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
Total amount of remuneration etc remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember10890000JPY
Base remuneration remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember10890000JPY
Non monetary remuneration remuneration by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember-JPY
Number of directors and other officers remuneration etc by category of directors and other officersCurrentYearDuration_OutsideDirectorsAndOtherOfficersMember3
Cash and depositsPrior1YearInstant6341863000JPY
Cash and depositsCurrentYearInstant6199851000JPY
Accounts receivable tradePrior1YearInstant905112000JPY
Accounts receivable tradeCurrentYearInstant1073254000JPY
InventoriesPrior1YearInstant51415000JPY
InventoriesCurrentYearInstant93407000JPY
Accounts receivable otherPrior1YearInstant687772000JPY
Accounts receivable otherCurrentYearInstant569390000JPY
Other caPrior1YearInstant568639000JPY
Other caCurrentYearInstant543460000JPY
Current assetsPrior1YearInstant8554804000JPY
Current assetsCurrentYearInstant8479365000JPY
Buildings netPrior1YearInstant76732000JPY
Buildings netCurrentYearInstant76753000JPY
Machinery equipment and vehicles netPrior1YearInstant96898000JPY
Machinery equipment and vehicles netCurrentYearInstant123223000JPY
LandPrior1YearInstant2999000JPY
LandCurrentYearInstant2999000JPY
Property plant and equipmentPrior1YearInstant176630000JPY
Property plant and equipmentCurrentYearInstant202975000JPY
GoodwillPrior1YearInstant-JPY
GoodwillCurrentYearInstant160019000JPY
SoftwarePrior1YearInstant383454000JPY
SoftwareCurrentYearInstant296811000JPY
Software in progressPrior1YearInstant2360486000JPY
Software in progressCurrentYearInstant1903901000JPY
Other iaPrior1YearInstant1240000JPY
Other iaCurrentYearInstant1240000JPY
Intangible assetsPrior1YearInstant2745181000JPY
Intangible assetsCurrentYearInstant2361972000JPY
Investment securitiesPrior1YearInstant1035029000JPY
Investment securitiesCurrentYearInstant869216000JPY
Long term loans receivablePrior1YearInstant875841000JPY
Long term loans receivableCurrentYearInstant431575000JPY
Long term loans receivable from subsidiaries and affiliatesPrior1YearInstant332770000JPY
Long term loans receivable from subsidiaries and affiliatesCurrentYearInstant331770000JPY
Insurance fundsPrior1YearInstant737784000JPY
Insurance fundsCurrentYearInstant460073000JPY
Deferred tax assetsPrior1YearInstant41939000JPY
Deferred tax assetsCurrentYearInstant61938000JPY
Other ioaPrior1YearInstant506637000JPY
Other ioaCurrentYearInstant479346000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-649381000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-429664000JPY
Investments and other assetsPrior1YearInstant2880620000JPY
Investments and other assetsCurrentYearInstant2204256000JPY

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