Annual report

Period2025-04-01 → 2026-03-31
Filed2026-06-18
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 169
MetricValuePeriodScopeSource row
Revenue¥29.1bn2025-04-01 → 2026-03-31Cons.Revenue IFRS
Revenue¥22.0bn2024-04-01 → 2025-03-31Cons.Revenue IFRS
Revenue¥15.6bn2023-04-01 → 2024-03-31vCons.Revenue IFRS (5-year summary)
Revenue¥11.4bn2022-04-01 → 2023-03-31vCons.Revenue IFRS (5-year summary)
Revenue¥7.0bn2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
Revenue¥7.0bn2021-04-01 → 2022-03-31vCons.Revenue IFRS (5-year summary)
Operating income¥4.1bn2025-04-01 → 2026-03-31Cons.Operating profit loss IFRS
Operating income¥3.0bn2024-04-01 → 2025-03-31Cons.Operating profit loss IFRS
Ordinary income¥34m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥4.0bn2025-04-01 → 2026-03-31Cons.Profit loss before tax IFRS
Profit before tax¥2.9bn2024-04-01 → 2025-03-31Cons.Profit loss before tax IFRS
Profit before tax¥2.1bn2023-04-01 → 2024-03-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥1.7bn2022-04-01 → 2023-03-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥564m2021-04-01 → 2022-03-31vCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥2.7bn2025-04-01 → 2026-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.9bn2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥1.5bn2023-04-01 → 2024-03-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.1bn2022-04-01 → 2023-03-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥154m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥332m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥2.8bn2025-04-01 → 2026-03-31Cons.Profit loss IFRS
Net income¥1.9bn2024-04-01 → 2025-03-31Cons.Profit loss IFRS
Net income¥1.5bn2023-04-01 → 2024-03-31vCons.Profit loss IFRS (5-year summary)
Net income¥1.2bn2022-04-01 → 2023-03-31vCons.Profit loss IFRS (5-year summary)
Net income¥365m2021-04-01 → 2022-03-31vCons.Profit loss IFRS (5-year summary)
Total assets¥36.0bnat 2026-03-31Cons.Assets IFRS
Total assets¥22.7bnat 2025-03-31Cons.Assets IFRS
Total assets¥16.2bnat 2024-03-31vCons.Total assets IFRS (5-year summary)
Total assets¥11.4bnat 2023-03-31vCons.Total assets IFRS (5-year summary)
Total assets¥9.8bnat 2022-03-31vCons.Total assets (5-year summary)
Total assets¥10.3bnat 2022-03-31vCons.Total assets IFRS (5-year summary)
Total liabilities¥25.2bnat 2026-03-31Cons.Liabilities IFRS
Total liabilities¥14.2bnat 2025-03-31Cons.Liabilities IFRS
Net assets / equity¥10.8bnat 2026-03-31Cons.Equity IFRS
Net assets / equity¥8.5bnat 2025-03-31Cons.Equity IFRS
Net assets / equity¥6.8bnat 2024-03-31vCons.Equity IFRS
Net assets / equity¥2.8bnat 2022-03-31vCons.Net assets (5-year summary)
Equity (owners)¥10.5bnat 2026-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥8.5bnat 2025-03-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥6.8bnat 2024-03-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥3.2bnat 2023-03-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥2.4bnat 2022-03-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥7.2bnat 2026-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥2.5bnat 2025-03-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥3.8bnat 2024-03-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥3.9bnat 2023-03-31vCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥4.0bnat 2022-03-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥5.7bn2025-04-01 → 2026-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥2.1bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥1.0bn2023-04-01 → 2024-03-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥1.3bn2022-04-01 → 2023-03-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥507m2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥614m2021-04-01 → 2022-03-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥4.5bn2025-04-01 → 2026-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥5.1bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥2.1bn2023-04-01 → 2024-03-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥507m2022-04-01 → 2023-03-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥469m2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥3.4bn2025-04-01 → 2026-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥1.7bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow¥1.0bn2023-04-01 → 2024-03-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥921m2022-04-01 → 2023-03-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥1.5bn2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.4bn2021-04-01 → 2022-03-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥206.562025-04-01 → 2026-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥142.52024-04-01 → 2025-03-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥118.232023-04-01 → 2024-03-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥96.572022-04-01 → 2023-03-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-13.512021-04-01 → 2022-03-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥29.032021-04-01 → 2022-03-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥203.292025-04-01 → 2026-03-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥139.562024-04-01 → 2025-03-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥113.992023-04-01 → 2024-03-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥93.062022-04-01 → 2023-03-31vCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥28.132021-04-01 → 2022-03-31vCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥804.24at 2026-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥638.59at 2025-03-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥516.53at 2024-03-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥291.39at 2023-03-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥171.59at 2022-03-31vCons.Net assets per share (5-year summary)
Net assets per share¥209.27at 2022-03-31vCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio29.3%at 2026-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio37.4%at 2025-03-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio41.6%at 2024-03-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio28.4%at 2023-03-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio22.2%at 2022-03-31vCons.Equity to asset ratio (5-year summary)
Equity ratio22.9%at 2022-03-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE28.5%2025-04-01 → 2026-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE24.7%2024-04-01 → 2025-03-31Cons.Rate of return on equity IFRS (5-year summary)
ROE29.1%2023-04-01 → 2024-03-31vCons.Rate of return on equity IFRS (5-year summary)
ROE38.3%2022-04-01 → 2023-03-31vCons.Rate of return on equity IFRS (5-year summary)
ROE-7.1%2021-04-01 → 2022-03-31vCons.Rate of return on equity (5-year summary)
ROE15.1%2021-04-01 → 2022-03-31vCons.Rate of return on equity IFRS (5-year summary)
Employees1,032at 2026-03-31Cons.Number of employees
Employees677at 2025-03-31Cons.Number of employees
Employees521at 2024-03-31vCons.Number of employees
Employees375at 2023-03-31vCons.Number of employees
Employees311at 2022-03-31vCons.Number of employees
Revenue¥12.9bn2025-04-01 → 2026-03-31StandaloneNet sales
Revenue¥10.2bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥8.5bn2023-04-01 → 2024-03-31vStandaloneNet sales (5-year summary)
Revenue¥6.6bn2022-04-01 → 2023-03-31vStandaloneNet sales (5-year summary)
Revenue¥4.9bn2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Operating income−¥874m2025-04-01 → 2026-03-31StandaloneOperating income
Operating income−¥359m2024-04-01 → 2025-03-31StandaloneOperating income
Ordinary income¥604m2025-04-01 → 2026-03-31StandaloneOrdinary income
Ordinary income¥562m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥716m2023-04-01 → 2024-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥934m2022-04-01 → 2023-03-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥91m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥48m2025-04-01 → 2026-03-31StandaloneIncome before income taxes
Profit before tax¥935m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Net income¥217m2025-04-01 → 2026-03-31StandaloneProfit loss
Net income¥847m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥625m2023-04-01 → 2024-03-31vStandaloneNet income loss (5-year summary)
Net income¥569m2022-04-01 → 2023-03-31vStandaloneNet income loss (5-year summary)
Net income¥45m2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
Total assets¥24.0bnat 2026-03-31StandaloneAssets
Total assets¥17.9bnat 2025-03-31StandaloneAssets
Total assets¥14.0bnat 2024-03-31vStandaloneTotal assets (5-year summary)
Total assets¥8.8bnat 2023-03-31vStandaloneTotal assets (5-year summary)
Total assets¥8.2bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total liabilities¥16.3bnat 2026-03-31StandaloneLiabilities
Total liabilities¥10.2bnat 2025-03-31StandaloneLiabilities
Net assets / equity¥7.6bnat 2026-03-31StandaloneNet assets
Net assets / equity¥7.7bnat 2025-03-31StandaloneNet assets
Net assets / equity¥7.1bnat 2024-03-31vStandaloneNet assets
Net assets / equity¥3.1bnat 2023-03-31vStandaloneNet assets (5-year summary)
Net assets / equity¥2.6bnat 2022-03-31vStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2026-03-31StandaloneCash and deposits
Cash and deposits¥880mat 2025-03-31StandaloneCash and deposits
EPS (basic)¥16.572025-04-01 → 2026-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥63.982024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥50.752023-04-01 → 2024-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥51.152022-04-01 → 2023-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.972021-04-01 → 2022-03-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥16.32025-04-01 → 2026-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥62.662024-04-01 → 2025-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥48.932023-04-01 → 2024-03-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥49.292022-04-01 → 2023-03-31vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥3.852021-04-01 → 2022-03-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥122025-04-01 → 2026-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥2.52024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥22023-04-01 → 2024-03-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥580.19at 2026-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥576.46at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥534.56at 2024-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥250.44at 2023-03-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥212.05at 2022-03-31vStandaloneNet assets per share (5-year summary)
Equity ratio31.8%at 2026-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.9%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.8%at 2024-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio31.6%at 2023-03-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio29.2%at 2022-03-31vStandaloneEquity to asset ratio (5-year summary)
ROE2.9%2025-04-01 → 2026-03-31StandaloneRate of return on equity (5-year summary)
ROE11.6%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE12.8%2023-04-01 → 2024-03-31vStandaloneRate of return on equity (5-year summary)
ROE22.0%2022-04-01 → 2023-03-31vStandaloneRate of return on equity (5-year summary)
ROE1.9%2021-04-01 → 2022-03-31vStandaloneRate of return on equity (5-year summary)
Shares issued14,195,990at 2026-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued14,046,990at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued13,816,090at 2024-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued12,130,220at 2023-03-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued12,041,890at 2022-03-31vStandaloneTotal number of issued shares (5-year summary)
Employees754at 2026-03-31StandaloneNumber of employees
Employees584at 2025-03-31StandaloneNumber of employees
Employees445at 2024-03-31vStandaloneNumber of employees
Employees306at 2023-03-31vStandaloneNumber of employees
Employees259at 2022-03-31vStandaloneNumber 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 · 1
SegmentItemPeriodValue
Contract Support Businessreportable segmentemployeesat 2026-03-311032 pure

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

All source rows · 1,627
ItemContextValueUnit
Current assets IFRSPrior1YearInstant7287000000JPY
Current assets IFRSCurrentYearInstant13128000000JPY
Property plant and equipment IFRSPrior1YearInstant1278000000JPY
Property plant and equipment IFRSCurrentYearInstant2391000000JPY
Right of use assets IFRSPrior1YearInstant1457000000JPY
Right of use assets IFRSCurrentYearInstant2566000000JPY
Goodwill IFRSPrior1YearInstant4554000000JPY
Goodwill IFRSCurrentYearInstant8234000000JPY
Intangible assets IFRSPrior1YearInstant3303000000JPY
Intangible assets IFRSCurrentYearInstant5146000000JPY
Investments accounted for using equity method IFRSPrior1YearInstant839000000JPY
Investments accounted for using equity method IFRSCurrentYearInstant-JPY
Other financial assets nca IFRSPrior1YearInstant3116000000JPY
Other financial assets nca IFRSCurrentYearInstant3122000000JPY
Deferred tax assets IFRSPrior1YearInstant410000000JPY
Deferred tax assets IFRSCurrentYearInstant960000000JPY
Other non current assets nca IFRSPrior1YearInstant479000000JPY
Other non current assets nca IFRSCurrentYearInstant479000000JPY
Non current assets IFRSPrior1YearInstant15441000000JPY
Non current assets IFRSCurrentYearInstant22900000000JPY
Assets IFRSPrior1YearInstant22729000000JPY
Assets IFRSCurrentYearInstant36029000000JPY
Trade and other payables cl IFRSPrior1YearInstant229000000JPY
Trade and other payables cl IFRSCurrentYearInstant367000000JPY
Bonds and borrowings cl IFRSPrior1YearInstant1850000000JPY
Bonds and borrowings cl IFRSCurrentYearInstant3778000000JPY
Provisions cl IFRSPrior1YearInstant16000000JPY
Provisions cl IFRSCurrentYearInstant-JPY
Other financial liabilities cl IFRSPrior1YearInstant2835000000JPY
Other financial liabilities cl IFRSCurrentYearInstant5234000000JPY
Income taxes payable cl IFRSPrior1YearInstant657000000JPY
Income taxes payable cl IFRSCurrentYearInstant1198000000JPY
Contract liabilities cl IFRSPrior1YearInstant86000000JPY
Contract liabilities cl IFRSCurrentYearInstant317000000JPY
Lease liabilities cl IFRSPrior1YearInstant353000000JPY
Lease liabilities cl IFRSCurrentYearInstant636000000JPY
Refund liabilities cl IFRSPrior1YearInstant273000000JPY
Refund liabilities cl IFRSCurrentYearInstant1537000000JPY
Other current liabilities cl IFRSPrior1YearInstant535000000JPY
Other current liabilities cl IFRSCurrentYearInstant1082000000JPY
Total current liabilities IFRSPrior1YearInstant6838000000JPY
Total current liabilities IFRSCurrentYearInstant14153000000JPY
Bonds and borrowings ncl IFRSPrior1YearInstant5278000000JPY
Bonds and borrowings ncl IFRSCurrentYearInstant7528000000JPY
Provisions ncl IFRSPrior1YearInstant266000000JPY
Provisions ncl IFRSCurrentYearInstant309000000JPY
Lease liabilities ncl IFRSPrior1YearInstant963000000JPY
Lease liabilities ncl IFRSCurrentYearInstant1815000000JPY
Deferred tax liabilities IFRSPrior1YearInstant822000000JPY
Deferred tax liabilities IFRSCurrentYearInstant1302000000JPY

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 · 21 of 21 passed
balance sheet identityconsolidated 2025-03-31pass rounding
balance sheet identityconsolidated 2026-03-31pass rounding
balance sheet identitynon_consolidated 2025-03-31pass rounding
balance sheet identitynon_consolidated 2026-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · net assetsnon_consolidated 2026-03-31pass
statement vs summary · net income attributable to parentconsolidated 2024-04-01/2025-03-31pass
statement vs summary · net income attributable to parentconsolidated 2025-04-01/2026-03-31pass
statement vs summary · operating cash flowconsolidated 2024-04-01/2025-03-31pass
statement vs summary · operating cash flowconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenueconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenueconsolidated 2025-04-01/2026-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2025-04-01/2026-03-31pass
statement vs summary · total assetsconsolidated 2025-03-31pass
statement vs summary · total assetsconsolidated 2026-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass
statement vs summary · total assetsnon_consolidated 2026-03-31pass