Y 
93
+2.20%
Close of 9 Nov 2026, in JPY
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in JPY, from our data supplier.
Revenue
¥349.9m
FY2017FY2026
Net income
¥154.9m
FY2017FY2026
Free cash flow
−¥17.0m
FY2017FY2026
Shareholders' equity
¥2.89bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥349.9m | ¥251.2m | ¥541.1m | ¥262.9m | ¥553.4m | ¥669.1m | ¥517.0m | ¥509.2m | ¥459.7m | ¥862.8m |
| Operating income | ¥29.7m | ¥103.2m | ¥63.6m | ¥41.0m | ¥103.0m | ¥21.4m | ¥5.0m | ¥14.0m | ¥40.0m | ¥77.0m |
| Net income | ¥154.9m | ¥90.5m | ¥140.3m | ¥22.5m | ¥81.2m | ¥187.5m | −¥38.6m | ¥84.2m | ¥62.0m | ¥120.5m |
| Diluted earnings per share | 15.31 | 8.94 | 13.87 | 2.22 | 8.03 | 18.53 | -3.82 | 8.33 | 6.11 | 11.48 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.65bn | ¥3.30bn | ¥3.34bn | ¥3.23bn | ¥3.45bn | ¥3.25bn | ¥3.20bn | ¥3.14bn | ¥3.12bn | ¥3.12bn |
| Cash and short-term investments | ¥23.2m | ¥37.2m | ¥39.1m | ¥52.9m | ¥178.2m | ¥8.7m | ¥6.8m | ¥21.1m | ¥25.8m | ¥60.9m |
| Total liabilities | ¥756.6m | ¥873.6m | ¥869.0m | ¥1.15bn | ¥1.25bn | ¥1.13bn | ¥1.37bn | ¥1.40bn | ¥1.33bn | ¥1.41bn |
| Debt | ¥644.4m | ¥710.5m | ¥706.4m | ¥983.7m | ¥1.04bn | ¥911.0m | ¥1.21bn | ¥1.23bn | ¥1.20bn | ¥1.29bn |
| Shareholders' equity | ¥2.89bn | ¥2.43bn | ¥2.47bn | ¥2.09bn | ¥2.20bn | ¥2.12bn | ¥1.82bn | ¥1.73bn | ¥1.79bn | ¥1.71bn |
| Shares outstanding | 10m | 10m | 10m | 10m | 10m | 10m | 10m | 10m | 10m | 10m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥8.5m | −¥59.3m | ¥247.0m | −¥66.0m | −¥20.2m | ¥23.7m | ¥1.4m | −¥30.0m | ¥56.0m | ¥110.0m |
| Capital spending | −¥8.5m | −¥59.3m | −¥639,000 | −¥3.3m | — | −¥1.8m | −¥1.0m | −¥4.0m | −¥4.0m | −¥1.0m |
| Free cash flow | −¥17.0m | −¥118.6m | ¥246.3m | −¥69.3m | −¥20.2m | ¥21.9m | ¥397,000 | −¥34.0m | ¥52.0m | ¥109.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥48.7m | ¥111.3m | ¥59.1m | ¥112.2m | ¥67.3m | ¥66.4m | ¥62.0m | ¥58.0m |
| Operating income | ¥2.6m | ¥21.1m | −¥4.1m | ¥13.9m | −¥1.2m | −¥507,000 | −¥4.1m | −¥3.0m |
| Net income | ¥54.7m | ¥32.9m | ¥38.5m | ¥40.2m | ¥43.3m | ¥17.9m | ¥34.0m | ¥8.0m |
| Diluted earnings per share | 5.40 | 3.26 | 3.80 | 3.97 | 4.28 | 1.77 | 3.36 | 0.79 |
| Total assets | ¥3.68bn | ¥3.65bn | ¥3.58bn | ¥3.49bn | ¥3.37bn | ¥3.30bn | ¥3.31bn | ¥3.33bn |
| Cash and short-term investments | ¥29.5m | ¥23.2m | ¥27.8m | ¥24.9m | ¥32.5m | ¥37.2m | ¥37.9m | ¥38.5m |
| Debt | ¥378.7m | ¥644.4m | ¥366.2m | ¥663.0m | ¥380.6m | ¥710.5m | ¥370.2m | ¥696.7m |
| Shareholders' equity | ¥2.92bn | ¥2.89bn | ¥2.75bn | ¥2.66bn | ¥2.49bn | ¥2.43bn | ¥2.43bn | ¥2.45bn |
Financial ratios
Data as of 29 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 48.4% | 41.5% | 28.5% | 15.6% | 18.6% | 30.8% | — |
| Net margin | 44.3% | 36.0% | 25.9% | 8.5% | 14.7% | 28.0% | — |
| Return on equity | 5.4% | 3.7% | 5.7% | 1.1% | 3.7% | 8.8% | — |
| Return on assets | 4.2% | 2.7% | 4.2% | 0.7% | 2.4% | 5.8% | — |
| Free cash flow yield | 0.0% | 0.0% | 21.7% | -5.5% | — | 2.2% | 0.2% |
| Revenue growth | 39.3% | -53.6% | 105.8% | -52.5% | -17.3% | 29.4% | — |
| Earnings growth | 71.2% | -35.5% | 524.0% | -72.3% | -56.7% | -585.6% | — |
| Current ratio | 1.51x | 1.52x | 1.66x | 1.41x | 1.47x | 1.26x | — |
| Debt to equity | 0.22x | 0.29x | 0.29x | 0.47x | 0.47x | 0.43x | — |
| Equity ratio | 79.3% | 73.5% | 74.0% | 64.5% | 63.7% | 65.2% | — |
| Interest coverage | 13.33x | 8.40x | 10.99x | 2.51x | 5.90x | 9.49x | — |
| Buybacks as a share of market value | 0.0% | 0.0% | -0.0% | 0.0% | 0.0% | 0.0% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 10.0% | -12.2% | -14.4% |
| Operating income | -10.2% | 6.8% | -8.7% |
| Net income | 90.3% | -3.7% | 14.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 22.1% | 16.9% | 13.8% | 8.6% |
| Net margin | 40.8% | 29.0% | 25.8% | 14.2% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 7.7 | 20.0 | 7.0 | 50.4 | 13.7 | 6.6 | -31.2 | 15.8 | 16.7 | 12.9 |
| Price to sales | 3.4 | 7.2 | 1.8 | 4.3 | 2.0 | 1.8 | 2.3 | 2.6 | 2.3 | 1.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 26 Mar 2008.
| FY2009 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 6.50 | 6.50 | 19.50 | 23.75 | 6.50 | 9.75 | 5.00 |
- 2-for-1 split · 27 Sept 2004
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.