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
Investments and other assetsPrior1YearInstant_NonConsolidatedMember354000000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember1091000000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember354000000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember1091000000JPY
AssetsPrior1YearInstant_NonConsolidatedMember973000000JPY
AssetsCurrentYearInstant_NonConsolidatedMember6014000000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember0JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember-JPY
Short term loans payablePrior1YearInstant_NonConsolidatedMember120000000JPY
Short term loans payableCurrentYearInstant_NonConsolidatedMember-JPY
Short term loans payable to subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember160000000JPY
Short term loans payable to subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember160000000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember113000000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember109000000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember96000000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember122000000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember28000000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember66000000JPY
Contract liabilitiesPrior1YearInstant_NonConsolidatedMember51000000JPY
Contract liabilitiesCurrentYearInstant_NonConsolidatedMember-JPY
Provision for loss on business clPrior1YearInstant_NonConsolidatedMember52000000JPY
Provision for loss on business clCurrentYearInstant_NonConsolidatedMember-JPY
Other clPrior1YearInstant_NonConsolidatedMember38000000JPY
Other clCurrentYearInstant_NonConsolidatedMember67000000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember661000000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember525000000JPY
LiabilitiesPrior1YearInstant_NonConsolidatedMember661000000JPY
LiabilitiesCurrentYearInstant_NonConsolidatedMember525000000JPY
Capital stockPrior1YearInstant_NonConsolidatedMember4075000000JPY
Capital stockCurrentYearInstant_NonConsolidatedMember8215000000JPY
Legal capital surplusPrior1YearInstant_NonConsolidatedMember3139000000JPY
Legal capital surplusCurrentYearInstant_NonConsolidatedMember7280000000JPY
Capital surplusPrior1YearInstant_NonConsolidatedMember3139000000JPY
Capital surplusCurrentYearInstant_NonConsolidatedMember7280000000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember-7026000000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember-10006000000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember-7026000000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember-10006000000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-0JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-0JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember187000000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember5488000000JPY
Valuation difference on available for sale securitiesPrior1YearInstant_NonConsolidatedMember90000000JPY
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember-JPY
Valuation and translation adjustmentsPrior1YearInstant_NonConsolidatedMember90000000JPY
Valuation and translation adjustmentsCurrentYearInstant_NonConsolidatedMember-JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember34000000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember-JPY
Net assetsPrior1YearInstant_NonConsolidatedMember312000000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember5488000000JPY

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