Tokyo Tape
Sign in
← KLab

Annual report

3656.TEDINET S100XU7P
Period2025-01-01 → 2025-12-31
Filed2026-03-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥6.9bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥8.3bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥10.7bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥16.9bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥23.9bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income−¥1.3bn2025-01-01 → 2025-12-31Cons.Operating income
Operating income−¥1.3bn2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income−¥1.4bn2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income−¥1.3bn2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income−¥853m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥73m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income−¥1.0bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥4.1bn2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax−¥2.2bn2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)−¥4.2bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥2.8bn2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.8bn2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥542m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥3.5bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥4.2bn2025-01-01 → 2025-12-31Cons.Profit loss
Net income−¥2.8bn2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥13.3bnat 2025-12-31Cons.Assets
Total assets¥15.8bnat 2024-12-31Cons.Assets
Total assets¥17.8bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥20.9bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥18.7bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥3.0bnat 2025-12-31Cons.Liabilities
Total liabilities¥5.4bnat 2024-12-31Cons.Liabilities
Net assets / equity¥10.3bnat 2025-12-31Cons.Net assets
Net assets / equity¥10.4bnat 2024-12-31Cons.Net assets
Net assets / equity¥11.7bnat 2023-12-31vCons.Net assets
Net assets / equity¥13.2bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥12.8bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥5.2bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥1.6bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥5.2bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥6.0bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.8bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥1.8bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥138m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.5bn2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥187m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥1.3bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥2.5bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.0bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.3bn2023-01-01 → 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−¥1.9bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥2.9bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥555m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥67m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥3.5bn2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.0bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-73.532025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-62.912024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-44.982023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-13.972022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-90.382021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥133.89at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥216.46at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥282.21at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥324.42at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥336.84at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio76.9%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio65.6%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio64.3%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio62.9%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio68.4%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE-40.6%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE-25.6%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE-14.8%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE-4.2%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE-23.6%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees322at 2025-12-31Cons.Number of employees
Employees459at 2024-12-31Cons.Number of employees
Employees572at 2023-12-31vCons.Number of employees
Employees628at 2022-12-31vCons.Number of employees
Employees642at 2021-12-31dCons.Number of employees
Revenue¥6.3bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue−¥1.1bn2025-01-01 → 2025-12-31StandaloneOperating revenue1 (5-year summary)
Revenue¥7.6bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue−¥1.6bn2024-01-01 → 2024-12-31StandaloneOperating revenue1 (5-year summary)
Revenue¥10.0bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue−¥1.4bn2023-01-01 → 2023-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥16.4bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue−¥697m2022-01-01 → 2022-12-31vStandaloneOperating revenue1 (5-year summary)
Revenue¥23.3bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue−¥1.2bn2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income−¥1.1bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income−¥1.6bn2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income−¥1.3bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income−¥1.2bn2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income−¥853m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥388m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.4bn2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥4.5bn2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax−¥2.1bn2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income−¥4.5bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥2.6bn2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥1.7bn2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income−¥774m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income−¥4.2bn2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥13.4bnat 2025-12-31StandaloneAssets
Total assets¥16.4bnat 2024-12-31StandaloneAssets
Total assets¥17.5bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥20.4bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥18.3bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.2bnat 2025-12-31StandaloneLiabilities
Total liabilities¥5.8bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥10.2bnat 2025-12-31StandaloneNet assets
Net assets / equity¥10.6bnat 2024-12-31StandaloneNet assets
Net assets / equity¥11.4bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥12.9bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥12.5bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥5.1bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥1.2bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥-79.852025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-58.482024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-41.862023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-19.962022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-110.322021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥132.54at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥220.61at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥280.19at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥317.01at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥329.72at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio75.2%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.6%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio62.8%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio68.6%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-43.9%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE-23.6%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE-14.0%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE-6.1%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE-28.7%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued76,832,200at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued48,502,300at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued41,092,200at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued41,092,200at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued38,631,100at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees294at 2025-12-31StandaloneNumber of employees
Employees401at 2024-12-31StandaloneNumber of employees
Employees489at 2023-12-31vStandaloneNumber of employees
Employees541at 2022-12-31vStandaloneNumber of employees
Employees556at 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 · 12
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2025-01-01 → 2025-12-31¥270,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2025-01-01 → 2025-12-31¥491m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2025-01-01 → 2025-12-31¥491m
Gamesreportable segmentdepreciation2025-01-01 → 2025-12-31¥42m
Gamesreportable segmentrevenue2025-01-01 → 2025-12-31¥6.4bn
Gamesreportable segmentrevenue external2025-01-01 → 2025-12-31¥6.4bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2024-01-01 → 2024-12-31¥10m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-01-01 → 2024-12-31¥71m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-01-01 → 2024-12-31¥71m
Gamesreportable segmentdepreciation2024-01-01 → 2024-12-31¥64m
Gamesreportable segmentrevenue2024-01-01 → 2024-12-31¥8.2bn
Gamesreportable segmentrevenue external2024-01-01 → 2024-12-31¥8.2bn

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

All source rows · 1,433
ItemContextValueUnit
Increase decrease in short term loans payable fin cfPrior1YearDuration800000000JPY
Increase decrease in short term loans payable fin cfCurrentYearDuration-800000000JPY
Repayment of long term loans payable fin cfPrior1YearDuration-1756676000JPY
Repayment of long term loans payable fin cfCurrentYearDuration-1178350000JPY
Proceeds from issuance of bonds fin cfPrior1YearDuration1000000000JPY
Proceeds from issuance of bonds fin cfCurrentYearDuration1390000000JPY
Redemption of bonds fin cfPrior1YearDuration-1000000000JPY
Redemption of bonds fin cfCurrentYearDuration-1300000000JPY
Proceeds from issuance of common stock fin cfPrior1YearDuration－JPY
Proceeds from issuance of common stock fin cfCurrentYearDuration2876250000JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfPrior1YearDuration1494413000JPY
Proceeds from issuance of stock resulting from exercise of subscription rights to shares fin cfCurrentYearDuration1910975000JPY
Proceeds from issuance of subscription rights to shares fin cfPrior1YearDuration17390000JPY
Proceeds from issuance of subscription rights to shares fin cfCurrentYearDuration18021000JPY
Other net fin cfPrior1YearDuration-17000JPY
Other net fin cfCurrentYearDuration-1000JPY
Net cash provided by used in financing activitiesPrior1YearDuration555110000JPY
Net cash provided by used in financing activitiesCurrentYearDuration2916895000JPY
Effect of exchange rate change on cash and cash equivalentsPrior1YearDuration22608000JPY
Effect of exchange rate change on cash and cash equivalentsCurrentYearDuration13261000JPY
Net increase decrease in cash and cash equivalentsPrior1YearDuration-606056000JPY
Net increase decrease in cash and cash equivalentsCurrentYearDuration3608855000JPY
Cash and cash equivalentsPrior2YearInstant2211236000JPY
Cash and cash equivalentsPrior1YearInstant1605179000JPY
Cash and cash equivalentsPrior1YearInstant1605179000JPY
Cash and cash equivalentsCurrentYearInstant5214034000JPY
Number of consolidated subsidiariesCurrentYearInstant2
Number of unconsolidated subsidiaries and associates accounted for using equity methodCurrentYearInstant1
Salaries allowances and bonuses sgaPrior1YearDuration514472000JPY
Salaries allowances and bonuses sgaCurrentYearDuration556293000JPY
Advertising expenses sgaPrior1YearDuration445998000JPY
Advertising expenses sgaCurrentYearDuration401253000JPY
Taxes and dues sgaPrior1YearDuration332835000JPY
Taxes and dues sgaCurrentYearDuration348728000JPY
Provision of allowance for doubtful accounts sgaPrior1YearDuration61449000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration-20148000JPY
Provision for bonuses sgaPrior1YearDuration14669000JPY
Provision for bonuses sgaCurrentYearDuration13848000JPY
Research and development expenses sgaPrior1YearDuration155180000JPY
Research and development expenses sgaCurrentYearDuration54276000JPY
Revenues from external customersPrior1YearDuration_jpcrp030000-asr_E25867-000GamesReportableSegmentsMember8235424000JPY
Revenues from external customersPrior1YearDuration_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember70931000JPY
Revenues from external customersPrior1YearDuration8306355000JPY
Transactions with other segmentsPrior1YearDuration_jpcrp030000-asr_E25867-000GamesReportableSegmentsMember－JPY
Transactions with other segmentsPrior1YearDuration_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember－JPY
Transactions with other segmentsPrior1YearDuration－JPY
Net salesPrior1YearDuration_jpcrp030000-asr_E25867-000GamesReportableSegmentsMember8235424000JPY
Net salesPrior1YearDuration_OperatingSegmentsNotIncludedInReportableSegmentsAndOtherRevenueGeneratingBusinessActivitiesMember70931000JPY
Net salesPrior1YearDuration8306355000JPY
Gross profitPrior1YearDuration_jpcrp030000-asr_E25867-000GamesReportableSegmentsMember1182351000JPY

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
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