Tokyo Tape
Sign in
← Kotobukiya

Annual report

7809.TEDINET S100WQU3
Period2024-07-01 → 2025-06-30
Filed2025-09-25
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 93
MetricValuePeriodScopeSource row
Revenue¥16.5bn2024-07-01 → 2025-06-30StandaloneNet sales
Revenue¥16.4bn2023-07-01 → 2024-06-30StandaloneNet sales
Revenue¥18.1bn2022-07-01 → 2023-06-30vStandaloneNet sales (5-year summary)
Revenue¥14.3bn2021-07-01 → 2022-06-30vStandaloneNet sales (5-year summary)
Revenue¥9.5bn2020-07-01 → 2021-06-30dStandaloneNet sales (5-year summary)
Operating income¥1.6bn2024-07-01 → 2025-06-30StandaloneOperating income
Operating income¥1.7bn2023-07-01 → 2024-06-30StandaloneOperating income
Ordinary income¥1.6bn2024-07-01 → 2025-06-30StandaloneOrdinary income
Ordinary income¥1.6bn2023-07-01 → 2024-06-30StandaloneOrdinary income
Ordinary income¥2.5bn2022-07-01 → 2023-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.3bn2021-07-01 → 2022-06-30vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥989m2020-07-01 → 2021-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.6bn2024-07-01 → 2025-06-30StandaloneIncome before income taxes
Profit before tax¥1.6bn2023-07-01 → 2024-06-30StandaloneIncome before income taxes
Net income¥1.1bn2024-07-01 → 2025-06-30StandaloneProfit loss
Net income¥1.1bn2023-07-01 → 2024-06-30StandaloneProfit loss
Net income¥1.8bn2022-07-01 → 2023-06-30vStandaloneNet income loss (5-year summary)
Net income¥1.6bn2021-07-01 → 2022-06-30vStandaloneNet income loss (5-year summary)
Net income¥680m2020-07-01 → 2021-06-30dStandaloneNet income loss (5-year summary)
Total assets¥13.4bnat 2025-06-30StandaloneAssets
Total assets¥12.0bnat 2024-06-30StandaloneAssets
Total assets¥11.5bnat 2023-06-30vStandaloneTotal assets (5-year summary)
Total assets¥10.6bnat 2022-06-30vStandaloneTotal assets (5-year summary)
Total assets¥8.5bnat 2021-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥5.4bnat 2025-06-30StandaloneLiabilities
Total liabilities¥4.8bnat 2024-06-30StandaloneLiabilities
Net assets / equity¥8.0bnat 2025-06-30StandaloneNet assets
Net assets / equity¥7.2bnat 2024-06-30StandaloneNet assets
Net assets / equity¥6.4bnat 2023-06-30vStandaloneNet assets
Net assets / equity¥4.8bnat 2022-06-30vStandaloneNet assets (5-year summary)
Net assets / equity¥3.2bnat 2021-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥3.3bnat 2025-06-30StandaloneCash and deposits
Cash and deposits¥3.0bnat 2024-06-30StandaloneCash and deposits
Cash & equivalents¥1.4bnat 2025-06-30StandaloneCash and cash equivalents
Cash & equivalents¥1.1bnat 2024-06-30StandaloneCash and cash equivalents
Cash & equivalents¥1.6bnat 2023-06-30vStandaloneCash and cash equivalents
Cash & equivalents¥423mat 2022-06-30vStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥446mat 2021-06-30dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥2.0bn2024-07-01 → 2025-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥1.1bn2023-07-01 → 2024-06-30StandaloneNet cash provided by used in operating activities
Operating cash flow¥3.2bn2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.2bn2021-07-01 → 2022-06-30vStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.6bn2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.7bn2024-07-01 → 2025-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥1.4bn2023-07-01 → 2024-06-30StandaloneNet cash provided by used in investment activities
Investing cash flow−¥1.2bn2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥913m2021-07-01 → 2022-06-30vStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥955m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥106m2024-07-01 → 2025-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥66m2023-07-01 → 2024-06-30StandaloneNet cash provided by used in financing activities
Financing cash flow−¥766m2022-07-01 → 2023-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥197m2021-07-01 → 2022-06-30vStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow−¥478m2020-07-01 → 2021-06-30dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥136.722024-07-01 → 2025-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥139.142023-07-01 → 2024-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥222.52022-07-01 → 2023-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥206.542021-07-01 → 2022-06-30vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥85.232020-07-01 → 2021-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥135.912024-07-01 → 2025-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥137.462023-07-01 → 2024-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥218.922022-07-01 → 2023-06-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥202.342021-07-01 → 2022-06-30vStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥83.322020-07-01 → 2021-06-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥402024-07-01 → 2025-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥352023-07-01 → 2024-06-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥902022-07-01 → 2023-06-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥702021-07-01 → 2022-06-30vStandaloneDividend paid per share (5-year summary)
Dividend per share¥402020-07-01 → 2021-06-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥999.85at 2025-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥909.42at 2024-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥801.84at 2023-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥606.67at 2022-06-30vStandaloneNet assets per share (5-year summary)
Net assets per share¥414.59at 2021-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio59.8%at 2025-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.0%at 2024-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio55.2%at 2023-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio45.0%at 2022-06-30vStandaloneEquity to asset ratio (5-year summary)
Equity ratio38.3%at 2021-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE14.3%2024-07-01 → 2025-06-30StandaloneRate of return on equity (5-year summary)
ROE16.3%2023-07-01 → 2024-06-30StandaloneRate of return on equity (5-year summary)
ROE31.6%2022-07-01 → 2023-06-30vStandaloneRate of return on equity (5-year summary)
ROE40.4%2021-07-01 → 2022-06-30vStandaloneRate of return on equity (5-year summary)
ROE22.5%2020-07-01 → 2021-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued8,550,900at 2025-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued8,444,700at 2024-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued2,813,400at 2023-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,797,800at 2022-06-30vStandaloneTotal number of issued shares (5-year summary)
Shares issued2,776,800at 2021-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees192at 2025-06-30StandaloneNumber of employees
Employees190at 2024-06-30StandaloneNumber of employees
Employees181at 2023-06-30vStandaloneNumber of employees
Employees173at 2022-06-30vStandaloneNumber of employees
Employees167at 2021-06-30dStandaloneNumber 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 · 878
ItemContextValueUnit
Stocks of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember148870000JPY
Investments in capital of subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember45810000JPY
Investments in capital of subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember132630000JPY
Investments in capitalPrior1YearInstant_NonConsolidatedMember12330000JPY
Investments in capitalCurrentYearInstant_NonConsolidatedMember12330000JPY
Long term loans receivable from subsidiaries and affiliatesPrior1YearInstant_NonConsolidatedMember－JPY
Long term loans receivable from subsidiaries and affiliatesCurrentYearInstant_NonConsolidatedMember88821000JPY
Lease and guarantee depositsPrior1YearInstant_NonConsolidatedMember199327000JPY
Lease and guarantee depositsCurrentYearInstant_NonConsolidatedMember193582000JPY
Long term prepaid expensesPrior1YearInstant_NonConsolidatedMember406000JPY
Long term prepaid expensesCurrentYearInstant_NonConsolidatedMember6068000JPY
Deferred tax assetsPrior1YearInstant_NonConsolidatedMember248568000JPY
Deferred tax assetsCurrentYearInstant_NonConsolidatedMember264652000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember156161000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember161469000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember662604000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember1008424000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember3905710000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember4355569000JPY
AssetsPrior1YearInstant_NonConsolidatedMember12034943000JPY
AssetsCurrentYearInstant_NonConsolidatedMember13449270000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember420162000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember504425000JPY
Short term loans payablePrior1YearInstant_NonConsolidatedMember300000000JPY
Short term loans payableCurrentYearInstant_NonConsolidatedMember1100000000JPY
Current portion of bondsPrior1YearInstant_NonConsolidatedMember100000000JPY
Current portion of bondsCurrentYearInstant_NonConsolidatedMember－JPY
Current portion of long term loans payablePrior1YearInstant_NonConsolidatedMember690675000JPY
Current portion of long term loans payableCurrentYearInstant_NonConsolidatedMember439138000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember222833000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember297586000JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember132390000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember143286000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember132281000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember271466000JPY
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember－JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember26690000JPY
Contract liabilitiesPrior1YearInstant_NonConsolidatedMember214320000JPY
Contract liabilitiesCurrentYearInstant_NonConsolidatedMember249794000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember35423000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember50037000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember57747000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember53420000JPY
Other clPrior1YearInstant_NonConsolidatedMember10015000JPY
Other clCurrentYearInstant_NonConsolidatedMember17837000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember2315850000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember3153684000JPY
Long term loans payablePrior1YearInstant_NonConsolidatedMember1975600000JPY
Long term loans payableCurrentYearInstant_NonConsolidatedMember1689778000JPY
Provision for share based remuneration nclPrior1YearInstant_NonConsolidatedMember32198000JPY

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 2024-06-30pass rounding
balance sheet identitynon_consolidated 2025-06-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-06-30pass
statement vs summary · net assetsnon_consolidated 2024-06-30pass
statement vs summary · net assetsnon_consolidated 2025-06-30pass
statement vs summary · operating cash flownon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · operating cash flownon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · revenuenon_consolidated 2023-07-01/2024-06-30pass
statement vs summary · revenuenon_consolidated 2024-07-01/2025-06-30pass
statement vs summary · total assetsnon_consolidated 2024-06-30pass
statement vs summary · total assetsnon_consolidated 2025-06-30pass