Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100VJZC (2025-04-02).

Key figures · 144
MetricValuePeriodScopeSource row
Revenue¥8.8bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥8.7bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥10.5bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥10.6bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥11.5bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥428m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥169m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥375m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥125m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥420m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥546m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.1bn2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥289m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥37m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥246m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥143m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.6bn2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥229m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥269m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥154m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥4.8bnat 2024-12-31Cons.Assets
Total assets¥3.7bnat 2023-12-31Cons.Assets
Total assets¥4.4bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥5.8bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥5.0bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥3.3bnat 2024-12-31Cons.Liabilities
Total liabilities¥2.5bnat 2023-12-31Cons.Liabilities
Net assets / equity¥1.5bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.3bnat 2023-12-31Cons.Net assets
Net assets / equity¥996mat 2022-12-31dCons.Net assets
Net assets / equity¥2.8bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥2.5bnat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.4bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥1.5bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥2.4bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.8bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥329m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥250m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥149m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥528m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.8bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥190m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥248m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.4bn2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥15m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥179m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥720m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥415m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥26m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥210m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.1bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥29.12024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥172023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-191.282022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥26.52021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥131.342020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥26.452021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥130.692020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥164.98at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥136.56at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥117.31at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥324.15at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥290.73at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio28.8%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio30.7%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio22.7%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio48.3%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio49.6%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE19.3%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE13.4%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE8.6%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE58.5%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees260at 2024-12-31Cons.Number of employees
Employees272at 2023-12-31Cons.Number of employees
Employees347at 2022-12-31dCons.Number of employees
Employees352at 2021-12-31dCons.Number of employees
Employees359at 2020-12-31dCons.Number of employees
Revenue¥2.0bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥1.5bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥2.3bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.8bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥697m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income−¥289m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥271m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥363m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥350m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥340m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥16m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥59m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax−¥395m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥58m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥423m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥1.0bn2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥337m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥46m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥4.6bnat 2024-12-31StandaloneAssets
Total assets¥4.0bnat 2023-12-31StandaloneAssets
Total assets¥4.5bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.9bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥4.6bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥4.4bnat 2024-12-31StandaloneLiabilities
Total liabilities¥3.8bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥238mat 2024-12-31StandaloneNet assets
Net assets / equity¥186mat 2023-12-31StandaloneNet assets
Net assets / equity¥592mat 2022-12-31dStandaloneNet assets
Net assets / equity¥1.8bnat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.0bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥388mat 2023-12-31StandaloneCash and deposits
EPS (basic)¥6.912024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-50.192023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-117.482022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥38.962021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.362020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥38.882021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥62022-01-01 → 2022-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥62021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥28.19at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥21.57at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥69.45at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥204.75at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥157.89at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio5.1%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio4.5%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio13.0%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.8%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio29.7%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE24.5%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE21.5%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,710,334at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,710,334at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,710,334at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,698,760at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,614,600at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees234at 2024-12-31StandaloneNumber of employees
Employees258at 2023-12-31StandaloneNumber of employees
Employees315at 2022-12-31dStandaloneNumber of employees
Employees330at 2021-12-31dStandaloneNumber of employees
Employees348at 2020-12-31dStandaloneNumber 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 · 43
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥43m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥43m
Game Businessreportable segmentcapex2024-01-01 → 2024-12-31¥202m
Game Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥14m
Game Businessreportable segmentemployeesat 2024-12-31174 pure
Game Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥8.4bn
Game Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥8.4bn
Game Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥39m
Game Businessreportable segmentsegment assetsat 2024-12-31¥4.4bn
Game Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥346m
Non Game Businessreportable segmentcapex2024-01-01 → 2024-12-31¥344,000
Non Game Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥344,000
Non Game Businessreportable segmentemployeesat 2024-12-3119 pure
Non Game Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥489m
Non Game Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥485m
Non Game Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥4m
Non Game Businessreportable segmentsegment assetsat 2024-12-31¥471m
Non Game Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥82m
—segment totalcapex2024-01-01 → 2024-12-31¥203m
—segment totaldepreciation2024-01-01 → 2024-12-31¥14m
—segment totalrevenue2024-01-01 → 2024-12-31¥8.9bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥8.8bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥43m
—segment totalsegment assetsat 2024-12-31¥4.8bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥428m
Game Businessreportable segmentcapex2023-01-01 → 2023-12-31¥54m
Game Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥142m
Game Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥8.6bn
Game Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥8.6bn
Game Businessreportable segmentsegment assetsat 2023-12-31¥3.2bn
Game Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥138m
Non Game Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥133m
Non Game Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥133m
Non Game Businessreportable segmentsegment assetsat 2023-12-31¥553m
Non Game Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥31m
—segment totalcapex2023-01-01 → 2023-12-31¥54m
—segment totaldepreciation2023-01-01 → 2023-12-31¥142m
—segment totalrevenue2023-01-01 → 2023-12-31¥8.7bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥8.7bn
—segment totalsegment assetsat 2023-12-31¥3.7bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥169m
Game Businessreportable segmentemployeesat 2024-12-31168 pure
Non Game Businessreportable segmentemployeesat 2024-12-310 pure

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

All source rows · 1,379
ItemContextValueUnit
Capital stockCurrentYearInstant49631000JPY
Capital surplusPrior1YearInstant1390438000JPY
Capital surplusCurrentYearInstant1390438000JPY
Retained earningsPrior1YearInstant-222804000JPY
Retained earningsCurrentYearInstant15604000JPY
Treasury stockPrior1YearInstant-100328000JPY
Treasury stockCurrentYearInstant-89970000JPY
Shareholders equityPrior1YearInstant1116936000JPY
Shareholders equityCurrentYearInstant1365703000JPY
Valuation difference on available for sale securitiesPrior1YearInstant33692000JPY
Valuation difference on available for sale securitiesCurrentYearInstant28833000JPY
Valuation and translation adjustmentsPrior1YearInstant33692000JPY
Valuation and translation adjustmentsCurrentYearInstant28833000JPY
Subscription rights to sharesPrior1YearInstant4500000JPY
Subscription rights to sharesCurrentYearInstant-JPY
Non controlling interestsPrior1YearInstant98961000JPY
Non controlling interestsCurrentYearInstant122784000JPY
Net assetsPrior1YearInstant1254089000JPY
Net assetsCurrentYearInstant1517320000JPY
Liabilities and net assetsPrior1YearInstant3743309000JPY
Liabilities and net assetsCurrentYearInstant4840352000JPY
Net salesPrior1YearDuration8717982000JPY
Net salesCurrentYearDuration8846312000JPY
Cost of salesPrior1YearDuration5391732000JPY
Cost of salesCurrentYearDuration5292561000JPY
Gross profitPrior1YearDuration3326250000JPY
Gross profitCurrentYearDuration3553751000JPY
Selling general and administrative expensesPrior1YearDuration3157741000JPY
Selling general and administrative expensesCurrentYearDuration3125396000JPY
Operating incomePrior1YearDuration168508000JPY
Operating incomeCurrentYearDuration428355000JPY
Interest income noiPrior1YearDuration416000JPY
Interest income noiCurrentYearDuration1160000JPY
Foreign exchange gains noiPrior1YearDuration4289000JPY
Foreign exchange gains noiCurrentYearDuration8570000JPY
Subsidy income noi bountyPrior1YearDuration2772000JPY
Subsidy income noi bountyCurrentYearDuration-JPY
Other noiPrior1YearDuration5411000JPY
Other noiCurrentYearDuration1624000JPY
Non operating incomePrior1YearDuration12888000JPY
Non operating incomeCurrentYearDuration11354000JPY
Interest expenses noePrior1YearDuration10646000JPY
Interest expenses noeCurrentYearDuration16044000JPY
Interest on bonds noePrior1YearDuration4907000JPY
Interest on bonds noeCurrentYearDuration3015000JPY
Loss on investments in partnership noePrior1YearDuration10070000JPY
Loss on investments in partnership noeCurrentYearDuration8135000JPY
Commission fee noePrior1YearDuration-JPY
Commission fee noeCurrentYearDuration23500000JPY
Provision of allowance for doubtful accounts noePrior1YearDuration30000000JPY

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 2023-12-31pass
balance sheet identityconsolidated 2024-12-31pass rounding
balance sheet identitynon_consolidated 2023-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass