Annual report

Period2025-06-01 → 2026-05-31
Filed2026-08-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥12.0bn2025-06-01 → 2026-05-31Cons.Net sales
Revenue¥14.0bn2024-06-01 → 2025-05-31Cons.Net sales
Revenue¥12.3bn2023-06-01 → 2024-05-31vCons.Net sales (5-year summary)
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)
Operating income−¥608m2025-06-01 → 2026-05-31Cons.Operating income
Operating income¥1.1bn2024-06-01 → 2025-05-31Cons.Operating income
Ordinary income−¥536m2025-06-01 → 2026-05-31Cons.Ordinary income
Ordinary income¥1.1bn2024-06-01 → 2025-05-31Cons.Ordinary income
Ordinary income¥1.9bn2023-06-01 → 2024-05-31vCons.Ordinary income loss (5-year summary)
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)
Profit before tax−¥3.2bn2025-06-01 → 2026-05-31Cons.Income before income taxes
Profit before tax−¥380m2024-06-01 → 2025-05-31Cons.Income before income taxes
Net income (owners)−¥2.8bn2025-06-01 → 2026-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥246m2024-06-01 → 2025-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.5bn2023-06-01 → 2024-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
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−¥2.8bn2025-06-01 → 2026-05-31Cons.Profit loss
Net income−¥614m2024-06-01 → 2025-05-31Cons.Profit loss
Total assets¥9.4bnat 2026-05-31Cons.Assets
Total assets¥13.2bnat 2025-05-31Cons.Assets
Total assets¥14.4bnat 2024-05-31vCons.Total assets (5-year summary)
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 liabilities¥5.8bnat 2026-05-31Cons.Liabilities
Total liabilities¥7.0bnat 2025-05-31Cons.Liabilities
Net assets / equity¥3.6bnat 2026-05-31Cons.Net assets
Net assets / equity¥6.3bnat 2025-05-31Cons.Net assets
Net assets / equity¥6.8bnat 2024-05-31vCons.Net assets
Net assets / equity¥5.1bnat 2023-05-31vCons.Net assets (5-year summary)
Net assets / equity¥1.0bnat 2022-05-31vCons.Net assets (5-year summary)
Cash and deposits¥5.3bnat 2026-05-31Cons.Cash and deposits
Cash and deposits¥6.2bnat 2025-05-31Cons.Cash and deposits
Cash & equivalents¥5.3bnat 2026-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.2bnat 2025-05-31Cons.Cash and cash equivalents
Cash & equivalents¥6.3bnat 2024-05-31vCons.Cash and cash equivalents
Cash & equivalents¥6.4bnat 2023-05-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.1bnat 2022-05-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥560m2025-06-01 → 2026-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥922m2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities
Operating cash flow¥569m2023-06-01 → 2024-05-31vCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥1.1bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.3bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥704m2023-06-01 → 2024-05-31vCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥627m2025-06-01 → 2026-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥280m2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥32m2023-06-01 → 2024-05-31vCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥-463.672025-06-01 → 2026-05-31Cons.Basic earnings loss per share (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 → 2024-05-31vCons.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 (diluted)¥39.662024-06-01 → 2025-05-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥224.382023-06-01 → 2024-05-31vCons.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¥415.65at 2026-05-31Cons.Net assets 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 2024-05-31vCons.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)
Equity ratio27.3%at 2026-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio38.8%at 2025-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio34.9%at 2024-05-31vCons.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)
ROE-72.7%2025-06-01 → 2026-05-31Cons.Rate of return on equity (5-year summary)
ROE4.9%2024-06-01 → 2025-05-31Cons.Rate of return on equity (5-year summary)
ROE35.6%2023-06-01 → 2024-05-31vCons.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)
Employees209at 2026-05-31Cons.Number of employees
Employees221at 2025-05-31Cons.Number of employees
Employees171at 2024-05-31vCons.Number of employees
Employees182at 2023-05-31vCons.Number of employees
Employees62at 2022-05-31vCons.Number of employees
Revenue¥1.4bn2025-06-01 → 2026-05-31StandaloneNet sales
Revenue¥1.7bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥1.6bn2023-06-01 → 2024-05-31vStandaloneNet sales (5-year summary)
Revenue¥950m2022-06-01 → 2023-05-31vStandaloneNet sales (5-year summary)
Revenue¥742m2021-06-01 → 2022-05-31vStandaloneNet sales (5-year summary)
Operating income−¥31m2025-06-01 → 2026-05-31StandaloneOperating income
Operating income¥232m2024-06-01 → 2025-05-31StandaloneOperating income
Ordinary income¥749m2025-06-01 → 2026-05-31StandaloneOrdinary income
Ordinary income¥197m2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income¥360m2023-06-01 → 2024-05-31vStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥496m2025-06-01 → 2026-05-31StandaloneIncome before income taxes
Profit before tax¥197m2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Net income¥454m2025-06-01 → 2026-05-31StandaloneProfit loss
Net income¥176m2024-06-01 → 2025-05-31StandaloneProfit loss
Net income¥298m2023-06-01 → 2024-05-31vStandaloneNet income loss (5-year summary)
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)
Total assets¥7.2bnat 2026-05-31StandaloneAssets
Total assets¥6.8bnat 2025-05-31StandaloneAssets
Total assets¥7.2bnat 2024-05-31vStandaloneTotal assets (5-year summary)
Total assets¥6.9bnat 2023-05-31vStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2022-05-31vStandaloneTotal assets (5-year summary)
Total liabilities¥4.6bnat 2026-05-31StandaloneLiabilities
Total liabilities¥4.7bnat 2025-05-31StandaloneLiabilities
Net assets / equity¥2.6bnat 2026-05-31StandaloneNet assets
Net assets / equity¥2.1bnat 2025-05-31StandaloneNet assets
Net assets / equity¥2.0bnat 2024-05-31vStandaloneNet assets
Net assets / equity¥1.7bnat 2023-05-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.0bnat 2022-05-31vStandaloneNet assets (5-year summary)
Cash and deposits¥1.6bnat 2026-05-31StandaloneCash and deposits
Cash and deposits¥953mat 2025-05-31StandaloneCash and deposits
EPS (basic)¥68.352025-06-01 → 2026-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.52024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥452023-06-01 → 2024-05-31vStandaloneBasic 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 (diluted)¥68.122025-06-01 → 2026-05-31StandaloneDiluted earnings 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 → 2024-05-31vStandaloneDiluted 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 → 2024-05-31vStandaloneDividend paid per share (5-year summary)
Net assets per share¥222.88at 2026-05-31StandaloneNet assets 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 2024-05-31vStandaloneNet 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)
Equity ratio21.0%at 2026-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio15.0%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio13.1%at 2024-05-31vStandaloneEquity 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)
ROE35.8%2025-06-01 → 2026-05-31StandaloneRate of return on equity (5-year summary)
ROE17.8%2024-06-01 → 2025-05-31StandaloneRate of return on equity (5-year summary)
ROE41.2%2023-06-01 → 2024-05-31vStandaloneRate 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)
Shares issued6,838,500at 2026-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,693,500at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,693,500at 2024-05-31vStandaloneTotal 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)
Employees46at 2026-05-31StandaloneNumber of employees
Employees42at 2025-05-31StandaloneNumber of employees
Employees46at 2024-05-31vStandaloneNumber of employees
Employees48at 2023-05-31vStandaloneNumber of employees
Employees61at 2022-05-31vStandaloneNumber 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 · 43
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment assetsat 2026-05-31¥7.8bn
Game Businessreportable segmentcapex2025-06-01 → 2026-05-31¥968m
Game Businessreportable segmentdepreciation2025-06-01 → 2026-05-31¥136m
Game Businessreportable segmentemployeesat 2026-05-31139 pure
Game Businessreportable segmentrevenue2025-06-01 → 2026-05-31¥11.0bn
Game Businessreportable segmentrevenue external2025-06-01 → 2026-05-31¥11.0bn
Game Businessreportable segmentsegment assetsat 2026-05-31¥1.4bn
Game Businessreportable segmentsegment profit2025-06-01 → 2026-05-31−¥626m
Live Distribution Related Businessreportable segmentcapex2025-06-01 → 2026-05-31¥14m
Live Distribution Related Businessreportable segmentdepreciation2025-06-01 → 2026-05-31¥10m
Live Distribution Related Businessreportable segmentemployeesat 2026-05-3149 pure
Live Distribution Related Businessreportable segmentrevenue2025-06-01 → 2026-05-31¥982m
Live Distribution Related Businessreportable segmentrevenue external2025-06-01 → 2026-05-31¥982m
Live Distribution Related Businessreportable segmentsegment assetsat 2026-05-31¥231m
Live Distribution Related Businessreportable segmentsegment profit2025-06-01 → 2026-05-31¥18m
—segment totalcapex2025-06-01 → 2026-05-31¥983m
—segment totaldepreciation2025-06-01 → 2026-05-31¥146m
—segment totalrevenue2025-06-01 → 2026-05-31¥12.0bn
—segment totalrevenue external2025-06-01 → 2026-05-31¥12.0bn
—segment totalsegment assetsat 2026-05-31¥1.6bn
—segment totalsegment profit2025-06-01 → 2026-05-31−¥608m
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 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 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
Game Businessreportable segmentemployeesat 2026-05-3139 pure

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

All source rows · 1,679
ItemContextValueUnit
Subscription rights to sharesPrior1YearInstant1080574000JPY
Subscription rights to sharesCurrentYearInstant1079907000JPY
Non controlling interestsPrior1YearInstant45200000JPY
Non controlling interestsCurrentYearInstant-JPY
Net assetsPrior1YearInstant6266838000JPY
Net assetsCurrentYearInstant3644818000JPY
Liabilities and net assetsPrior1YearInstant13248570000JPY
Liabilities and net assetsCurrentYearInstant9407093000JPY
Net salesPrior1YearDuration13969156000JPY
Net salesCurrentYearDuration12002947000JPY
Cost of salesPrior1YearDuration8738597000JPY
Cost of salesCurrentYearDuration8539519000JPY
Gross profitPrior1YearDuration5230558000JPY
Gross profitCurrentYearDuration3463427000JPY
Selling general and administrative expensesPrior1YearDuration4096873000JPY
Selling general and administrative expensesCurrentYearDuration4071721000JPY
Operating incomePrior1YearDuration1133685000JPY
Operating incomeCurrentYearDuration-608293000JPY
Interest income noiPrior1YearDuration39271000JPY
Interest income noiCurrentYearDuration49251000JPY
Dividends income noiPrior1YearDuration9522000JPY
Dividends income noiCurrentYearDuration63744000JPY
Gain on sales of investment securities noiPrior1YearDuration1535000JPY
Gain on sales of investment securities noiCurrentYearDuration18367000JPY
Gain on investments in silent partnership noiPrior1YearDuration98144000JPY
Gain on investments in silent partnership noiCurrentYearDuration145879000JPY
Insurance premiums refunded cancellation noiPrior1YearDuration81209000JPY
Insurance premiums refunded cancellation noiCurrentYearDuration-JPY
Other noiPrior1YearDuration23000000JPY
Other noiCurrentYearDuration14161000JPY
Non operating incomePrior1YearDuration252684000JPY
Non operating incomeCurrentYearDuration291403000JPY
Interest expenses noePrior1YearDuration53752000JPY
Interest expenses noeCurrentYearDuration54280000JPY
Foreign exchange losses noePrior1YearDuration69085000JPY
Foreign exchange losses noeCurrentYearDuration5817000JPY
Provision of allowance for doubtful accounts noePrior1YearDuration107424000JPY
Provision of allowance for doubtful accounts noeCurrentYearDuration132760000JPY
Other noePrior1YearDuration24498000JPY
Other noeCurrentYearDuration26506000JPY
Non operating expensesPrior1YearDuration254761000JPY
Non operating expensesCurrentYearDuration219364000JPY
Ordinary incomePrior1YearDuration1131607000JPY
Ordinary incomeCurrentYearDuration-536254000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration9858000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration4572000JPY
Gain on forgiveness of debts eiPrior1YearDuration-JPY
Gain on forgiveness of debts eiCurrentYearDuration106080000JPY
Other eiPrior1YearDuration1779000JPY
Other eiCurrentYearDuration-JPY

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 2025-05-31pass
balance sheet identityconsolidated 2026-05-31pass rounding
balance sheet identitynon_consolidated 2025-05-31pass rounding
balance sheet identitynon_consolidated 2026-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsconsolidated 2025-05-31pass
statement vs summary · net assetsconsolidated 2026-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2025-05-31pass
statement vs summary · net assetsnon_consolidated 2026-05-31pass
statement vs summary · net income attributable to parentconsolidated 2024-06-01/2025-05-31pass
statement vs summary · net income attributable to parentconsolidated 2025-06-01/2026-05-31pass
statement vs summary · operating cash flowconsolidated 2024-06-01/2025-05-31pass
statement vs summary · operating cash flowconsolidated 2025-06-01/2026-05-31pass
statement vs summary · revenueconsolidated 2024-06-01/2025-05-31pass
statement vs summary · revenueconsolidated 2025-06-01/2026-05-31pass
statement vs summary · revenuenon_consolidated 2024-06-01/2025-05-31pass
statement vs summary · revenuenon_consolidated 2025-06-01/2026-05-31pass
statement vs summary · total assetsconsolidated 2025-05-31pass
statement vs summary · total assetsconsolidated 2026-05-31pass
statement vs summary · total assetsnon_consolidated 2025-05-31pass
statement vs summary · total assetsnon_consolidated 2026-05-31pass