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
Noncurrent assetsPrior1YearInstant4769205000JPY
Noncurrent assetsCurrentYearInstant2231394000JPY
AssetsPrior1YearInstant13248570000JPY
AssetsCurrentYearInstant9407093000JPY
Accounts payable tradePrior1YearInstant694224000JPY
Accounts payable tradeCurrentYearInstant472342000JPY
Current portion of long term loans payablePrior1YearInstant282514000JPY
Current portion of long term loans payableCurrentYearInstant519344000JPY
Accounts payable otherPrior1YearInstant1055055000JPY
Accounts payable otherCurrentYearInstant916250000JPY
Accrued expensesPrior1YearInstant337302000JPY
Accrued expensesCurrentYearInstant240190000JPY
Income taxes payablePrior1YearInstant206458000JPY
Income taxes payableCurrentYearInstant6620000JPY
Accrued consumption taxesPrior1YearInstant122458000JPY
Accrued consumption taxesCurrentYearInstant-JPY
Contract liabilitiesPrior1YearInstant74523000JPY
Contract liabilitiesCurrentYearInstant80866000JPY
Other clPrior1YearInstant141772000JPY
Other clCurrentYearInstant126803000JPY
Current liabilitiesPrior1YearInstant2914309000JPY
Current liabilitiesCurrentYearInstant2362416000JPY
Long term loans payablePrior1YearInstant962992000JPY
Long term loans payableCurrentYearInstant1197852000JPY
Long term accounts payable otherPrior1YearInstant2804391000JPY
Long term accounts payable otherCurrentYearInstant2202006000JPY
Deferred tax liabilitiesPrior1YearInstant288328000JPY
Deferred tax liabilitiesCurrentYearInstant-JPY
Other nclPrior1YearInstant11711000JPY
Other nclCurrentYearInstant-JPY
Noncurrent liabilitiesPrior1YearInstant4067423000JPY
Noncurrent liabilitiesCurrentYearInstant3399858000JPY
LiabilitiesPrior1YearInstant6981732000JPY
LiabilitiesCurrentYearInstant5762274000JPY
Capital stockPrior1YearInstant182136000JPY
Capital stockCurrentYearInstant230349000JPY
Capital surplusPrior1YearInstant625345000JPY
Capital surplusCurrentYearInstant673558000JPY
Retained earningsPrior1YearInstant5429398000JPY
Retained earningsCurrentYearInstant2569938000JPY
Treasury stockPrior1YearInstant-1200561000JPY
Treasury stockCurrentYearInstant-1200561000JPY
Shareholders equityPrior1YearInstant5036319000JPY
Shareholders equityCurrentYearInstant2273284000JPY
Valuation difference on available for sale securitiesPrior1YearInstant-3193000JPY
Valuation difference on available for sale securitiesCurrentYearInstant19435000JPY
Foreign currency translation adjustmentPrior1YearInstant107937000JPY
Foreign currency translation adjustmentCurrentYearInstant272191000JPY
Valuation and translation adjustmentsPrior1YearInstant104743000JPY
Valuation and translation adjustmentsCurrentYearInstant291626000JPY

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