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
Net assets (5-year summary)Prior3YearInstant9882000000JPY
Net assets (5-year summary)Prior2YearInstant9704000000JPY
Net assets (5-year summary)Prior1YearInstant10274000000JPY
Net assets (5-year summary)CurrentYearInstant9169000000JPY
Total assets (5-year summary)Prior4YearInstant15751000000JPY
Total assets (5-year summary)Prior3YearInstant14762000000JPY
Total assets (5-year summary)Prior2YearInstant13855000000JPY
Total assets (5-year summary)Prior1YearInstant16389000000JPY
Total assets (5-year summary)CurrentYearInstant15209000000JPY
Net assets per share (5-year summary)Prior4YearInstant605.98
Net assets per share (5-year summary)Prior3YearInstant533.23
Net assets per share (5-year summary)Prior2YearInstant523.06
Net assets per share (5-year summary)Prior1YearInstant552.28
Net assets per share (5-year summary)CurrentYearInstant485.88
Basic earnings loss per share (5-year summary)Prior4YearDuration45.07
Basic earnings loss per share (5-year summary)Prior3YearDuration-71.68
Basic earnings loss per share (5-year summary)Prior2YearDuration7.73
Basic earnings loss per share (5-year summary)Prior1YearDuration51.36
Basic earnings loss per share (5-year summary)CurrentYearDuration55.75
Diluted earnings per share (5-year summary)Prior4YearDuration45.07
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)CurrentYearDuration50.05
Equity to asset ratio (5-year summary)Prior4YearInstant0.730
Equity to asset ratio (5-year summary)Prior3YearInstant0.669
Equity to asset ratio (5-year summary)Prior2YearInstant0.700
Equity to asset ratio (5-year summary)Prior1YearInstant0.625
Equity to asset ratio (5-year summary)CurrentYearInstant0.593
Rate of return on equity (5-year summary)Prior4YearDuration0.076
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration0.015
Rate of return on equity (5-year summary)Prior1YearDuration0.096
Rate of return on equity (5-year summary)CurrentYearDuration0.108
Price earnings ratio (5-year summary)Prior4YearDuration32.5
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration89.0
Price earnings ratio (5-year summary)Prior1YearDuration13.0
Price earnings ratio (5-year summary)CurrentYearDuration21.8
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration451000000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-302000000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration656000000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration808000000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration1624000000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration440000000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration332000000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration420000000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-992000000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration382000000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration-1343000000JPY

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