employees
Employees12at 2024-01-31StandaloneNumber of employees
Employees10at 2023-01-31dStandaloneNumber of employees
Employees5at 2022-01-31dStandaloneNumber of employees
Employees1at 2021-01-31dStandaloneNumber 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 · 45
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-02-01 → 2025-01-31−¥18m
Reconciling Itemsreconcilingrevenue intersegment2024-02-01 → 2025-01-31−¥18m
IT Solution Businessreportable segmentdepreciation2024-02-01 → 2025-01-31¥12m
IT Solution Businessreportable segmentemployeesat 2025-01-3149 pure
IT Solution Businessreportable segmentrevenue2024-02-01 → 2025-01-31¥1.2bn
IT Solution Businessreportable segmentrevenue external2024-02-01 → 2025-01-31¥1.2bn
IT Solution Businessreportable segmentrevenue intersegment2024-02-01 → 2025-01-31¥18m
IT Solution Businessreportable segmentsegment profit2024-02-01 → 2025-01-31¥193m
Renewable Energy Solution Businessreportable segmentdepreciation2024-02-01 → 2025-01-31¥200m
Renewable Energy Solution Businessreportable segmentemployeesat 2025-01-3175 pure
Renewable Energy Solution Businessreportable segmentrevenue2024-02-01 → 2025-01-31¥12.6bn
Renewable Energy Solution Businessreportable segmentrevenue external2024-02-01 → 2025-01-31¥12.6bn
Renewable Energy Solution Businessreportable segmentsegment profit2024-02-01 → 2025-01-31¥1.7bn
Saa S Businessreportable segmentdepreciation2024-02-01 → 2025-01-31¥8m
Saa S Businessreportable segmentemployeesat 2025-01-317 pure
Saa S Businessreportable segmentrevenue2024-02-01 → 2025-01-31¥162m
Saa S Businessreportable segmentrevenue external2024-02-01 → 2025-01-31¥162m
Saa S Businessreportable segmentsegment profit2024-02-01 → 2025-01-31−¥146m
—segment totaldepreciation2024-02-01 → 2025-01-31¥219m
—segment totalrevenue2024-02-01 → 2025-01-31¥13.9bn
—segment totalrevenue external2024-02-01 → 2025-01-31¥13.9bn
—segment totalrevenue intersegment2024-02-01 → 2025-01-31¥18m
—segment totalsegment profit2024-02-01 → 2025-01-31¥1.7bn
Reconciling Itemsreconcilingrevenue2023-02-01 → 2024-01-31−¥29m
Reconciling Itemsreconcilingrevenue intersegment2023-02-01 → 2024-01-31−¥29m
IT Solution Businessreportable segmentdepreciation2023-02-01 → 2024-01-31¥9m
IT Solution Businessreportable segmentrevenue2023-02-01 → 2024-01-31¥980m
IT Solution Businessreportable segmentrevenue external2023-02-01 → 2024-01-31¥951m
IT Solution Businessreportable segmentrevenue intersegment2023-02-01 → 2024-01-31¥29m
IT Solution Businessreportable segmentsegment profit2023-02-01 → 2024-01-31¥69m
Renewable Energy Solution Businessreportable segmentdepreciation2023-02-01 → 2024-01-31¥111m
Renewable Energy Solution Businessreportable segmentrevenue2023-02-01 → 2024-01-31¥6.0bn
Renewable Energy Solution Businessreportable segmentrevenue external2023-02-01 → 2024-01-31¥6.0bn
Renewable Energy Solution Businessreportable segmentsegment profit2023-02-01 → 2024-01-31¥946m
Saa S Businessreportable segmentdepreciation2023-02-01 → 2024-01-31¥4m
Saa S Businessreportable segmentrevenue2023-02-01 → 2024-01-31¥151m
Saa S Businessreportable segmentrevenue external2023-02-01 → 2024-01-31¥151m
Saa S Businessreportable segmentsegment profit2023-02-01 → 2024-01-31−¥143m
—segment totaldepreciation2023-02-01 → 2024-01-31¥125m
—segment totalrevenue2023-02-01 → 2024-01-31¥7.2bn
—segment totalrevenue external2023-02-01 → 2024-01-31¥7.1bn
—segment totalrevenue intersegment2023-02-01 → 2024-01-31¥29m
—segment totalsegment profit2023-02-01 → 2024-01-31¥872m
IT Solution Businessreportable segmentemployeesat 2025-01-312 pure
Saa S Businessreportable segmentemployeesat 2025-01-317 pure

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

All source rows · 1,495
ItemContextValueUnit
Proceeds from purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration1938041000JPY
Proceeds from purchase of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-JPY
Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cfPrior1YearDuration-7360000JPY
Payments for sales of investments in subsidiaries resulting in change in scope of consolidation inv cfCurrentYearDuration-JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-64595000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-1466000JPY
Collection of lease deposits inv cfPrior1YearDuration47000JPY
Collection of lease deposits inv cfCurrentYearDuration13090000JPY
Net cash provided by used in investment activitiesPrior1YearDuration1476745000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-333899000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration664028000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration216414000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration860802000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration873495000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-1713599000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-1697882000JPY
Proceeds from issuance of bonds fin cfPrior1YearDuration100000000JPY
Proceeds from issuance of bonds fin cfCurrentYearDuration-JPY
Redemption of bonds fin cfPrior1YearDuration-238500000JPY
Redemption of bonds fin cfCurrentYearDuration-399000000JPY
Repayments of lease obligations fin cfPrior1YearDuration-53890000JPY
Repayments of lease obligations fin cfCurrentYearDuration-139302000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration96600000JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration-JPY
Purchase of treasury stock fin cfPrior1YearDuration-328000JPY
Purchase of treasury stock fin cfCurrentYearDuration-JPY
Proceeds from sales of treasury stock fin cfPrior1YearDuration355619000JPY
Proceeds from sales of treasury stock fin cfCurrentYearDuration-JPY
Proceeds from issuance of subscription rights to shares fin cfPrior1YearDuration-JPY
Proceeds from issuance of subscription rights to shares fin cfCurrentYearDuration13384000JPY
Dividends paid to non controlling interests fin cfPrior1YearDuration-JPY
Dividends paid to non controlling interests fin cfCurrentYearDuration-277200000JPY
Net cash provided by used in financing activitiesPrior1YearDuration70732000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-1410091000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration2506976000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration-1329523000JPY
Cash and cash equivalentsPrior2YearInstant612599000JPY
Cash and cash equivalentsPrior1YearInstant3119576000JPY
Cash and cash equivalentsPrior1YearInstant3119576000JPY
Cash and cash equivalentsCurrentYearInstant1790052000JPY
Number of consolidated subsidiariesCurrentYearInstant3
Accumulated depreciation ppe by groupPrior1YearInstant-916743000JPY
Accumulated depreciation ppe by groupCurrentYearInstant-842837000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E38256-000RenewableEnergySolutionBusinessReportableSegmentMember6027144000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E38256-000ITSolutionBusinessReportableSegmentMember951095000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E38256-000SaaSBusinessReportableSegmentMember151295000JPY
Revenues from external customersPrior1YearDuration_ReportableSegmentsMember7129535000JPY
Revenues from external customersPrior1YearDuration_ReconcilingItemsMember-JPY
Revenues from external customersPrior1YearDuration7129535000JPY
Transactions with other segmentsPrior1YearDuration_jpcrp030000-asr_E38256-000RenewableEnergySolutionBusinessReportableSegmentMember-JPY

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 2024-01-31pass rounding
balance sheet identityconsolidated 2025-01-31pass
balance sheet identitynon_consolidated 2024-01-31pass
balance sheet identitynon_consolidated 2025-01-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-01-31pass
statement vs summary · net assetsconsolidated 2024-01-31pass
statement vs summary · net assetsconsolidated 2025-01-31pass
statement vs summary · net assetsnon_consolidated 2023-01-31pass
statement vs summary · net assetsnon_consolidated 2024-01-31pass
statement vs summary · net assetsnon_consolidated 2025-01-31pass
statement vs summary · net income attributable to parentconsolidated 2023-02-01/2024-01-31pass
statement vs summary · net income attributable to parentconsolidated 2024-02-01/2025-01-31pass
statement vs summary · operating cash flowconsolidated 2023-02-01/2024-01-31pass
statement vs summary · operating cash flowconsolidated 2024-02-01/2025-01-31pass
statement vs summary · revenueconsolidated 2023-02-01/2024-01-31pass
statement vs summary · revenueconsolidated 2024-02-01/2025-01-31pass
statement vs summary · revenuenon_consolidated 2023-02-01/2024-01-31pass
statement vs summary · revenuenon_consolidated 2024-02-01/2025-01-31pass
statement vs summary · total assetsconsolidated 2024-01-31pass
statement vs summary · total assetsconsolidated 2025-01-31pass
statement vs summary · total assetsnon_consolidated 2024-01-31pass
statement vs summary · total assetsnon_consolidated 2025-01-31pass