Annual report

Period2023-06-01 → 2024-05-31
Filed2024-08-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥12.3bn2023-06-01 → 2024-05-31Cons.Net sales
Revenue¥7.0bn2022-06-01 → 2023-05-31Cons.Net sales
Revenue¥1.4bn2021-06-01 → 2022-05-31dCons.Net sales (5-year summary)
Revenue¥1.7bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
Revenue¥1.7bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Operating income¥1.9bn2023-06-01 → 2024-05-31Cons.Operating income
Operating income¥244m2022-06-01 → 2023-05-31Cons.Operating income
Ordinary income¥1.9bn2023-06-01 → 2024-05-31Cons.Ordinary income
Ordinary income¥214m2022-06-01 → 2023-05-31Cons.Ordinary income
Ordinary income−¥813m2021-06-01 → 2022-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥233m2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥275m2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.9bn2023-06-01 → 2024-05-31Cons.Income before income taxes
Profit before tax¥2.9bn2022-06-01 → 2023-05-31Cons.Income before income taxes
Net income (owners)¥1.5bn2023-06-01 → 2024-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.6bn2022-06-01 → 2023-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥937m2021-06-01 → 2022-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥245m2020-06-01 → 2021-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥317m2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.5bn2023-06-01 → 2024-05-31Cons.Profit loss
Net income¥2.6bn2022-06-01 → 2023-05-31Cons.Profit loss
Total assets¥14.4bnat 2024-05-31Cons.Assets
Total assets¥13.5bnat 2023-05-31Cons.Assets
Total assets¥1.4bnat 2022-05-31dCons.Total assets (5-year summary)
Total assets¥1.4bnat 2021-05-31dCons.Total assets (5-year summary)
Total assets¥1.5bnat 2020-05-31dCons.Total assets (5-year summary)
Total liabilities¥7.6bnat 2024-05-31Cons.Liabilities
Total liabilities¥8.4bnat 2023-05-31Cons.Liabilities
Net assets / equity¥6.8bnat 2024-05-31Cons.Net assets
Net assets / equity¥5.1bnat 2023-05-31Cons.Net assets
Net assets / equity¥1.0bnat 2022-05-31dCons.Net assets
Net assets / equity¥1.1bnat 2021-05-31dCons.Net assets (5-year summary)
Net assets / equity¥1.2bnat 2020-05-31dCons.Net assets (5-year summary)
Cash and deposits¥6.3bnat 2024-05-31Cons.Cash and deposits
Cash and deposits¥6.3bnat 2023-05-31Cons.Cash and deposits
Cash & equivalents¥6.3bnat 2024-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.4bnat 2023-05-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2022-05-31dCons.Cash and cash equivalents
Cash & equivalents¥904mat 2021-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2020-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥569m2023-06-01 → 2024-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥2.5bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥481m2021-06-01 → 2022-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥299m2020-06-01 → 2021-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥12m2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥704m2023-06-01 → 2024-05-31Cons.Net cash provided by used in investment activities
Investing cash flow¥957m2022-06-01 → 2023-05-31Cons.Net cash provided by used in investment activities
Investing cash flow¥42m2021-06-01 → 2022-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥186m2020-06-01 → 2021-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥137m2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥32m2023-06-01 → 2024-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.8bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥585m2021-06-01 → 2022-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥287m2020-06-01 → 2021-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥2m2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥246.12023-06-01 → 2024-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥462.572022-06-01 → 2023-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-167.932021-06-01 → 2022-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-46.832020-06-01 → 2021-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-60.632019-06-01 → 2020-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥224.382023-06-01 → 2024-05-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥418.052022-06-01 → 2023-05-31Cons.Diluted earnings per share (5-year summary)
Net assets per share¥830.87at 2024-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥542.61at 2023-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥73.54at 2022-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥155.66at 2021-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥188.79at 2020-05-31dCons.Net assets per share (5-year summary)
Equity ratio34.9%at 2024-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio23.8%at 2023-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.2%at 2022-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio57.4%at 2021-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio68.0%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
ROE35.6%2023-06-01 → 2024-05-31Cons.Rate of return on equity (5-year summary)
ROE141.6%2022-06-01 → 2023-05-31Cons.Rate of return on equity (5-year summary)
ROE-150.3%2021-06-01 → 2022-05-31dCons.Rate of return on equity (5-year summary)
ROE-27.2%2020-06-01 → 2021-05-31dCons.Rate of return on equity (5-year summary)
ROE-32.1%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
Employees171at 2024-05-31Cons.Number of employees
Employees182at 2023-05-31Cons.Number of employees
Employees62at 2022-05-31dCons.Number of employees
Employees118at 2021-05-31dCons.Number of employees
Employees92at 2020-05-31dCons.Number of employees
Revenue¥1.6bn2023-06-01 → 2024-05-31StandaloneNet sales
Revenue¥950m2022-06-01 → 2023-05-31StandaloneNet sales
Revenue¥742m2021-06-01 → 2022-05-31dStandaloneNet sales (5-year summary)
Revenue¥1.4bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Revenue¥1.7bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Operating income¥196m2023-06-01 → 2024-05-31StandaloneOperating income
Operating income−¥1.3bn2022-06-01 → 2023-05-31StandaloneOperating income
Ordinary income¥360m2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income−¥1.3bn2022-06-01 → 2023-05-31StandaloneOrdinary income
Ordinary income−¥729m2021-06-01 → 2022-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥197m2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥215m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥260m2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Profit before tax−¥1.3bn2022-06-01 → 2023-05-31StandaloneIncome before income taxes
Net income¥298m2023-06-01 → 2024-05-31StandaloneProfit loss
Net income−¥1.3bn2022-06-01 → 2023-05-31StandaloneProfit loss
Net income−¥942m2021-06-01 → 2022-05-31dStandaloneNet income loss (5-year summary)
Net income−¥210m2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Net income−¥257m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Total assets¥7.2bnat 2024-05-31StandaloneAssets
Total assets¥6.9bnat 2023-05-31StandaloneAssets
Total assets¥1.2bnat 2022-05-31dStandaloneTotal assets (5-year summary)
Total assets¥1.3bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.2bnat 2024-05-31StandaloneLiabilities
Total liabilities¥5.2bnat 2023-05-31StandaloneLiabilities
Net assets / equity¥2.0bnat 2024-05-31StandaloneNet assets
Net assets / equity¥1.7bnat 2023-05-31StandaloneNet assets
Net assets / equity¥1.0bnat 2022-05-31dStandaloneNet assets
Net assets / equity¥1.1bnat 2021-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.2bnat 2020-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.2bnat 2024-05-31StandaloneCash and deposits
Cash and deposits¥1.2bnat 2023-05-31StandaloneCash and deposits
EPS (basic)¥452023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-213.372022-06-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-168.872021-06-01 → 2022-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-40.092020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-49.132019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥45.292023-06-01 → 2024-05-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥152023-06-01 → 2024-05-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥142.68at 2024-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥75.97at 2023-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥75.95at 2022-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥160.16at 2021-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥200.29at 2020-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio13.1%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio7.2%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio36.2%at 2022-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio65.9%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio70.3%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE41.2%2023-06-01 → 2024-05-31StandaloneRate of return on equity (5-year summary)
ROE-280.3%2022-06-01 → 2023-05-31StandaloneRate of return on equity (5-year summary)
ROE-146.7%2021-06-01 → 2022-05-31dStandaloneRate of return on equity (5-year summary)
ROE-22.2%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
ROE-21.9%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued6,693,500at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,614,600at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,928,000at 2022-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,277,900at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,277,900at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees46at 2024-05-31StandaloneNumber of employees
Employees48at 2023-05-31StandaloneNumber of employees
Employees61at 2022-05-31dStandaloneNumber of employees
Employees105at 2021-05-31dStandaloneNumber of employees
Employees92at 2020-05-31dStandaloneNumber 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 · 43
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-06-01 → 2024-05-31¥453m
Reconciling Itemsreconcilingdepreciation2023-06-01 → 2024-05-31¥77m
Reconciling Itemsreconcilingsegment assetsat 2024-05-31¥9.7bn
Game Businessreportable segmentcapex2023-06-01 → 2024-05-31¥3.3bn
Game Businessreportable segmentdepreciation2023-06-01 → 2024-05-31¥101m
Game Businessreportable segmentemployeesat 2024-05-31150 pure
Game Businessreportable segmentrevenue2023-06-01 → 2024-05-31¥12.0bn
Game Businessreportable segmentrevenue external2023-06-01 → 2024-05-31¥12.0bn
Game Businessreportable segmentsegment assetsat 2024-05-31¥4.5bn
Game Businessreportable segmentsegment profit2023-06-01 → 2024-05-31¥1.9bn
Live Distribution Related Businessreportable segmentcapex2023-06-01 → 2024-05-31¥5m
Live Distribution Related Businessreportable segmentdepreciation2023-06-01 → 2024-05-31¥802,000
Live Distribution Related Businessreportable segmentrevenue2023-06-01 → 2024-05-31¥248m
Live Distribution Related Businessreportable segmentrevenue external2023-06-01 → 2024-05-31¥248m
Live Distribution Related Businessreportable segmentsegment assetsat 2024-05-31¥68m
Live Distribution Related Businessreportable segmentsegment profit2023-06-01 → 2024-05-31−¥68m
—segment totalcapex2023-06-01 → 2024-05-31¥3.3bn
—segment totaldepreciation2023-06-01 → 2024-05-31¥102m
—segment totalrevenue2023-06-01 → 2024-05-31¥12.3bn
—segment totalrevenue external2023-06-01 → 2024-05-31¥12.3bn
—segment totalsegment assetsat 2024-05-31¥4.6bn
—segment totalsegment profit2023-06-01 → 2024-05-31¥1.9bn
Reconciling Itemsreconcilingcapex2022-06-01 → 2023-05-31¥930,000
Reconciling Itemsreconcilingdepreciation2022-06-01 → 2023-05-31¥41m
Reconciling Itemsreconcilingsegment assetsat 2023-05-31¥10.5bn
Game Businessreportable segmentcapex2022-06-01 → 2023-05-31¥223m
Game Businessreportable segmentdepreciation2022-06-01 → 2023-05-31¥15m
Game Businessreportable segmentrevenue2022-06-01 → 2023-05-31¥6.6bn
Game Businessreportable segmentrevenue external2022-06-01 → 2023-05-31¥6.6bn
Game Businessreportable segmentsegment assetsat 2023-05-31¥2.9bn
Game Businessreportable segmentsegment profit2022-06-01 → 2023-05-31¥309m
Live Distribution Related Businessreportable segmentdepreciation2022-06-01 → 2023-05-31¥470,000
Live Distribution Related Businessreportable segmentrevenue2022-06-01 → 2023-05-31¥364m
Live Distribution Related Businessreportable segmentrevenue external2022-06-01 → 2023-05-31¥364m
Live Distribution Related Businessreportable segmentsegment assetsat 2023-05-31¥77m
Live Distribution Related Businessreportable segmentsegment profit2022-06-01 → 2023-05-31−¥65m
—segment totalcapex2022-06-01 → 2023-05-31¥223m
—segment totaldepreciation2022-06-01 → 2023-05-31¥16m
—segment totalrevenue2022-06-01 → 2023-05-31¥7.0bn
—segment totalrevenue external2022-06-01 → 2023-05-31¥7.0bn
—segment totalsegment assetsat 2023-05-31¥3.0bn
—segment totalsegment profit2022-06-01 → 2023-05-31¥244m
Game Businessreportable segmentemployeesat 2024-05-3137 pure

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

All source rows · 1,689
ItemContextValueUnit
Gross profitPrior1YearDuration3484383000JPY
Gross profitCurrentYearDuration5445385000JPY
Costs of recovery sgaPrior1YearDuration538880000JPY
Costs of recovery sgaCurrentYearDuration1282484000JPY
Advertising and promotion expenses sgaPrior1YearDuration202362000JPY
Advertising and promotion expenses sgaCurrentYearDuration436625000JPY
Subcontract expenses sgaPrior1YearDuration129014000JPY
Subcontract expenses sgaCurrentYearDuration184001000JPY
Directors compensations sgaPrior1YearDuration200950000JPY
Directors compensations sgaCurrentYearDuration537020000JPY
Share based compensation expenses sgaPrior1YearDuration1394640000JPY
Share based compensation expenses sgaCurrentYearDuration-JPY
Salaries and allowances sgaPrior1YearDuration88604000JPY
Salaries and allowances sgaCurrentYearDuration109530000JPY
Research and development expenses sgaPrior1YearDuration122907000JPY
Research and development expenses sgaCurrentYearDuration209805000JPY
Rents sgaPrior1YearDuration94386000JPY
Rents sgaCurrentYearDuration78173000JPY
Insurance expenses sgaPrior1YearDuration110213000JPY
Insurance expenses sgaCurrentYearDuration196462000JPY
Commission fee sgaPrior1YearDuration52495000JPY
Commission fee sgaCurrentYearDuration56606000JPY
Compensations sgaPrior1YearDuration109826000JPY
Compensations sgaCurrentYearDuration130520000JPY
Other sgaPrior1YearDuration196373000JPY
Other sgaCurrentYearDuration353689000JPY
Selling general and administrative expensesPrior1YearDuration3240655000JPY
Selling general and administrative expensesCurrentYearDuration3574920000JPY
Operating incomePrior1YearDuration243728000JPY
Operating incomeCurrentYearDuration1870464000JPY
Interest income noiPrior1YearDuration24617000JPY
Interest income noiCurrentYearDuration23861000JPY
Reversal of allowance for doubtful accounts noiPrior1YearDuration-JPY
Reversal of allowance for doubtful accounts noiCurrentYearDuration226657000JPY
Equity in earnings of affiliates noiPrior1YearDuration2982000JPY
Equity in earnings of affiliates noiCurrentYearDuration2547000JPY
Foreign exchange gains noiPrior1YearDuration11246000JPY
Foreign exchange gains noiCurrentYearDuration-JPY
Settlement received noiPrior1YearDuration28000000JPY
Settlement received noiCurrentYearDuration-JPY
Business advisory fee noiPrior1YearDuration50000000JPY
Business advisory fee noiCurrentYearDuration-JPY
Other noiPrior1YearDuration30311000JPY
Other noiCurrentYearDuration85702000JPY
Non operating incomePrior1YearDuration147158000JPY
Non operating incomeCurrentYearDuration338768000JPY
Interest expenses noePrior1YearDuration41697000JPY
Interest expenses noeCurrentYearDuration55902000JPY
Foreign exchange losses noePrior1YearDuration-JPY
Foreign exchange losses noeCurrentYearDuration41112000JPY

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 2023-05-31pass
balance sheet identityconsolidated 2024-05-31pass rounding
balance sheet identitynon_consolidated 2023-05-31pass rounding
balance sheet identitynon_consolidated 2024-05-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-05-31pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net income attributable to parentconsolidated 2022-06-01/2023-05-31pass
statement vs summary · net income attributable to parentconsolidated 2023-06-01/2024-05-31pass
statement vs summary · operating cash flowconsolidated 2022-06-01/2023-05-31pass
statement vs summary · operating cash flowconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenueconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenueconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenuenon_consolidated 2022-06-01/2023-05-31pass
statement vs summary · revenuenon_consolidated 2023-06-01/2024-05-31pass
statement vs summary · total assetsconsolidated 2023-05-31pass
statement vs summary · total assetsconsolidated 2024-05-31pass
statement vs summary · total assetsnon_consolidated 2023-05-31pass
statement vs summary · total assetsnon_consolidated 2024-05-31pass