Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 144
MetricValuePeriodScopeSource row
Revenue¥7.5bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥8.8bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥8.7bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥10.5bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥10.6bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥374m2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥428m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥308m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥375m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥125m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥420m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥546m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥308m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥289m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥228m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥246m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥143m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.6bn2022-01-01 → 2022-12-31vCons.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¥235m2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥269m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥4.7bnat 2025-12-31Cons.Assets
Total assets¥4.8bnat 2024-12-31Cons.Assets
Total assets¥3.7bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥4.4bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥5.8bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥3.2bnat 2025-12-31Cons.Liabilities
Total liabilities¥3.3bnat 2024-12-31Cons.Liabilities
Net assets / equity¥1.5bnat 2025-12-31Cons.Net assets
Net assets / equity¥1.5bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.3bnat 2023-12-31vCons.Net assets
Net assets / equity¥996mat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥2.8bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.4bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥2.4bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥2.4bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.4bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.5bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥1.9bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.5bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥803m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥329m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥250m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥149m2022-01-01 → 2022-12-31vCons.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)
Investing cash flow−¥327m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥190m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥248m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.4bn2022-01-01 → 2022-12-31vCons.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)
Financing cash flow−¥493m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥720m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥415m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥26m2022-01-01 → 2022-12-31vCons.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)
EPS (basic)¥26.82025-01-01 → 2025-12-31Cons.Basic earnings loss per share (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 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-191.282022-01-01 → 2022-12-31vCons.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 (diluted)¥26.452021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥177.86at 2025-12-31Cons.Net assets 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 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥117.31at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥324.15at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio32.4%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio28.8%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio30.7%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio22.7%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio48.3%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE15.6%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE19.3%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE13.4%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE8.6%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees262at 2025-12-31Cons.Number of employees
Employees260at 2024-12-31Cons.Number of employees
Employees272at 2023-12-31vCons.Number of employees
Employees347at 2022-12-31vCons.Number of employees
Employees352at 2021-12-31dCons.Number of employees
Revenue¥2.3bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥2.0bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥1.5bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.3bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥1.8bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥1.0bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥697m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥585m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥271m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥363m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥350m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥340m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥585m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥59m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥573m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥58m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥423m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income−¥1.0bn2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥337m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥5.1bnat 2025-12-31StandaloneAssets
Total assets¥4.6bnat 2024-12-31StandaloneAssets
Total assets¥4.0bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥4.9bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥4.2bnat 2025-12-31StandaloneLiabilities
Total liabilities¥4.4bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥830mat 2025-12-31StandaloneNet assets
Net assets / equity¥238mat 2024-12-31StandaloneNet assets
Net assets / equity¥186mat 2023-12-31vStandaloneNet assets
Net assets / equity¥592mat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.8bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥980mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥1.0bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥67.322025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.912024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-50.192023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-117.482022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥38.962021-01-01 → 2021-12-31dStandaloneBasic 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 → 2022-12-31vStandaloneDividend 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¥97.09at 2025-12-31StandaloneNet assets 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 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥69.45at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥204.75at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio16.4%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio5.1%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio4.5%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio13.0%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.8%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE107.3%2025-01-01 → 2025-12-31StandaloneRate of return on equity (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 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,710,334at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,710,334at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,710,334at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued8,698,760at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees227at 2025-12-31StandaloneNumber of employees
Employees234at 2024-12-31StandaloneNumber of employees
Employees258at 2023-12-31vStandaloneNumber of employees
Employees315at 2022-12-31vStandaloneNumber of employees
Employees330at 2021-12-31dStandaloneNumber 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 · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥62m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥62m
Game Businessreportable segmentcapex2025-01-01 → 2025-12-31¥351m
Game Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥4m
Game Businessreportable segmentemployeesat 2025-12-31161 pure
Game Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥6.8bn
Game Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥6.8bn
Game Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥52m
Game Businessreportable segmentsegment assetsat 2025-12-31¥4.1bn
Game Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥318m
Non Game Businessreportable segmentcapex2025-01-01 → 2025-12-31¥192,000
Non Game Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥192,000
Non Game Businessreportable segmentemployeesat 2025-12-3129 pure
Non Game Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥691m
Non Game Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥681m
Non Game Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥10m
Non Game Businessreportable segmentsegment assetsat 2025-12-31¥561m
Non Game Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥57m
—segment totalcapex2025-01-01 → 2025-12-31¥352m
—segment totaldepreciation2025-01-01 → 2025-12-31¥4m
—segment totalrevenue2025-01-01 → 2025-12-31¥7.5bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥7.5bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥62m
—segment totalsegment assetsat 2025-12-31¥4.7bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥374m
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 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 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 segmentemployeesat 2025-12-31156 pure
Non Game Businessreportable segmentemployeesat 2025-12-310 pure

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

All source rows · 1,330
ItemContextValueUnit
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-22195000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration2236000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration8571000JPY
Increase decrease in accrued consumption taxes ope cfPrior1YearDuration-54674000JPY
Increase decrease in accrued consumption taxes ope cfCurrentYearDuration-36144000JPY
Other net ope cfPrior1YearDuration112128000JPY
Other net ope cfCurrentYearDuration215046000JPY
Subtotal ope cfPrior1YearDuration389332000JPY
Subtotal ope cfCurrentYearDuration877656000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration1161000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration4056000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-18263000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-37232000JPY
Income taxes paid ope cfPrior1YearDuration-46787000JPY
Income taxes paid ope cfCurrentYearDuration-44908000JPY
Receive the amount of refunds and refund of income taxes ope cfPrior1YearDuration3558000JPY
Receive the amount of refunds and refund of income taxes ope cfCurrentYearDuration3784000JPY
Net cash provided by used in operating activitiesPrior1YearDuration329001000JPY
Net cash provided by used in operating activitiesCurrentYearDuration803357000JPY
Purchase of investment securities inv cfPrior1YearDuration-72494000JPY
Purchase of investment securities inv cfCurrentYearDuration-JPY
Proceeds from sales of investment securities inv cfPrior1YearDuration28800000JPY
Proceeds from sales of investment securities inv cfCurrentYearDuration-JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-4139000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-JPY
Purchase of intangible assets inv cfPrior1YearDuration-198461000JPY
Purchase of intangible assets inv cfCurrentYearDuration-326943000JPY
Proceeds from collection of lease and guarantee deposits inv cfPrior1YearDuration71444000JPY
Proceeds from collection of lease and guarantee deposits inv cfCurrentYearDuration-JPY
Payments for lease and guarantee deposits inv cfPrior1YearDuration-360000JPY
Payments for lease and guarantee deposits inv cfCurrentYearDuration-JPY
Other net inv cfPrior1YearDuration-14850000JPY
Other net inv cfCurrentYearDuration-JPY
Net cash provided by used in investment activitiesPrior1YearDuration-190061000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-326943000JPY
Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cfPrior1YearDuration-JPY
Payments from changes in ownership interests in subsidiaries that do not result in change in scope of consolidation fin cfCurrentYearDuration-250000000JPY
Net increase decrease in short term loans payable fin cfPrior1YearDuration-235001000JPY
Net increase decrease in short term loans payable fin cfCurrentYearDuration33600000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration1500000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration680000000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-755000000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-666482000JPY
Proceeds from issuance of bonds fin cfPrior1YearDuration500000000JPY
Proceeds from issuance of bonds fin cfCurrentYearDuration-JPY
Redemption of bonds fin cfPrior1YearDuration-290000000JPY
Redemption of bonds fin cfCurrentYearDuration-290000000JPY
Net cash provided by used in financing activitiesPrior1YearDuration719999000JPY
Net cash provided by used in financing activitiesCurrentYearDuration-492882000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration858940000JPY

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 2024-12-31pass rounding
balance sheet identityconsolidated 2025-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass rounding
balance sheet identitynon_consolidated 2025-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsconsolidated 2025-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2025-01-01/2025-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsconsolidated 2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass