Annual report

Period2024-08-01 → 2025-07-31
Filed2025-10-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥23.9bn2024-08-01 → 2025-07-31Cons.Net sales
Revenue¥23.9bn2023-08-01 → 2024-07-31Cons.Net sales
Revenue¥27.6bn2022-08-01 → 2023-07-31vCons.Net sales (5-year summary)
Revenue¥31.8bn2021-08-01 → 2022-07-31vCons.Net sales (5-year summary)
Revenue¥31.3bn2020-08-01 → 2021-07-31vCons.Net sales (5-year summary)
Operating income¥845m2024-08-01 → 2025-07-31Cons.Operating income
Operating income¥562m2023-08-01 → 2024-07-31Cons.Operating income
Ordinary income¥1.6bn2024-08-01 → 2025-07-31Cons.Ordinary income
Ordinary income¥609m2023-08-01 → 2024-07-31Cons.Ordinary income
Ordinary income¥711m2022-08-01 → 2023-07-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥219m2021-08-01 → 2022-07-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥895m2020-08-01 → 2021-07-31vCons.Ordinary income loss (5-year summary)
Profit before tax¥1.9bn2024-08-01 → 2025-07-31Cons.Income before income taxes
Profit before tax¥1.2bn2023-08-01 → 2024-07-31Cons.Income before income taxes
Net income (owners)¥1.0bn2024-08-01 → 2025-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥953m2023-08-01 → 2024-07-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥143m2022-08-01 → 2023-07-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.3bn2021-08-01 → 2022-07-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥877m2020-08-01 → 2021-07-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.1bn2024-08-01 → 2025-07-31Cons.Profit loss
Net income¥953m2023-08-01 → 2024-07-31Cons.Profit loss
Total assets¥15.2bnat 2025-07-31Cons.Assets
Total assets¥16.4bnat 2024-07-31Cons.Assets
Total assets¥13.9bnat 2023-07-31vCons.Total assets (5-year summary)
Total assets¥14.8bnat 2022-07-31vCons.Total assets (5-year summary)
Total assets¥15.8bnat 2021-07-31vCons.Total assets (5-year summary)
Total liabilities¥6.0bnat 2025-07-31Cons.Liabilities
Total liabilities¥6.1bnat 2024-07-31Cons.Liabilities
Net assets / equity¥9.2bnat 2025-07-31Cons.Net assets
Net assets / equity¥10.3bnat 2024-07-31Cons.Net assets
Net assets / equity¥9.7bnat 2023-07-31vCons.Net assets
Net assets / equity¥9.9bnat 2022-07-31vCons.Net assets (5-year summary)
Net assets / equity¥11.6bnat 2021-07-31vCons.Net assets (5-year summary)
Cash and deposits¥6.3bnat 2025-07-31Cons.Cash and deposits
Cash and deposits¥8.1bnat 2024-07-31Cons.Cash and deposits
Cash & equivalents¥6.3bnat 2025-07-31Cons.Cash and cash equivalents
Cash & equivalents¥8.1bnat 2024-07-31Cons.Cash and cash equivalents
Cash & equivalents¥6.0bnat 2023-07-31vCons.Cash and cash equivalents
Cash & equivalents¥5.2bnat 2022-07-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥6.0bnat 2021-07-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.6bn2024-08-01 → 2025-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥808m2023-08-01 → 2024-07-31Cons.Net cash provided by used in operating activities
Operating cash flow¥656m2022-08-01 → 2023-07-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥302m2021-08-01 → 2022-07-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥451m2020-08-01 → 2021-07-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥382m2024-08-01 → 2025-07-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥992m2023-08-01 → 2024-07-31Cons.Net cash provided by used in investment activities
Investing cash flow¥420m2022-08-01 → 2023-07-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥332m2021-08-01 → 2022-07-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥440m2020-08-01 → 2021-07-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥3.7bn2024-08-01 → 2025-07-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2.2bn2023-08-01 → 2024-07-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥324m2022-08-01 → 2023-07-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥867m2021-08-01 → 2022-07-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.3bn2020-08-01 → 2021-07-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥55.752024-08-01 → 2025-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥51.362023-08-01 → 2024-07-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.732022-08-01 → 2023-07-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-71.682021-08-01 → 2022-07-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥45.072020-08-01 → 2021-07-31vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥50.052024-08-01 → 2025-07-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥45.072020-08-01 → 2021-07-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥485.88at 2025-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥552.28at 2024-07-31Cons.Net assets per share (5-year summary)
Net assets per share¥523.06at 2023-07-31vCons.Net assets per share (5-year summary)
Net assets per share¥533.23at 2022-07-31vCons.Net assets per share (5-year summary)
Net assets per share¥605.98at 2021-07-31vCons.Net assets per share (5-year summary)
Equity ratio59.3%at 2025-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio62.5%at 2024-07-31Cons.Equity to asset ratio (5-year summary)
Equity ratio70.0%at 2023-07-31vCons.Equity to asset ratio (5-year summary)
Equity ratio66.9%at 2022-07-31vCons.Equity to asset ratio (5-year summary)
Equity ratio73.0%at 2021-07-31vCons.Equity to asset ratio (5-year summary)
ROE10.8%2024-08-01 → 2025-07-31Cons.Rate of return on equity (5-year summary)
ROE9.6%2023-08-01 → 2024-07-31Cons.Rate of return on equity (5-year summary)
ROE1.5%2022-08-01 → 2023-07-31vCons.Rate of return on equity (5-year summary)
ROE7.6%2020-08-01 → 2021-07-31vCons.Rate of return on equity (5-year summary)
Employees783at 2025-07-31Cons.Number of employees
Employees813at 2024-07-31Cons.Number of employees
Employees872at 2023-07-31vCons.Number of employees
Employees1,005at 2022-07-31vCons.Number of employees
Employees1,100at 2021-07-31vCons.Number of employees
Revenue¥2.3bn2024-08-01 → 2025-07-31StandaloneOperating revenue1
Revenue¥2.8bn2023-08-01 → 2024-07-31StandaloneOperating revenue1
Revenue¥3.3bn2022-08-01 → 2023-07-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥2.8bn2021-08-01 → 2022-07-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥11.1bn2020-08-01 → 2021-07-31vStandaloneNet sales (5-year summary)
Operating income¥105m2024-08-01 → 2025-07-31StandaloneOperating income
Operating income¥717m2023-08-01 → 2024-07-31StandaloneOperating income
Ordinary income¥598m2024-08-01 → 2025-07-31StandaloneOrdinary income
Ordinary income¥544m2023-08-01 → 2024-07-31StandaloneOrdinary income
Ordinary income¥438m2022-08-01 → 2023-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥80m2021-08-01 → 2022-07-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥569m2020-08-01 → 2021-07-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥640m2024-08-01 → 2025-07-31StandaloneIncome before income taxes
Profit before tax¥597m2023-08-01 → 2024-07-31StandaloneIncome before income taxes
Net income¥610m2024-08-01 → 2025-07-31StandaloneProfit loss
Net income¥671m2023-08-01 → 2024-07-31StandaloneProfit loss
Net income¥165m2022-08-01 → 2023-07-31vStandaloneNet income loss (5-year summary)
Net income−¥576m2021-08-01 → 2022-07-31vStandaloneNet income loss (5-year summary)
Net income¥1.1bn2020-08-01 → 2021-07-31vStandaloneNet income loss (5-year summary)
Total assets¥10.9bnat 2025-07-31StandaloneAssets
Total assets¥13.4bnat 2024-07-31StandaloneAssets
Total assets¥10.6bnat 2023-07-31vStandaloneTotal assets (5-year summary)
Total assets¥10.8bnat 2022-07-31vStandaloneTotal assets (5-year summary)
Total assets¥13.6bnat 2021-07-31vStandaloneTotal assets (5-year summary)
Total liabilities¥6.4bnat 2025-07-31StandaloneLiabilities
Total liabilities¥7.3bnat 2024-07-31StandaloneLiabilities
Net assets / equity¥4.5bnat 2025-07-31StandaloneNet assets
Net assets / equity¥6.1bnat 2024-07-31StandaloneNet assets
Net assets / equity¥5.8bnat 2023-07-31vStandaloneNet assets
Net assets / equity¥6.0bnat 2022-07-31vStandaloneNet assets (5-year summary)
Net assets / equity¥8.3bnat 2021-07-31vStandaloneNet assets (5-year summary)
Cash and deposits¥4.8bnat 2025-07-31StandaloneCash and deposits
Cash and deposits¥7.0bnat 2024-07-31StandaloneCash and deposits
EPS (basic)¥32.842024-08-01 → 2025-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥36.22023-08-01 → 2024-07-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.92022-08-01 → 2023-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-30.882021-08-01 → 2022-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥55.112020-08-01 → 2021-07-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥29.482024-08-01 → 2025-07-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥55.12020-08-01 → 2021-07-31vStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥222024-08-01 → 2025-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥222023-08-01 → 2024-07-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥162022-08-01 → 2023-07-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥162021-08-01 → 2022-07-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥162020-08-01 → 2021-07-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥238.76at 2025-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥326.91at 2024-07-31StandaloneNet assets per share (5-year summary)
Net assets per share¥312.88at 2023-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥321.8at 2022-07-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥433.79at 2021-07-31vStandaloneNet assets per share (5-year summary)
Equity ratio40.7%at 2025-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio45.3%at 2024-07-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio54.9%at 2023-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio55.2%at 2022-07-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.5%at 2021-07-31vStandaloneEquity to asset ratio (5-year summary)
ROE11.6%2024-08-01 → 2025-07-31StandaloneRate of return on equity (5-year summary)
ROE11.3%2023-08-01 → 2024-07-31StandaloneRate of return on equity (5-year summary)
ROE2.8%2022-08-01 → 2023-07-31vStandaloneRate of return on equity (5-year summary)
ROE13.2%2020-08-01 → 2021-07-31vStandaloneRate of return on equity (5-year summary)
Shares issued18,811,135at 2025-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued19,789,200at 2024-07-31StandaloneTotal number of issued shares (5-year summary)
Shares issued19,789,200at 2023-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued19,789,200at 2022-07-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued19,789,200at 2021-07-31vStandaloneTotal number of issued shares (5-year summary)
Employees70at 2025-07-31StandaloneNumber of employees
Employees67at 2024-07-31StandaloneNumber of employees
Employees71at 2023-07-31vStandaloneNumber of employees
Employees85at 2022-07-31vStandaloneNumber of employees
Employees485at 2021-07-31vStandaloneNumber 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 · 39
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-08-01 → 2025-07-31¥80m
Reconciling Itemsreconcilingsegment profit2024-08-01 → 2025-07-31−¥1.0bn
D2Creportable segmentdepreciation2024-08-01 → 2025-07-31¥0
D2Creportable segmentemployeesat 2025-07-3130 pure
D2Creportable segmentrevenue2024-08-01 → 2025-07-31¥2.2bn
D2Creportable segmentrevenue external2024-08-01 → 2025-07-31¥2.2bn
D2Creportable segmentsegment profit2024-08-01 → 2025-07-31¥7m
Entertainmentreportable segmentdepreciation2024-08-01 → 2025-07-31¥0
Entertainmentreportable segmentemployeesat 2025-07-31296 pure
Entertainmentreportable segmentrevenue2024-08-01 → 2025-07-31¥4.2bn
Entertainmentreportable segmentrevenue external2024-08-01 → 2025-07-31¥4.2bn
Entertainmentreportable segmentsegment profit2024-08-01 → 2025-07-31¥518m
Media Solutionsreportable segmentdepreciation2024-08-01 → 2025-07-31¥114m
Media Solutionsreportable segmentemployeesat 2025-07-31387 pure
Media Solutionsreportable segmentrevenue2024-08-01 → 2025-07-31¥17.5bn
Media Solutionsreportable segmentrevenue external2024-08-01 → 2025-07-31¥17.5bn
Media Solutionsreportable segmentsegment profit2024-08-01 → 2025-07-31¥1.3bn
—segment totaldepreciation2024-08-01 → 2025-07-31¥115m
—segment totalrevenue2024-08-01 → 2025-07-31¥23.9bn
—segment totalrevenue external2024-08-01 → 2025-07-31¥23.9bn
—segment totalsegment profit2024-08-01 → 2025-07-31¥1.9bn
Reconciling Itemsreconcilingdepreciation2023-08-01 → 2024-07-31¥91m
Reconciling Itemsreconcilingsegment profit2023-08-01 → 2024-07-31−¥647m
D2Creportable segmentdepreciation2023-08-01 → 2024-07-31¥0
D2Creportable segmentrevenue2023-08-01 → 2024-07-31¥2.4bn
D2Creportable segmentrevenue external2023-08-01 → 2024-07-31¥2.4bn
D2Creportable segmentsegment profit2023-08-01 → 2024-07-31−¥152m
Entertainmentreportable segmentdepreciation2023-08-01 → 2024-07-31¥0
Entertainmentreportable segmentrevenue2023-08-01 → 2024-07-31¥4.4bn
Entertainmentreportable segmentrevenue external2023-08-01 → 2024-07-31¥4.4bn
Entertainmentreportable segmentsegment profit2023-08-01 → 2024-07-31−¥38m
Media Solutionsreportable segmentdepreciation2023-08-01 → 2024-07-31¥13m
Media Solutionsreportable segmentrevenue2023-08-01 → 2024-07-31¥17.2bn
Media Solutionsreportable segmentrevenue external2023-08-01 → 2024-07-31¥17.2bn
Media Solutionsreportable segmentsegment profit2023-08-01 → 2024-07-31¥1.4bn
—segment totaldepreciation2023-08-01 → 2024-07-31¥14m
—segment totalrevenue2023-08-01 → 2024-07-31¥23.9bn
—segment totalrevenue external2023-08-01 → 2024-07-31¥23.9bn
—segment totalsegment profit2023-08-01 → 2024-07-31¥1.2bn

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

All source rows · 1,479
ItemContextValueUnit
Foreign currency translation adjustmentCurrentYearInstant11000000JPY
Valuation and translation adjustmentsPrior1YearInstant608000000JPY
Valuation and translation adjustmentsCurrentYearInstant214000000JPY
Subscription rights to sharesPrior1YearInstant22000000JPY
Subscription rights to sharesCurrentYearInstant35000000JPY
Non controlling interestsPrior1YearInstant-JPY
Non controlling interestsCurrentYearInstant113000000JPY
Net assetsPrior1YearInstant10274000000JPY
Net assetsCurrentYearInstant9169000000JPY
Liabilities and net assetsPrior1YearInstant16389000000JPY
Liabilities and net assetsCurrentYearInstant15209000000JPY
Net salesPrior1YearDuration23917000000JPY
Net salesCurrentYearDuration23917000000JPY
Cost of salesPrior1YearDuration3546000000JPY
Cost of salesCurrentYearDuration3395000000JPY
Gross profitPrior1YearDuration20370000000JPY
Gross profitCurrentYearDuration20522000000JPY
Selling general and administrative expensesPrior1YearDuration19808000000JPY
Selling general and administrative expensesCurrentYearDuration19676000000JPY
Operating incomePrior1YearDuration562000000JPY
Operating incomeCurrentYearDuration845000000JPY
Interest and dividends income noiPrior1YearDuration0JPY
Interest and dividends income noiCurrentYearDuration2000000JPY
Foreign exchange gains noiPrior1YearDuration76000000JPY
Foreign exchange gains noiCurrentYearDuration54000000JPY
Commission fee noiPrior1YearDuration26000000JPY
Commission fee noiCurrentYearDuration19000000JPY
Gain on investments in partnership noiPrior1YearDuration-JPY
Gain on investments in partnership noiCurrentYearDuration55000000JPY
Gain on valuation of crypto assets noePrior1YearDuration-JPY
Gain on valuation of crypto assets noeCurrentYearDuration610000000JPY
Other noiPrior1YearDuration10000000JPY
Other noiCurrentYearDuration33000000JPY
Non operating incomePrior1YearDuration113000000JPY
Non operating incomeCurrentYearDuration775000000JPY
Interest expenses noePrior1YearDuration3000000JPY
Interest expenses noeCurrentYearDuration1000000JPY
Loss on transfer of receivables noePrior1YearDuration32000000JPY
Loss on transfer of receivables noeCurrentYearDuration20000000JPY
Loss on investments in partnership noePrior1YearDuration10000000JPY
Loss on investments in partnership noeCurrentYearDuration-JPY
Bond issuance cost noePrior1YearDuration7000000JPY
Bond issuance cost noeCurrentYearDuration-JPY
Commission fee noePrior1YearDuration-JPY
Commission fee noeCurrentYearDuration4000000JPY
Taxes and dues noePrior1YearDuration-JPY
Taxes and dues noeCurrentYearDuration6000000JPY
Other noePrior1YearDuration13000000JPY
Other noeCurrentYearDuration3000000JPY
Non operating expensesPrior1YearDuration66000000JPY

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 2024-07-31pass
balance sheet identityconsolidated 2025-07-31pass rounding
balance sheet identitynon_consolidated 2024-07-31pass
balance sheet identitynon_consolidated 2025-07-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-07-31pass
statement vs summary · net assetsconsolidated 2024-07-31pass
statement vs summary · net assetsconsolidated 2025-07-31pass
statement vs summary · net assetsnon_consolidated 2023-07-31pass
statement vs summary · net assetsnon_consolidated 2024-07-31pass
statement vs summary · net assetsnon_consolidated 2025-07-31pass
statement vs summary · net income attributable to parentconsolidated 2023-08-01/2024-07-31pass
statement vs summary · net income attributable to parentconsolidated 2024-08-01/2025-07-31pass
statement vs summary · operating cash flowconsolidated 2023-08-01/2024-07-31pass
statement vs summary · operating cash flowconsolidated 2024-08-01/2025-07-31pass
statement vs summary · revenueconsolidated 2023-08-01/2024-07-31pass
statement vs summary · revenueconsolidated 2024-08-01/2025-07-31pass
statement vs summary · revenuenon_consolidated 2023-08-01/2024-07-31pass
statement vs summary · revenuenon_consolidated 2024-08-01/2025-07-31pass
statement vs summary · total assetsconsolidated 2024-07-31pass
statement vs summary · total assetsconsolidated 2025-07-31pass
statement vs summary · total assetsnon_consolidated 2024-07-31pass
statement vs summary · total assetsnon_consolidated 2025-07-31pass