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
Total assets (5-year summary)Prior3YearInstant13492471000JPY
Total assets (5-year summary)Prior2YearInstant14357237000JPY
Total assets (5-year summary)Prior1YearInstant13248570000JPY
Total assets (5-year summary)CurrentYearInstant9407093000JPY
Net assets per share (5-year summary)Prior4YearInstant73.54
Net assets per share (5-year summary)Prior3YearInstant542.61
Net assets per share (5-year summary)Prior2YearInstant830.87
Net assets per share (5-year summary)Prior1YearInstant853.16
Net assets per share (5-year summary)CurrentYearInstant415.65
Basic earnings loss per share (5-year summary)Prior4YearDuration-167.93
Basic earnings loss per share (5-year summary)Prior3YearDuration462.57
Basic earnings loss per share (5-year summary)Prior2YearDuration246.10
Basic earnings loss per share (5-year summary)Prior1YearDuration40.90
Basic earnings loss per share (5-year summary)CurrentYearDuration-463.67
Diluted earnings per share (5-year summary)Prior4YearDuration-
Diluted earnings per share (5-year summary)Prior3YearDuration418.05
Diluted earnings per share (5-year summary)Prior2YearDuration224.38
Diluted earnings per share (5-year summary)Prior1YearDuration39.66
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.312
Equity to asset ratio (5-year summary)Prior3YearInstant0.238
Equity to asset ratio (5-year summary)Prior2YearInstant0.349
Equity to asset ratio (5-year summary)Prior1YearInstant0.388
Equity to asset ratio (5-year summary)CurrentYearInstant0.273
Rate of return on equity (5-year summary)Prior4YearDuration-1.503
Rate of return on equity (5-year summary)Prior3YearDuration1.416
Rate of return on equity (5-year summary)Prior2YearDuration0.356
Rate of return on equity (5-year summary)Prior1YearDuration0.049
Rate of return on equity (5-year summary)CurrentYearDuration-0.727
Price earnings ratio (5-year summary)Prior4YearDuration-
Price earnings ratio (5-year summary)Prior3YearDuration4.4
Price earnings ratio (5-year summary)Prior2YearDuration6.2
Price earnings ratio (5-year summary)Prior1YearDuration24.3
Price earnings ratio (5-year summary)CurrentYearDuration-
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration-480596000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration2538458000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration569085000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration922451000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-560476000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration42288000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration956803000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-703911000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-1347438000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-1137531000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration585499000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration1845160000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration31760000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration279646000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration627190000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant1056055000JPY

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