Annual report

Period2024-06-01 → 2025-05-31
Filed2025-08-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥14.0bn2024-06-01 → 2025-05-31Cons.Net sales
Revenue¥12.3bn2023-06-01 → 2024-05-31Cons.Net sales
Revenue¥7.0bn2022-06-01 → 2023-05-31vCons.Net sales (5-year summary)
Revenue¥1.4bn2021-06-01 → 2022-05-31vCons.Net sales (5-year summary)
Revenue¥1.7bn2020-06-01 → 2021-05-31vCons.Net sales (5-year summary)
Operating income¥1.1bn2024-06-01 → 2025-05-31Cons.Operating income
Operating income¥1.9bn2023-06-01 → 2024-05-31Cons.Operating income
Ordinary income¥1.1bn2024-06-01 → 2025-05-31Cons.Ordinary income
Ordinary income¥1.9bn2023-06-01 → 2024-05-31Cons.Ordinary income
Ordinary income¥214m2022-06-01 → 2023-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥813m2021-06-01 → 2022-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥233m2020-06-01 → 2021-05-31vCons.Ordinary income loss (5-year summary)
Profit before tax−¥380m2024-06-01 → 2025-05-31Cons.Income before income taxes
Profit before tax¥1.9bn2023-06-01 → 2024-05-31Cons.Income before income taxes
Net income (owners)¥246m2024-06-01 → 2025-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.5bn2023-06-01 → 2024-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.6bn2022-06-01 → 2023-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥937m2021-06-01 → 2022-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥245m2020-06-01 → 2021-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥614m2024-06-01 → 2025-05-31Cons.Profit loss
Net income¥1.5bn2023-06-01 → 2024-05-31Cons.Profit loss
Total assets¥13.2bnat 2025-05-31Cons.Assets
Total assets¥14.4bnat 2024-05-31Cons.Assets
Total assets¥13.5bnat 2023-05-31vCons.Total assets (5-year summary)
Total assets¥1.4bnat 2022-05-31vCons.Total assets (5-year summary)
Total assets¥1.4bnat 2021-05-31vCons.Total assets (5-year summary)
Total liabilities¥7.0bnat 2025-05-31Cons.Liabilities
Total liabilities¥7.6bnat 2024-05-31Cons.Liabilities
Net assets / equity¥6.3bnat 2025-05-31Cons.Net assets
Net assets / equity¥6.8bnat 2024-05-31Cons.Net assets
Net assets / equity¥5.1bnat 2023-05-31vCons.Net assets
Net assets / equity¥1.0bnat 2022-05-31vCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2021-05-31vCons.Net assets (5-year summary)
Cash and deposits¥6.2bnat 2025-05-31Cons.Cash and deposits
Cash and deposits¥6.3bnat 2024-05-31Cons.Cash and deposits
Cash & equivalents¥6.2bnat 2025-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.3bnat 2024-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.4bnat 2023-05-31vCons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2022-05-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥904mat 2021-05-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥922m2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥569m2023-06-01 → 2024-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥2.5bn2022-06-01 → 2023-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥481m2021-06-01 → 2022-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥299m2020-06-01 → 2021-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.3bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥704m2023-06-01 → 2024-05-31Cons.Net cash provided by used in investment activities
Investing cash flow¥957m2022-06-01 → 2023-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥42m2021-06-01 → 2022-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥186m2020-06-01 → 2021-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥280m2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥32m2023-06-01 → 2024-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.8bn2022-06-01 → 2023-05-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥585m2021-06-01 → 2022-05-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥287m2020-06-01 → 2021-05-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥40.92024-06-01 → 2025-05-31Cons.Basic earnings loss per share (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 → 2023-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-167.932021-06-01 → 2022-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-46.832020-06-01 → 2021-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥39.662024-06-01 → 2025-05-31Cons.Diluted earnings 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 → 2023-05-31vCons.Diluted earnings per share (5-year summary)
Net assets per share¥853.16at 2025-05-31Cons.Net assets 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 2023-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥73.54at 2022-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥155.66at 2021-05-31vCons.Net assets per share (5-year summary)
Equity ratio38.8%at 2025-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio34.9%at 2024-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio23.8%at 2023-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio31.2%at 2022-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio57.4%at 2021-05-31vCons.Equity to asset ratio (5-year summary)
ROE4.9%2024-06-01 → 2025-05-31Cons.Rate of return on equity (5-year summary)
ROE35.6%2023-06-01 → 2024-05-31Cons.Rate of return on equity (5-year summary)
ROE141.6%2022-06-01 → 2023-05-31vCons.Rate of return on equity (5-year summary)
ROE-150.3%2021-06-01 → 2022-05-31vCons.Rate of return on equity (5-year summary)
ROE-27.2%2020-06-01 → 2021-05-31vCons.Rate of return on equity (5-year summary)
Employees221at 2025-05-31Cons.Number of employees
Employees171at 2024-05-31Cons.Number of employees
Employees182at 2023-05-31vCons.Number of employees
Employees62at 2022-05-31vCons.Number of employees
Employees118at 2021-05-31vCons.Number of employees
Revenue¥1.7bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥1.6bn2023-06-01 → 2024-05-31StandaloneNet sales
Revenue¥950m2022-06-01 → 2023-05-31vStandaloneNet sales (5-year summary)
Revenue¥742m2021-06-01 → 2022-05-31vStandaloneNet sales (5-year summary)
Revenue¥1.4bn2020-06-01 → 2021-05-31vStandaloneNet sales (5-year summary)
Operating income¥232m2024-06-01 → 2025-05-31StandaloneOperating income
Operating income¥196m2023-06-01 → 2024-05-31StandaloneOperating income
Ordinary income¥197m2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥360m2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income−¥1.3bn2022-06-01 → 2023-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥729m2021-06-01 → 2022-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥197m2020-06-01 → 2021-05-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax¥197m2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Profit before tax¥260m2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Net income¥176m2024-06-01 → 2025-05-31StandaloneProfit loss
Net income¥298m2023-06-01 → 2024-05-31StandaloneProfit loss
Net income−¥1.3bn2022-06-01 → 2023-05-31vStandaloneNet income loss (5-year summary)
Net income−¥942m2021-06-01 → 2022-05-31vStandaloneNet income loss (5-year summary)
Net income−¥210m2020-06-01 → 2021-05-31vStandaloneNet income loss (5-year summary)
Total assets¥6.8bnat 2025-05-31StandaloneAssets
Total assets¥7.2bnat 2024-05-31StandaloneAssets
Total assets¥6.9bnat 2023-05-31vStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2022-05-31vStandaloneTotal assets (5-year summary)
Total assets¥1.3bnat 2021-05-31vStandaloneTotal assets (5-year summary)
Total liabilities¥4.7bnat 2025-05-31StandaloneLiabilities
Total liabilities¥5.2bnat 2024-05-31StandaloneLiabilities
Net assets / equity¥2.1bnat 2025-05-31StandaloneNet assets
Net assets / equity¥2.0bnat 2024-05-31StandaloneNet assets
Net assets / equity¥1.7bnat 2023-05-31vStandaloneNet assets
Net assets / equity¥1.0bnat 2022-05-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2021-05-31vStandaloneNet assets (5-year summary)
Cash and deposits¥953mat 2025-05-31StandaloneCash and deposits
Cash and deposits¥1.2bnat 2024-05-31StandaloneCash and deposits
EPS (basic)¥26.52024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥452023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-213.372022-06-01 → 2023-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-168.872021-06-01 → 2022-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-40.092020-06-01 → 2021-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥25.772024-06-01 → 2025-05-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥45.292023-06-01 → 2024-05-31StandaloneDiluted earnings per share (5-year summary)
Dividend per share¥102024-06-01 → 2025-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥152023-06-01 → 2024-05-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥154.73at 2025-05-31StandaloneNet assets 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 2023-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥75.95at 2022-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥160.16at 2021-05-31vStandaloneNet assets per share (5-year summary)
Equity ratio15.0%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio13.1%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio7.2%at 2023-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio36.2%at 2022-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio65.9%at 2021-05-31vStandaloneEquity to asset ratio (5-year summary)
ROE17.8%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE41.2%2023-06-01 → 2024-05-31StandaloneRate of return on equity (5-year summary)
ROE-280.3%2022-06-01 → 2023-05-31vStandaloneRate of return on equity (5-year summary)
ROE-146.7%2021-06-01 → 2022-05-31vStandaloneRate of return on equity (5-year summary)
ROE-22.2%2020-06-01 → 2021-05-31vStandaloneRate of return on equity (5-year summary)
Shares issued6,693,500at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,693,500at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,614,600at 2023-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,928,000at 2022-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued5,277,900at 2021-05-31vStandaloneTotal number of issued shares (5-year summary)
Employees42at 2025-05-31StandaloneNumber of employees
Employees46at 2024-05-31StandaloneNumber of employees
Employees48at 2023-05-31vStandaloneNumber of employees
Employees61at 2022-05-31vStandaloneNumber of employees
Employees105at 2021-05-31vStandaloneNumber 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 · 45
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-06-01 → 2025-05-31¥21m
Reconciling Itemsreconcilingdepreciation2024-06-01 → 2025-05-31¥8m
Reconciling Itemsreconcilingsegment assetsat 2025-05-31¥8.8bn
Game Businessreportable segmentcapex2024-06-01 → 2025-05-31¥1.2bn
Game Businessreportable segmentdepreciation2024-06-01 → 2025-05-31¥326m
Game Businessreportable segmentemployeesat 2025-05-31148 pure
Game Businessreportable segmentrevenue2024-06-01 → 2025-05-31¥12.8bn
Game Businessreportable segmentrevenue external2024-06-01 → 2025-05-31¥12.8bn
Game Businessreportable segmentsegment assetsat 2025-05-31¥4.1bn
Game Businessreportable segmentsegment profit2024-06-01 → 2025-05-31¥1.1bn
Live Distribution Related Businessreportable segmentcapex2024-06-01 → 2025-05-31¥228m
Live Distribution Related Businessreportable segmentdepreciation2024-06-01 → 2025-05-31¥7m
Live Distribution Related Businessreportable segmentemployeesat 2025-05-3154 pure
Live Distribution Related Businessreportable segmentrevenue2024-06-01 → 2025-05-31¥1.1bn
Live Distribution Related Businessreportable segmentrevenue external2024-06-01 → 2025-05-31¥1.1bn
Live Distribution Related Businessreportable segmentsegment assetsat 2025-05-31¥365m
Live Distribution Related Businessreportable segmentsegment profit2024-06-01 → 2025-05-31¥18m
—segment totalcapex2024-06-01 → 2025-05-31¥1.5bn
—segment totaldepreciation2024-06-01 → 2025-05-31¥333m
—segment totalrevenue2024-06-01 → 2025-05-31¥14.0bn
—segment totalrevenue external2024-06-01 → 2025-05-31¥14.0bn
—segment totalsegment assetsat 2025-05-31¥4.5bn
—segment totalsegment profit2024-06-01 → 2025-05-31¥1.1bn
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 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
Game Businessreportable segmentemployeesat 2025-05-3137 pure

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

All source rows · 1,736
ItemContextValueUnit
Valuation and translation adjustmentsPrior1YearInstant113114000JPY
Valuation and translation adjustmentsCurrentYearInstant104743000JPY
Subscription rights to sharesPrior1YearInstant1083939000JPY
Subscription rights to sharesCurrentYearInstant1080574000JPY
Non controlling interestsPrior1YearInstant696093000JPY
Non controlling interestsCurrentYearInstant45200000JPY
Net assetsPrior1YearInstant6786213000JPY
Net assetsCurrentYearInstant6266838000JPY
Liabilities and net assetsPrior1YearInstant14357237000JPY
Liabilities and net assetsCurrentYearInstant13248570000JPY
Net salesPrior1YearDuration12274200000JPY
Net salesCurrentYearDuration13969156000JPY
Cost of salesPrior1YearDuration6828815000JPY
Cost of salesCurrentYearDuration8738597000JPY
Gross profitPrior1YearDuration5445385000JPY
Gross profitCurrentYearDuration5230558000JPY
Selling general and administrative expensesPrior1YearDuration3574920000JPY
Selling general and administrative expensesCurrentYearDuration4096873000JPY
Operating incomePrior1YearDuration1870464000JPY
Operating incomeCurrentYearDuration1133685000JPY
Interest income noiPrior1YearDuration23861000JPY
Interest income noiCurrentYearDuration39271000JPY
Gain on investments in silent partnership noiPrior1YearDuration-JPY
Gain on investments in silent partnership noiCurrentYearDuration98144000JPY
Insurance premiums refunded cancellation noiPrior1YearDuration-JPY
Insurance premiums refunded cancellation noiCurrentYearDuration81209000JPY
Reversal of allowance for doubtful accounts noiPrior1YearDuration226657000JPY
Reversal of allowance for doubtful accounts noiCurrentYearDuration-JPY
Equity in earnings of affiliates noiPrior1YearDuration2547000JPY
Equity in earnings of affiliates noiCurrentYearDuration-JPY
Other noiPrior1YearDuration85702000JPY
Other noiCurrentYearDuration34058000JPY
Non operating incomePrior1YearDuration338768000JPY
Non operating incomeCurrentYearDuration252684000JPY
Interest expenses noePrior1YearDuration55902000JPY
Interest expenses noeCurrentYearDuration53752000JPY
Foreign exchange losses noePrior1YearDuration41112000JPY
Foreign exchange losses noeCurrentYearDuration69085000JPY
Depreciation noePrior1YearDuration74335000JPY
Depreciation noeCurrentYearDuration-JPY
Provision of allowance for doubtful accounts noePrior1YearDuration-JPY
Provision of allowance for doubtful accounts noeCurrentYearDuration107424000JPY
Loss on investments in silent partnership noePrior1YearDuration58208000JPY
Loss on investments in silent partnership noeCurrentYearDuration-JPY
Other noePrior1YearDuration36420000JPY
Other noeCurrentYearDuration24498000JPY
Non operating expensesPrior1YearDuration265980000JPY
Non operating expensesCurrentYearDuration254761000JPY
Ordinary incomePrior1YearDuration1943253000JPY
Ordinary incomeCurrentYearDuration1131607000JPY

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 2024-05-31pass rounding
balance sheet identityconsolidated 2025-05-31pass
balance sheet identitynon_consolidated 2024-05-31pass
balance sheet identitynon_consolidated 2025-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsconsolidated 2025-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2025-05-31pass
statement vs summary · net income attributable to parentconsolidated 2023-06-01/2024-05-31pass
statement vs summary · net income attributable to parentconsolidated 2024-06-01/2025-05-31pass
statement vs summary · operating cash flowconsolidated 2023-06-01/2024-05-31pass
statement vs summary · operating cash flowconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenueconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenueconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenuenon_consolidated 2023-06-01/2024-05-31pass
statement vs summary · revenuenon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · total assetsconsolidated 2024-05-31pass
statement vs summary · total assetsconsolidated 2025-05-31pass
statement vs summary · total assetsnon_consolidated 2024-05-31pass
statement vs summary · total assetsnon_consolidated 2025-05-31pass