Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-23
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100WB9K (2025-07-04).

Key figures · 151
MetricValuePeriodScopeSource row
Revenue¥12.7bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥9.8bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥10.8bn2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥10.5bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥11.8bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥112m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥903m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥53m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥793m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income¥2.2bn2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.5bn2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥2.0bn2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥1.1bn2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥47m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)−¥1.0bn2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥104m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.2bn2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥807m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.6bn2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥1.0bn2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥107m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥13.5bnat 2025-03-31Cons.Assets
Total assets¥14.1bnat 2024-03-31Cons.Assets
Total assets¥12.2bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥9.7bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥9.6bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥8.8bnat 2025-03-31Cons.Liabilities
Total liabilities¥8.5bnat 2024-03-31Cons.Liabilities
Net assets / equity¥4.7bnat 2025-03-31Cons.Net assets
Net assets / equity¥5.7bnat 2024-03-31Cons.Net assets
Net assets / equity¥5.6bnat 2023-03-31dCons.Net assets
Net assets / equity¥4.6bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥3.9bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥3.9bnat 2025-03-31Cons.Cash and deposits
Cash and deposits¥5.9bnat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥3.9bnat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥5.9bnat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥6.0bnat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥5.3bnat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥634m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥473m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥2.7bn2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.6bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥3.2bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥899m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.0bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.0bn2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.8bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.1bn2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥1.7bn2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2.4bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥659m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥388m2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥969m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-36.12024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥3.642023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥40.72022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥28.292021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥572020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥3.642023-04-01 → 2024-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥40.622022-04-01 → 2023-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥28.262021-04-01 → 2022-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥56.852020-04-01 → 2021-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥162.48at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥196.29at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥195.7at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥159.06at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥132.91at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio34.6%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio39.7%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.6%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio46.9%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio39.5%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE1.9%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE23.0%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
ROE19.4%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE55.0%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees356at 2025-03-31Cons.Number of employees
Employees369at 2024-03-31Cons.Number of employees
Employees368at 2023-03-31dCons.Number of employees
Employees386at 2022-03-31dCons.Number of employees
Employees384at 2021-03-31dCons.Number of employees
Revenue¥11.1bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥8.0bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥9.0bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥8.8bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥9.9bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income−¥611m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥192m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥104m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥585m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥1.5bn2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.2bn2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.4bn2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.1bn2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥255m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income−¥746m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥357m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income¥744m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥679m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income¥1.3bn2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥12.9bnat 2025-03-31StandaloneAssets
Total assets¥13.3bnat 2024-03-31StandaloneAssets
Total assets¥11.0bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥8.9bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥8.9bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥8.6bnat 2025-03-31StandaloneLiabilities
Total liabilities¥8.3bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥4.3bnat 2025-03-31StandaloneNet assets
Net assets / equity¥5.0bnat 2024-03-31StandaloneNet assets
Net assets / equity¥4.7bnat 2023-03-31dStandaloneNet assets
Net assets / equity¥4.1bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.5bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.1bnat 2025-03-31StandaloneCash and deposits
Cash and deposits¥5.0bnat 2024-03-31StandaloneCash and deposits
EPS (basic)¥-26.012024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥12.482023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.142022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥23.792021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.042020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥12.462023-04-01 → 2024-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥26.092022-04-01 → 2023-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥23.772021-04-01 → 2022-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥44.922020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥52022-04-01 → 2023-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52021-04-01 → 2022-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥149.02at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥172.65at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥163.15at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥141.01at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥119.43at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio33.1%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio37.2%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.1%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.0%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio38.3%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE7.4%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE17.2%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE18.3%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE46.9%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued29,340,212at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued29,224,108at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued29,129,591at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued29,072,696at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued28,976,700at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees270at 2025-03-31StandaloneNumber of employees
Employees276at 2024-03-31StandaloneNumber of employees
Employees265at 2023-03-31dStandaloneNumber of employees
Employees251at 2022-03-31dStandaloneNumber of employees
Employees257at 2021-03-31dStandaloneNumber 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 · 53
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-04-01 → 2025-03-31¥17m
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥29m
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥48m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥48m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥5.0bn
Contents Servicereportable segmentemployeesat 2025-03-3152 pure
Contents Servicereportable segmentrevenue2024-04-01 → 2025-03-31¥779m
Contents Servicereportable segmentrevenue external2024-04-01 → 2025-03-31¥734m
Contents Servicereportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥44m
Contents Servicereportable segmentsegment assetsat 2025-03-31¥431m
Contents Servicereportable segmentsegment profit2024-04-01 → 2025-03-31−¥864m
Game Servicereportable segmentcapex2024-04-01 → 2025-03-31¥1.8bn
Game Servicereportable segmentdepreciation2024-04-01 → 2025-03-31¥498m
Game Servicereportable segmentemployeesat 2025-03-31243 pure
Game Servicereportable segmentrevenue2024-04-01 → 2025-03-31¥11.9bn
Game Servicereportable segmentrevenue external2024-04-01 → 2025-03-31¥11.9bn
Game Servicereportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥4m
Game Servicereportable segmentsegment assetsat 2025-03-31¥8.1bn
Game Servicereportable segmentsegment profit2024-04-01 → 2025-03-31¥976m
—segment totalcapex2024-04-01 → 2025-03-31¥1.8bn
—segment totaldepreciation2024-04-01 → 2025-03-31¥498m
—segment totalrevenue2024-04-01 → 2025-03-31¥12.7bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥12.7bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥48m
—segment totalsegment assetsat 2025-03-31¥8.5bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥112m
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥15m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥24m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥4m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥4m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥6.8bn
Contents Servicereportable segmentcapex2023-04-01 → 2024-03-31¥133m
Contents Servicereportable segmentdepreciation2023-04-01 → 2024-03-31¥11m
Contents Servicereportable segmentrevenue2023-04-01 → 2024-03-31¥434m
Contents Servicereportable segmentrevenue external2023-04-01 → 2024-03-31¥430m
Contents Servicereportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥4m
Contents Servicereportable segmentsegment assetsat 2024-03-31¥406m
Contents Servicereportable segmentsegment profit2023-04-01 → 2024-03-31−¥994m
Game Servicereportable segmentcapex2023-04-01 → 2024-03-31¥1.9bn
Game Servicereportable segmentdepreciation2023-04-01 → 2024-03-31¥109m
Game Servicereportable segmentrevenue2023-04-01 → 2024-03-31¥9.3bn
Game Servicereportable segmentrevenue external2023-04-01 → 2024-03-31¥9.3bn
Game Servicereportable segmentsegment assetsat 2024-03-31¥7.0bn
Game Servicereportable segmentsegment profit2023-04-01 → 2024-03-31¥1.9bn
—segment totalcapex2023-04-01 → 2024-03-31¥2.0bn
—segment totaldepreciation2023-04-01 → 2024-03-31¥121m
—segment totalrevenue2023-04-01 → 2024-03-31¥9.8bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥9.8bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥4m
—segment totalsegment assetsat 2024-03-31¥7.4bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥903m
Contents Servicereportable segmentemployeesat 2025-03-3152 pure
Game Servicereportable segmentemployeesat 2025-03-31161 pure

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

All source rows · 1,333
ItemContextValueUnit
Subsidy income noi bountyCurrentYearDuration24369000JPY
Other noiPrior1YearDuration133000JPY
Other noiCurrentYearDuration616000JPY
Non operating incomePrior1YearDuration3164000JPY
Non operating incomeCurrentYearDuration30066000JPY
Interest expenses noePrior1YearDuration44714000JPY
Interest expenses noeCurrentYearDuration77376000JPY
Commission fee noePrior1YearDuration64213000JPY
Commission fee noeCurrentYearDuration5969000JPY
Foreign exchange losses noePrior1YearDuration1321000JPY
Foreign exchange losses noeCurrentYearDuration203000JPY
Other noePrior1YearDuration2782000JPY
Other noeCurrentYearDuration5217000JPY
Non operating expensesPrior1YearDuration113032000JPY
Non operating expensesCurrentYearDuration88768000JPY
Ordinary incomePrior1YearDuration793171000JPY
Ordinary incomeCurrentYearDuration53306000JPY
Impairment loss elPrior1YearDuration746234000JPY
Impairment loss elCurrentYearDuration1121886000JPY
Other elPrior1YearDuration-JPY
Other elCurrentYearDuration49920000JPY
Extraordinary lossPrior1YearDuration746234000JPY
Extraordinary lossCurrentYearDuration1171806000JPY
Income before income taxesPrior1YearDuration46936000JPY
Income before income taxesCurrentYearDuration-1118500000JPY
Income taxes currentPrior1YearDuration102591000JPY
Income taxes currentCurrentYearDuration149988000JPY
Income taxes deferredPrior1YearDuration-162647000JPY
Income taxes deferredCurrentYearDuration-234807000JPY
Income taxesPrior1YearDuration-60056000JPY
Income taxesCurrentYearDuration-84819000JPY
Profit lossPrior1YearDuration106992000JPY
Profit lossCurrentYearDuration-1033681000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration2941000JPY
Profit loss attributable to non controlling interestsCurrentYearDuration1887000JPY
Profit loss attributable to owners of parentPrior1YearDuration104051000JPY
Profit loss attributable to owners of parentCurrentYearDuration-1035569000JPY
Profit lossPrior1YearDuration106992000JPY
Profit lossCurrentYearDuration-1033681000JPY
Valuation difference on available for sale securities net of tax ociPrior1YearDuration8691000JPY
Valuation difference on available for sale securities net of tax ociCurrentYearDuration5329000JPY
Foreign currency translation adjustment before tax ociPrior1YearDuration708000JPY
Foreign currency translation adjustment before tax ociCurrentYearDuration213000JPY
Other comprehensive incomePrior1YearDuration9399000JPY
Other comprehensive incomeCurrentYearDuration5542000JPY
Comprehensive incomePrior1YearDuration116392000JPY
Comprehensive incomeCurrentYearDuration-1028138000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration113450000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration-1030026000JPY
Comprehensive income attributable to non controlling interestsPrior1YearDuration2941000JPY

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 2024-03-31pass
balance sheet identityconsolidated 2025-03-31pass
balance sheet identitynon_consolidated 2024-03-31pass
balance sheet identitynon_consolidated 2025-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsconsolidated 2025-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · net income attributable to parentconsolidated 2023-04-01/2024-03-31pass
statement vs summary · net income attributable to parentconsolidated 2024-04-01/2025-03-31pass
statement vs summary · operating cash flowconsolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flowconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenueconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenueconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · total assetsconsolidated 2024-03-31pass
statement vs summary · total assetsconsolidated 2025-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass