Annual report

Period2023-06-01 → 2024-05-31
Filed2024-08-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥3.0bn2023-06-01 → 2024-05-31Cons.Net sales
Revenue¥4.1bn2022-06-01 → 2023-05-31Cons.Net sales
Revenue¥7.4bn2021-06-01 → 2022-05-31dCons.Net sales (5-year summary)
Revenue¥12.2bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
Revenue¥13.0bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Operating income−¥1.5bn2023-06-01 → 2024-05-31Cons.Operating income
Operating income−¥1.2bn2022-06-01 → 2023-05-31Cons.Operating income
Ordinary income−¥1.5bn2023-06-01 → 2024-05-31Cons.Ordinary income
Ordinary income−¥1.3bn2022-06-01 → 2023-05-31Cons.Ordinary income
Ordinary income−¥1.5bn2021-06-01 → 2022-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥923m2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥589m2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥1.6bn2023-06-01 → 2024-05-31Cons.Income before income taxes
Profit before tax−¥1.3bn2022-06-01 → 2023-05-31Cons.Income before income taxes
Net income (owners)−¥1.5bn2023-06-01 → 2024-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.4bn2022-06-01 → 2023-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥2.1bn2021-06-01 → 2022-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.2bn2020-06-01 → 2021-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥526m2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥1.6bn2023-06-01 → 2024-05-31Cons.Profit loss
Net income−¥1.4bn2022-06-01 → 2023-05-31Cons.Profit loss
Total assets¥2.0bnat 2024-05-31Cons.Assets
Total assets¥3.3bnat 2023-05-31Cons.Assets
Total assets¥2.8bnat 2022-05-31dCons.Total assets (5-year summary)
Total assets¥4.6bnat 2021-05-31dCons.Total assets (5-year summary)
Total assets¥6.0bnat 2020-05-31dCons.Total assets (5-year summary)
Total liabilities¥892mat 2024-05-31Cons.Liabilities
Total liabilities¥1.0bnat 2023-05-31Cons.Liabilities
Net assets / equity¥1.2bnat 2024-05-31Cons.Net assets
Net assets / equity¥2.3bnat 2023-05-31Cons.Net assets
Net assets / equity¥2.0bnat 2022-05-31dCons.Net assets
Net assets / equity¥3.6bnat 2021-05-31dCons.Net assets (5-year summary)
Net assets / equity¥4.9bnat 2020-05-31dCons.Net assets (5-year summary)
Cash and deposits¥903mat 2024-05-31Cons.Cash and deposits
Cash and deposits¥2.3bnat 2023-05-31Cons.Cash and deposits
Cash & equivalents¥822mat 2024-05-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2023-05-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2022-05-31dCons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2021-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.9bnat 2020-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥1.4bn2023-06-01 → 2024-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.2bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.2bn2021-06-01 → 2022-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥115m2020-06-01 → 2021-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥198m2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥60m2023-06-01 → 2024-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥223m2022-06-01 → 2023-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥56m2021-06-01 → 2022-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥436m2020-06-01 → 2021-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥302m2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥82m2023-06-01 → 2024-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.8bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥688m2021-06-01 → 2022-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥85m2020-06-01 → 2021-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥611m2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-122.342023-06-01 → 2024-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-126.982022-06-01 → 2023-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-258.982021-06-01 → 2022-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-1472020-06-01 → 2021-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥68.812019-06-01 → 2020-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥67.252019-06-01 → 2020-05-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥86.4at 2024-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥184.13at 2023-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥216.66at 2022-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥454.95at 2021-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥615.84at 2020-05-31dCons.Net assets per share (5-year summary)
Equity ratio54.6%at 2024-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio64.4%at 2023-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio70.1%at 2022-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio77.0%at 2021-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio80.3%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
ROE12.4%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
Employees264at 2024-05-31Cons.Number of employees
Employees342at 2023-05-31Cons.Number of employees
Employees352at 2022-05-31dCons.Number of employees
Employees623at 2021-05-31dCons.Number of employees
Employees561at 2020-05-31dCons.Number of employees
Revenue¥2.5bn2023-06-01 → 2024-05-31StandaloneNet sales
Revenue¥3.5bn2022-06-01 → 2023-05-31StandaloneNet sales
Revenue¥6.7bn2021-06-01 → 2022-05-31dStandaloneNet sales (5-year summary)
Revenue¥11.4bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Revenue¥12.2bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Operating income−¥1.2bn2023-06-01 → 2024-05-31StandaloneOperating income
Operating income−¥1.2bn2022-06-01 → 2023-05-31StandaloneOperating income
Ordinary income−¥1.1bn2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income−¥1.3bn2022-06-01 → 2023-05-31StandaloneOrdinary income
Ordinary income−¥1.7bn2021-06-01 → 2022-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥961m2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥705m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥1.1bn2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Profit before tax−¥1.4bn2022-06-01 → 2023-05-31StandaloneIncome before income taxes
Net income−¥1.1bn2023-06-01 → 2024-05-31StandaloneProfit loss
Net income−¥1.4bn2022-06-01 → 2023-05-31StandaloneProfit loss
Net income−¥2.2bn2021-06-01 → 2022-05-31dStandaloneNet income loss (5-year summary)
Net income−¥1.2bn2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Net income¥643m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Total assets¥1.6bnat 2024-05-31StandaloneAssets
Total assets¥2.6bnat 2023-05-31StandaloneAssets
Total assets¥2.4bnat 2022-05-31dStandaloneTotal assets (5-year summary)
Total assets¥4.4bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total assets¥5.7bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥775mat 2024-05-31StandaloneLiabilities
Total liabilities¥919mat 2023-05-31StandaloneLiabilities
Net assets / equity¥866mat 2024-05-31StandaloneNet assets
Net assets / equity¥1.7bnat 2023-05-31StandaloneNet assets
Net assets / equity¥1.6bnat 2022-05-31dStandaloneNet assets
Net assets / equity¥3.4bnat 2021-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥4.7bnat 2020-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥658mat 2024-05-31StandaloneCash and deposits
Cash and deposits¥1.4bnat 2023-05-31StandaloneCash and deposits
EPS (basic)¥-96.392023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-127.432022-06-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-276.872021-06-01 → 2022-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-151.922020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥842019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥82.082019-06-01 → 2020-05-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥102019-06-01 → 2020-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥64.31at 2024-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥138.52at 2023-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥174.27at 2022-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥426.35at 2021-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥587.88at 2020-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio50.7%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.9%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.0%at 2022-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.9%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.7%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE16.3%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued12,933,482at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued11,682,982at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,166,901at 2022-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,866,901at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,863,601at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees239at 2024-05-31StandaloneNumber of employees
Employees324at 2023-05-31StandaloneNumber of employees
Employees325at 2022-05-31dStandaloneNumber of employees
Employees600at 2021-05-31dStandaloneNumber of employees
Employees540at 2020-05-31dStandaloneNumber 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 · 45
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-06-01 → 2024-05-31−¥24m
Reconciling Itemsreconcilingrevenue intersegment2023-06-01 → 2024-05-31−¥24m
Reconciling Itemsreconcilingsegment profit2023-06-01 → 2024-05-31−¥898m
Entertainment Businessreportable segmentcapex2023-06-01 → 2024-05-31¥0
Entertainment Businessreportable segmentdepreciation2023-06-01 → 2024-05-31¥12m
Entertainment Businessreportable segmentemployeesat 2024-05-319 pure
Entertainment Businessreportable segmentrevenue2023-06-01 → 2024-05-31¥190m
Entertainment Businessreportable segmentrevenue external2023-06-01 → 2024-05-31¥181m
Entertainment Businessreportable segmentrevenue intersegment2023-06-01 → 2024-05-31¥8m
Entertainment Businessreportable segmentsegment profit2023-06-01 → 2024-05-31−¥19m
Online Game Businessreportable segmentcapex2023-06-01 → 2024-05-31¥10m
Online Game Businessreportable segmentdepreciation2023-06-01 → 2024-05-31¥0
Online Game Businessreportable segmentemployeesat 2024-05-31255 pure
Online Game Businessreportable segmentrevenue2023-06-01 → 2024-05-31¥2.8bn
Online Game Businessreportable segmentrevenue external2023-06-01 → 2024-05-31¥2.8bn
Online Game Businessreportable segmentrevenue intersegment2023-06-01 → 2024-05-31¥16m
Online Game Businessreportable segmentsegment profit2023-06-01 → 2024-05-31−¥538m
—segment totalcapex2023-06-01 → 2024-05-31¥10m
—segment totaldepreciation2023-06-01 → 2024-05-31¥13m
—segment totalrevenue2023-06-01 → 2024-05-31¥3.0bn
—segment totalrevenue external2023-06-01 → 2024-05-31¥3.0bn
—segment totalrevenue intersegment2023-06-01 → 2024-05-31¥24m
—segment totalsegment profit2023-06-01 → 2024-05-31−¥557m
Reconciling Itemsreconcilingrevenue2022-06-01 → 2023-05-31−¥851m
Reconciling Itemsreconcilingrevenue intersegment2022-06-01 → 2023-05-31−¥851m
Reconciling Itemsreconcilingsegment profit2022-06-01 → 2023-05-31−¥637m
Entertainment Businessreportable segmentcapex2022-06-01 → 2023-05-31¥3m
Entertainment Businessreportable segmentdepreciation2022-06-01 → 2023-05-31¥4m
Entertainment Businessreportable segmentrevenue2022-06-01 → 2023-05-31¥118m
Entertainment Businessreportable segmentrevenue external2022-06-01 → 2023-05-31¥107m
Entertainment Businessreportable segmentrevenue intersegment2022-06-01 → 2023-05-31¥10m
Entertainment Businessreportable segmentsegment profit2022-06-01 → 2023-05-31−¥8m
Online Game Businessreportable segmentcapex2022-06-01 → 2023-05-31¥29m
Online Game Businessreportable segmentdepreciation2022-06-01 → 2023-05-31¥3m
Online Game Businessreportable segmentrevenue2022-06-01 → 2023-05-31¥4.8bn
Online Game Businessreportable segmentrevenue external2022-06-01 → 2023-05-31¥3.9bn
Online Game Businessreportable segmentrevenue intersegment2022-06-01 → 2023-05-31¥840m
Online Game Businessreportable segmentsegment profit2022-06-01 → 2023-05-31−¥512m
—segment totalcapex2022-06-01 → 2023-05-31¥32m
—segment totaldepreciation2022-06-01 → 2023-05-31¥8m
—segment totalrevenue2022-06-01 → 2023-05-31¥4.9bn
—segment totalrevenue external2022-06-01 → 2023-05-31¥4.1bn
—segment totalrevenue intersegment2022-06-01 → 2023-05-31¥851m
—segment totalsegment profit2022-06-01 → 2023-05-31−¥521m
Online Game Businessreportable segmentemployeesat 2024-05-31239 pure

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

All source rows · 1,494
ItemContextValueUnit
Net assets per share (5-year summary)Prior1YearInstant184.13
Net assets per share (5-year summary)CurrentYearInstant86.40
Basic earnings loss per share (5-year summary)Prior4YearDuration68.81
Basic earnings loss per share (5-year summary)Prior3YearDuration-147.00
Basic earnings loss per share (5-year summary)Prior2YearDuration-258.98
Basic earnings loss per share (5-year summary)Prior1YearDuration-126.98
Basic earnings loss per share (5-year summary)CurrentYearDuration-122.34
Diluted earnings per share (5-year summary)Prior4YearDuration67.25
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration-
Equity to asset ratio (5-year summary)Prior4YearInstant0.803
Equity to asset ratio (5-year summary)Prior3YearInstant0.770
Equity to asset ratio (5-year summary)Prior2YearInstant0.701
Equity to asset ratio (5-year summary)Prior1YearInstant0.644
Equity to asset ratio (5-year summary)CurrentYearInstant0.546
Rate of return on equity (5-year summary)Prior4YearDuration0.124
Rate of return on equity (5-year summary)Prior3YearDuration-
Rate of return on equity (5-year summary)Prior2YearDuration-
Rate of return on equity (5-year summary)Prior1YearDuration-
Rate of return on equity (5-year summary)CurrentYearDuration-
Price earnings ratio (5-year summary)Prior4YearDuration20.9
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration-
Price earnings ratio (5-year summary)CurrentYearDuration-
Net cash provided by used in operating activities (5-year summary)Prior4YearDuration198000000JPY
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-115000000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration-1235000000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration-1186000000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration-1442000000JPY
Net cash provided by used in investing activities (5-year summary)Prior4YearDuration-302000000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-436000000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-56000000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-223000000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-60000000JPY
Net cash provided by used in financing activities (5-year summary)Prior4YearDuration611000000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration-85000000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration688000000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration1787000000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration82000000JPY
Cash and cash equivalents (5-year summary)Prior4YearInstant2919000000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant2315000000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant1673000000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant2160000000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant822000000JPY
Number of employeesPrior4YearInstant561
Number of employeesPrior3YearInstant623
Number of employeesPrior2YearInstant352

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 2023-05-31pass
balance sheet identityconsolidated 2024-05-31pass rounding
balance sheet identitynon_consolidated 2023-05-31pass rounding
balance sheet identitynon_consolidated 2024-05-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-05-31pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net income attributable to parentconsolidated 2022-06-01/2023-05-31pass
statement vs summary · net income attributable to parentconsolidated 2023-06-01/2024-05-31pass
statement vs summary · operating cash flowconsolidated 2022-06-01/2023-05-31pass
statement vs summary · operating cash flowconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenueconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenueconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenuenon_consolidated 2022-06-01/2023-05-31pass
statement vs summary · revenuenon_consolidated 2023-06-01/2024-05-31pass
statement vs summary · total assetsconsolidated 2023-05-31pass
statement vs summary · total assetsconsolidated 2024-05-31pass
statement vs summary · total assetsnon_consolidated 2023-05-31pass
statement vs summary · total assetsnon_consolidated 2024-05-31pass