Annual report

Period2025-06-01 → 2026-05-31
Filed2026-08-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 133
MetricValuePeriodScopeSource row
Revenue¥2.1bn2025-06-01 → 2026-05-31Cons.Net sales
Revenue¥2.5bn2024-06-01 → 2025-05-31Cons.Net sales
Revenue¥3.0bn2023-06-01 → 2024-05-31vCons.Net sales (5-year summary)
Revenue¥4.1bn2022-06-01 → 2023-05-31vCons.Net sales (5-year summary)
Revenue¥7.4bn2021-06-01 → 2022-05-31vCons.Net sales (5-year summary)
Operating income−¥1.6bn2025-06-01 → 2026-05-31Cons.Operating income
Operating income−¥1.8bn2024-06-01 → 2025-05-31Cons.Operating income
Ordinary income−¥1.5bn2025-06-01 → 2026-05-31Cons.Ordinary income
Ordinary income−¥1.9bn2024-06-01 → 2025-05-31Cons.Ordinary income
Ordinary income−¥1.5bn2023-06-01 → 2024-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥1.3bn2022-06-01 → 2023-05-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥1.5bn2021-06-01 → 2022-05-31vCons.Ordinary income loss (5-year summary)
Profit before tax−¥2.2bn2025-06-01 → 2026-05-31Cons.Income before income taxes
Profit before tax−¥2.2bn2024-06-01 → 2025-05-31Cons.Income before income taxes
Net income (owners)−¥2.2bn2025-06-01 → 2026-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.7bn2024-06-01 → 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)−¥1.4bn2022-06-01 → 2023-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥2.1bn2021-06-01 → 2022-05-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥2.2bn2025-06-01 → 2026-05-31Cons.Profit loss
Net income−¥2.2bn2024-06-01 → 2025-05-31Cons.Profit loss
Total assets¥7.2bnat 2026-05-31Cons.Assets
Total assets¥1.1bnat 2025-05-31Cons.Assets
Total assets¥2.0bnat 2024-05-31vCons.Total assets (5-year summary)
Total assets¥3.3bnat 2023-05-31vCons.Total assets (5-year summary)
Total assets¥2.8bnat 2022-05-31vCons.Total assets (5-year summary)
Total liabilities¥695mat 2026-05-31Cons.Liabilities
Total liabilities¥531mat 2025-05-31Cons.Liabilities
Net assets / equity¥6.5bnat 2026-05-31Cons.Net assets
Net assets / equity¥546mat 2025-05-31Cons.Net assets
Net assets / equity¥1.2bnat 2024-05-31vCons.Net assets
Net assets / equity¥2.3bnat 2023-05-31vCons.Net assets (5-year summary)
Net assets / equity¥2.0bnat 2022-05-31vCons.Net assets (5-year summary)
Cash and deposits¥3.6bnat 2026-05-31Cons.Cash and deposits
Cash and deposits¥212mat 2025-05-31Cons.Cash and deposits
Cash & equivalents¥3.6bnat 2026-05-31Cons.Cash and cash equivalents
Cash & equivalents¥212mat 2025-05-31Cons.Cash and cash equivalents
Cash & equivalents¥822mat 2024-05-31vCons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2023-05-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.7bnat 2022-05-31vCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥3.1bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥2.0bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.4bn2023-06-01 → 2024-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥1.2bn2022-06-01 → 2023-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥1.2bn2021-06-01 → 2022-05-31vCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.6bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in investment activities
Investing cash flow¥19m2024-06-01 → 2025-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥60m2023-06-01 → 2024-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥223m2022-06-01 → 2023-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥56m2021-06-01 → 2022-05-31vCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥8.2bn2025-06-01 → 2026-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.9bn2024-06-01 → 2025-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥82m2023-06-01 → 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¥688m2021-06-01 → 2022-05-31vCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-46.672025-06-01 → 2026-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-110.712024-06-01 → 2025-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-122.342023-06-01 → 2024-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-126.982022-06-01 → 2023-05-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-258.982021-06-01 → 2022-05-31vCons.Basic earnings loss per share (5-year summary)
Net assets per share¥79.72at 2026-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥27.82at 2025-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥86.4at 2024-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥184.13at 2023-05-31vCons.Net assets per share (5-year summary)
Net assets per share¥216.66at 2022-05-31vCons.Net assets per share (5-year summary)
Equity ratio90.4%at 2026-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio47.4%at 2025-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio54.6%at 2024-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio64.4%at 2023-05-31vCons.Equity to asset ratio (5-year summary)
Equity ratio70.1%at 2022-05-31vCons.Equity to asset ratio (5-year summary)
Employees224at 2026-05-31Cons.Number of employees
Employees196at 2025-05-31Cons.Number of employees
Employees264at 2024-05-31vCons.Number of employees
Employees342at 2023-05-31vCons.Number of employees
Employees352at 2022-05-31vCons.Number of employees
Revenue¥1.1bn2025-06-01 → 2026-05-31StandaloneNet sales
Revenue¥2.1bn2024-06-01 → 2025-05-31StandaloneNet sales
Revenue¥2.5bn2023-06-01 → 2024-05-31vStandaloneNet sales (5-year summary)
Revenue¥3.5bn2022-06-01 → 2023-05-31vStandaloneNet sales (5-year summary)
Revenue¥6.7bn2021-06-01 → 2022-05-31vStandaloneNet sales (5-year summary)
Operating income−¥1.2bn2025-06-01 → 2026-05-31StandaloneOperating income
Operating income−¥1.3bn2024-06-01 → 2025-05-31StandaloneOperating income
Ordinary income−¥2.0bn2025-06-01 → 2026-05-31StandaloneOrdinary income
Ordinary income−¥1.4bn2024-06-01 → 2025-05-31StandaloneOrdinary income
Ordinary income−¥1.1bn2023-06-01 → 2024-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.3bn2022-06-01 → 2023-05-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.7bn2021-06-01 → 2022-05-31vStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥3.0bn2025-06-01 → 2026-05-31StandaloneIncome before income taxes
Profit before tax−¥1.5bn2024-06-01 → 2025-05-31StandaloneIncome before income taxes
Net income−¥3.0bn2025-06-01 → 2026-05-31StandaloneProfit loss
Net income−¥1.5bn2024-06-01 → 2025-05-31StandaloneProfit loss
Net income−¥1.1bn2023-06-01 → 2024-05-31vStandaloneNet income loss (5-year summary)
Net income−¥1.4bn2022-06-01 → 2023-05-31vStandaloneNet income loss (5-year summary)
Net income−¥2.2bn2021-06-01 → 2022-05-31vStandaloneNet income loss (5-year summary)
Total assets¥6.0bnat 2026-05-31StandaloneAssets
Total assets¥973mat 2025-05-31StandaloneAssets
Total assets¥1.6bnat 2024-05-31vStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2023-05-31vStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2022-05-31vStandaloneTotal assets (5-year summary)
Total liabilities¥525mat 2026-05-31StandaloneLiabilities
Total liabilities¥661mat 2025-05-31StandaloneLiabilities
Net assets / equity¥5.5bnat 2026-05-31StandaloneNet assets
Net assets / equity¥312mat 2025-05-31StandaloneNet assets
Net assets / equity¥866mat 2024-05-31vStandaloneNet assets
Net assets / equity¥1.7bnat 2023-05-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.6bnat 2022-05-31vStandaloneNet assets (5-year summary)
Cash and deposits¥3.1bnat 2026-05-31StandaloneCash and deposits
Cash and deposits¥110mat 2025-05-31StandaloneCash and deposits
EPS (basic)¥-63.82025-06-01 → 2026-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-99.872024-06-01 → 2025-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-96.392023-06-01 → 2024-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-127.432022-06-01 → 2023-05-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-276.872021-06-01 → 2022-05-31vStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥67.01at 2026-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥15.12at 2025-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥64.31at 2024-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥138.52at 2023-05-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥174.27at 2022-05-31vStandaloneNet assets per share (5-year summary)
Equity ratio91.3%at 2026-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.5%at 2025-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.7%at 2024-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.9%at 2023-05-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio67.0%at 2022-05-31vStandaloneEquity to asset ratio (5-year summary)
Shares issued81,913,082at 2026-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued18,382,382at 2025-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued12,933,482at 2024-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued11,682,982at 2023-05-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued9,166,901at 2022-05-31vStandaloneTotal number of issued shares (5-year summary)
Employees40at 2026-05-31StandaloneNumber of employees
Employees177at 2025-05-31StandaloneNumber of employees
Employees239at 2024-05-31vStandaloneNumber of employees
Employees324at 2023-05-31vStandaloneNumber of employees
Employees325at 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 · 53
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2025-06-01 → 2026-05-31¥53m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2026-05-3183 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2025-06-01 → 2026-05-31¥16m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2025-06-01 → 2026-05-31¥16m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2025-06-01 → 2026-05-31−¥88m
Reconciling Itemsreconcilingrevenue2025-06-01 → 2026-05-31−¥23m
Reconciling Itemsreconcilingrevenue intersegment2025-06-01 → 2026-05-31−¥23m
Reconciling Itemsreconcilingsegment profit2025-06-01 → 2026-05-31−¥1.1bn
Entertainment Businessreportable segmentemployeesat 2026-05-310 pure
Entertainment Businessreportable segmentrevenue2025-06-01 → 2026-05-31¥68m
Entertainment Businessreportable segmentrevenue external2025-06-01 → 2026-05-31¥45m
Entertainment Businessreportable segmentrevenue intersegment2025-06-01 → 2026-05-31¥23m
Entertainment Businessreportable segmentsegment profit2025-06-01 → 2026-05-31−¥23m
Online Game Businessreportable segmentcapex2025-06-01 → 2026-05-31¥63m
Online Game Businessreportable segmentdepreciation2025-06-01 → 2026-05-31¥5m
Online Game Businessreportable segmentemployeesat 2026-05-31141 pure
Online Game Businessreportable segmentrevenue2025-06-01 → 2026-05-31¥2.1bn
Online Game Businessreportable segmentrevenue external2025-06-01 → 2026-05-31¥2.1bn
Online Game Businessreportable segmentrevenue intersegment2025-06-01 → 2026-05-31¥0
Online Game Businessreportable segmentsegment profit2025-06-01 → 2026-05-31−¥435m
—segment totalcapex2025-06-01 → 2026-05-31¥63m
—segment totaldepreciation2025-06-01 → 2026-05-31¥5m
—segment totalrevenue2025-06-01 → 2026-05-31¥2.1bn
—segment totalrevenue external2025-06-01 → 2026-05-31¥2.1bn
—segment totalrevenue intersegment2025-06-01 → 2026-05-31¥23m
—segment totalsegment profit2025-06-01 → 2026-05-31−¥458m
Total Of Reportable Segments And Otherssegment totalcapex2025-06-01 → 2026-05-31¥116m
Total Of Reportable Segments And Otherssegment totaldepreciation2025-06-01 → 2026-05-31¥5m
Total Of Reportable Segments And Otherssegment totalrevenue2025-06-01 → 2026-05-31¥2.2bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-06-01 → 2026-05-31¥2.1bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2025-06-01 → 2026-05-31¥23m
Total Of Reportable Segments And Otherssegment totalsegment profit2025-06-01 → 2026-05-31−¥547m
Reconciling Itemsreconcilingrevenue2024-06-01 → 2025-05-31−¥4m
Reconciling Itemsreconcilingrevenue intersegment2024-06-01 → 2025-05-31−¥4m
Reconciling Itemsreconcilingsegment profit2024-06-01 → 2025-05-31−¥547m
Entertainment Businessreportable segmentdepreciation2024-06-01 → 2025-05-31¥31m
Entertainment Businessreportable segmentrevenue2024-06-01 → 2025-05-31¥310m
Entertainment Businessreportable segmentrevenue external2024-06-01 → 2025-05-31¥306m
Entertainment Businessreportable segmentrevenue intersegment2024-06-01 → 2025-05-31¥4m
Entertainment Businessreportable segmentsegment profit2024-06-01 → 2025-05-31−¥635m
Online Game Businessreportable segmentcapex2024-06-01 → 2025-05-31¥4m
Online Game Businessreportable segmentdepreciation2024-06-01 → 2025-05-31¥0
Online Game Businessreportable segmentrevenue2024-06-01 → 2025-05-31¥2.2bn
Online Game Businessreportable segmentrevenue external2024-06-01 → 2025-05-31¥2.2bn
Online Game Businessreportable segmentrevenue intersegment2024-06-01 → 2025-05-31¥0
Online Game Businessreportable segmentsegment profit2024-06-01 → 2025-05-31−¥604m
—segment totalcapex2024-06-01 → 2025-05-31¥4m
—segment totaldepreciation2024-06-01 → 2025-05-31¥32m
—segment totalrevenue2024-06-01 → 2025-05-31¥2.5bn
—segment totalrevenue external2024-06-01 → 2025-05-31¥2.5bn
—segment totalrevenue intersegment2024-06-01 → 2025-05-31¥4m
—segment totalsegment profit2024-06-01 → 2025-05-31−¥1.2bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2026-05-3140 pure

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

All source rows · 1,691
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)監査法人アリア
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)茂木 秀俊
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)萩原 眞治
Audit opinion consolidated (text)FilingDateInstantText · Plus
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)株式会社3rdの株式取得中止に伴う仮払金の評価及び関連する表示について
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(追加情報)(仮払金について)
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)監査法人アリア
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)茂木 秀俊
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)萩原 眞治
Audit opinion non consolidated (text)FilingDateInstantText · Plus
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)株式会社3rdの株式取得中止に伴う仮払金の評価及び関連する表示について
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration7416000000JPY
Net sales (5-year summary)Prior3YearDuration4057000000JPY
Net sales (5-year summary)Prior2YearDuration2986000000JPY
Net sales (5-year summary)Prior1YearDuration2504000000JPY
Net sales (5-year summary)CurrentYearDuration2142000000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-1488000000JPY
Ordinary income loss (5-year summary)Prior3YearDuration-1255000000JPY
Ordinary income loss (5-year summary)Prior2YearDuration-1520000000JPY
Ordinary income loss (5-year summary)Prior1YearDuration-1916000000JPY
Ordinary income loss (5-year summary)CurrentYearDuration-1548000000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-2097000000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-1380000000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration-1458000000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration-1695000000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration-2179000000JPY
Comprehensive income (5-year summary)Prior4YearDuration-2079000000JPY
Comprehensive income (5-year summary)Prior3YearDuration-1360000000JPY
Comprehensive income (5-year summary)Prior2YearDuration-1529000000JPY
Comprehensive income (5-year summary)Prior1YearDuration-2132000000JPY
Comprehensive income (5-year summary)CurrentYearDuration-2266000000JPY
Net assets (5-year summary)Prior4YearInstant2025000000JPY
Net assets (5-year summary)Prior3YearInstant2321000000JPY
Net assets (5-year summary)Prior2YearInstant1152000000JPY
Net assets (5-year summary)Prior1YearInstant546000000JPY
Net assets (5-year summary)CurrentYearInstant6530000000JPY

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
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