Tokyo Tape
Sign in
← Nihon Falcom

Annual report

3723.TEDINET S100XBL7
Period2024-10-01 → 2025-09-30
Filed2025-12-19
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 88
MetricValuePeriodScopeSource row
Revenue¥2.6bn2024-10-01 → 2025-09-30StandaloneNet sales
Revenue¥2.5bn2023-10-01 → 2024-09-30StandaloneNet sales
Revenue¥2.5bn2022-10-01 → 2023-09-30vStandaloneNet sales (5-year summary)
Revenue¥2.5bn2021-10-01 → 2022-09-30vStandaloneNet sales (5-year summary)
Revenue¥2.5bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Operating income¥1.3bn2024-10-01 → 2025-09-30StandaloneOperating income
Operating income¥1.2bn2023-10-01 → 2024-09-30StandaloneOperating income
Ordinary income¥1.4bn2024-10-01 → 2025-09-30StandaloneOrdinary income
Ordinary income¥1.2bn2023-10-01 → 2024-09-30StandaloneOrdinary income
Ordinary income¥1.3bn2022-10-01 → 2023-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.6bn2021-10-01 → 2022-09-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.4bn2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.3bn2024-10-01 → 2025-09-30StandaloneIncome before income taxes
Profit before tax¥1.2bn2023-10-01 → 2024-09-30StandaloneIncome before income taxes
Net income¥904m2024-10-01 → 2025-09-30StandaloneProfit loss
Net income¥852m2023-10-01 → 2024-09-30StandaloneProfit loss
Net income¥911m2022-10-01 → 2023-09-30vStandaloneNet income loss (5-year summary)
Net income¥1.0bn2021-10-01 → 2022-09-30vStandaloneNet income loss (5-year summary)
Net income¥1.0bn2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Total assets¥11.5bnat 2025-09-30StandaloneAssets
Total assets¥10.7bnat 2024-09-30StandaloneAssets
Total assets¥10.1bnat 2023-09-30vStandaloneTotal assets (5-year summary)
Total assets¥9.7bnat 2022-09-30vStandaloneTotal assets (5-year summary)
Total assets¥8.3bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥618mat 2025-09-30StandaloneLiabilities
Total liabilities¥524mat 2024-09-30StandaloneLiabilities
Net assets / equity¥10.9bnat 2025-09-30StandaloneNet assets
Net assets / equity¥10.2bnat 2024-09-30StandaloneNet assets
Net assets / equity¥9.5bnat 2023-09-30vStandaloneNet assets
Net assets / equity¥8.8bnat 2022-09-30vStandaloneNet assets (5-year summary)
Net assets / equity¥7.7bnat 2021-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥10.4bnat 2025-09-30StandaloneCash and deposits
Cash and deposits¥9.5bnat 2024-09-30StandaloneCash and deposits
Cash & equivalents¥10.4bnat 2025-09-30StandaloneCash and cash equivalents
Cash & equivalents¥9.5bnat 2024-09-30StandaloneCash and cash equivalents
Cash & equivalents¥8.9bnat 2023-09-30vStandaloneCash and cash equivalents
Cash & equivalents¥8.2bnat 2022-09-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥7.2bnat 2021-09-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥1.0bn2024-10-01 → 2025-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥848m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥904m2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.2bn2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥102m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥742,0002024-10-01 → 2025-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥2m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥6m2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥53m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥205m2024-10-01 → 2025-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥205m2023-10-01 → 2024-09-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥205m2022-10-01 → 2023-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥205m2021-10-01 → 2022-09-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥123m2020-10-01 → 2021-09-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥87.912024-10-01 → 2025-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥82.92023-10-01 → 2024-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥88.652022-10-01 → 2023-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥99.972021-10-01 → 2022-09-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥97.312020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥202024-10-01 → 2025-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥202023-10-01 → 2024-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥202022-10-01 → 2023-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥202021-10-01 → 2022-09-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥202020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,058.13at 2025-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥990.22at 2024-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥927.32at 2023-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥858.66at 2022-09-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥748.86at 2021-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio94.6%at 2025-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio95.1%at 2024-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.1%at 2023-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio91.1%at 2022-09-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio92.8%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE8.6%2024-10-01 → 2025-09-30StandaloneRate of return on equity (5-year summary)
ROE8.6%2023-10-01 → 2024-09-30StandaloneRate of return on equity (5-year summary)
ROE9.9%2022-10-01 → 2023-09-30vStandaloneRate of return on equity (5-year summary)
ROE12.4%2021-10-01 → 2022-09-30vStandaloneRate of return on equity (5-year summary)
ROE13.8%2020-10-01 → 2021-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued10,280,000at 2025-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued10,280,000at 2024-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued10,280,000at 2023-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued10,280,000at 2022-09-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued10,280,000at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees69at 2025-09-30StandaloneNumber of employees
Employees66at 2024-09-30StandaloneNumber of employees
Employees65at 2023-09-30vStandaloneNumber of employees
Employees62at 2022-09-30vStandaloneNumber of employees
Employees63at 2021-09-30dStandaloneNumber 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.

All source rows · 742
ItemContextValueUnit
Raw materialsPrior1YearInstant_NonConsolidatedMember6512000JPY
Raw materialsCurrentYearInstant_NonConsolidatedMember7429000JPY
Prepaid expensesPrior1YearInstant_NonConsolidatedMember14613000JPY
Prepaid expensesCurrentYearInstant_NonConsolidatedMember13116000JPY
Other caPrior1YearInstant_NonConsolidatedMember1408000JPY
Other caCurrentYearInstant_NonConsolidatedMember9340000JPY
Current assetsPrior1YearInstant_NonConsolidatedMember10548026000JPY
Current assetsCurrentYearInstant_NonConsolidatedMember11331733000JPY
Buildings and accompanying facilitiesPrior1YearInstant_NonConsolidatedMember39804000JPY
Buildings and accompanying facilitiesCurrentYearInstant_NonConsolidatedMember39804000JPY
Accumulated depreciation buildings and accompanying facilitiesPrior1YearInstant_NonConsolidatedMember-11346000JPY
Accumulated depreciation buildings and accompanying facilitiesCurrentYearInstant_NonConsolidatedMember-13816000JPY
Buildings and accompanying facilities netPrior1YearInstant_NonConsolidatedMember28458000JPY
Buildings and accompanying facilities netCurrentYearInstant_NonConsolidatedMember25987000JPY
Tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember74287000JPY
Tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember74592000JPY
Accumulated depreciation tools furniture and fixturesPrior1YearInstant_NonConsolidatedMember-62305000JPY
Accumulated depreciation tools furniture and fixturesCurrentYearInstant_NonConsolidatedMember-66891000JPY
Tools furniture and fixtures netPrior1YearInstant_NonConsolidatedMember11982000JPY
Tools furniture and fixtures netCurrentYearInstant_NonConsolidatedMember7701000JPY
Property plant and equipmentPrior1YearInstant_NonConsolidatedMember40441000JPY
Property plant and equipmentCurrentYearInstant_NonConsolidatedMember33689000JPY
SoftwarePrior1YearInstant_NonConsolidatedMember440000JPY
SoftwareCurrentYearInstant_NonConsolidatedMember302000JPY
Telephone subscription rightPrior1YearInstant_NonConsolidatedMember757000JPY
Telephone subscription rightCurrentYearInstant_NonConsolidatedMember757000JPY
Intangible assetsPrior1YearInstant_NonConsolidatedMember1197000JPY
Intangible assetsCurrentYearInstant_NonConsolidatedMember1059000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember5735000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember391000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember63676000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember85755000JPY
Lease and guarantee depositsPrior1YearInstant_NonConsolidatedMember43967000JPY
Lease and guarantee depositsCurrentYearInstant_NonConsolidatedMember42590000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember113378000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember128738000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember155017000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember163486000JPY
AssetsPrior1YearInstant_NonConsolidatedMember10703043000JPY
AssetsCurrentYearInstant_NonConsolidatedMember11495220000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember131504000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember84493000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember79363000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember67785000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember21177000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember22501000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember204794000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember348670000JPY
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember52318000JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember59191000JPY

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 · 13 of 13 passed
balance sheet identitynon_consolidated 2024-09-30pass
balance sheet identitynon_consolidated 2025-09-30pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2024-09-30pass
statement vs summary · net assetsnon_consolidated 2025-09-30pass
statement vs summary · operating cash flownon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · operating cash flownon_consolidated 2024-10-01/2025-09-30pass
statement vs summary · revenuenon_consolidated 2023-10-01/2024-09-30pass
statement vs summary · revenuenon_consolidated 2024-10-01/2025-09-30pass
statement vs summary · total assetsnon_consolidated 2024-09-30pass
statement vs summary · total assetsnon_consolidated 2025-09-30pass