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
Comprehensive income (5-year summary)CurrentYearDuration807191000JPY
Net assets (5-year summary)Prior4YearInstant277192000JPY
Net assets (5-year summary)Prior3YearInstant357452000JPY
Net assets (5-year summary)Prior2YearInstant708090000JPY
Net assets (5-year summary)Prior1YearInstant3853851000JPY
Net assets (5-year summary)CurrentYearInstant4397312000JPY
Total assets (5-year summary)Prior4YearInstant525858000JPY
Total assets (5-year summary)Prior3YearInstant589863000JPY
Total assets (5-year summary)Prior2YearInstant1019420000JPY
Total assets (5-year summary)Prior1YearInstant16745404000JPY
Total assets (5-year summary)CurrentYearInstant18949814000JPY
Net assets per share (5-year summary)Prior4YearInstant19.12
Net assets per share (5-year summary)Prior3YearInstant24.66
Net assets per share (5-year summary)Prior2YearInstant43.46
Net assets per share (5-year summary)Prior1YearInstant58.46
Net assets per share (5-year summary)CurrentYearInstant74.19
Basic earnings loss per share (5-year summary)Prior4YearDuration2.15
Basic earnings loss per share (5-year summary)Prior3YearDuration5.61
Basic earnings loss per share (5-year summary)Prior2YearDuration5.14
Basic earnings loss per share (5-year summary)Prior1YearDuration8.90
Basic earnings loss per share (5-year summary)CurrentYearDuration15.72
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.527
Equity to asset ratio (5-year summary)Prior3YearInstant0.606
Equity to asset ratio (5-year summary)Prior2YearInstant0.695
Equity to asset ratio (5-year summary)Prior1YearInstant0.059
Equity to asset ratio (5-year summary)CurrentYearInstant0.066
Rate of return on equity (5-year summary)Prior4YearDuration0.157
Rate of return on equity (5-year summary)Prior3YearDuration0.256
Rate of return on equity (5-year summary)Prior2YearDuration0.140
Rate of return on equity (5-year summary)Prior1YearDuration0.177
Rate of return on equity (5-year summary)CurrentYearDuration0.237
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration94.0
Price earnings ratio (5-year summary)Prior1YearDuration123.4
Price earnings ratio (5-year summary)CurrentYearDuration44.5
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-237870000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration132037000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration63991000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration959499000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration414468000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-4101000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration2377000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-32513000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration1476745000JPY

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