F 
585
-0.68%
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
¥10.32bn
FY2017FY2026
Net income
¥113.5m
FY2017FY2026
Free cash flow
−¥785.8m
FY2017FY2026
Shareholders' equity
¥1.82bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥10.32bn | ¥9.40bn | ¥9.31bn | ¥8.66bn | ¥8.78bn | ¥8.72bn | ¥8.43bn | ¥9.96bn | ¥9.70bn | ¥9.58bn |
| Gross profit | ¥6.20bn | ¥5.86bn | ¥5.86bn | ¥5.49bn | ¥5.58bn | ¥5.53bn | ¥5.15bn | ¥6.22bn | ¥6.16bn | ¥6.12bn |
| Operating income | ¥239.8m | ¥289.5m | ¥270.4m | ¥193.3m | ¥407.4m | ¥382.8m | −¥498.3m | ¥145.3m | ¥57.8m | ¥311.3m |
| Net income | ¥113.5m | ¥176.4m | ¥139.1m | ¥57.8m | ¥259.1m | ¥128.1m | −¥806.6m | ¥25.8m | ¥5.5m | ¥169.9m |
| Diluted earnings per share | 30.11 | 49.39 | 39.08 | 16.30 | 73.52 | 34.72 | -220.86 | 7.31 | 1.56 | 49.34 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥8.24bn | ¥7.20bn | ¥7.36bn | ¥6.73bn | ¥6.96bn | ¥7.10bn | ¥8.03bn | ¥8.69bn | ¥8.50bn | ¥8.14bn |
| Cash and short-term investments | ¥1.48bn | ¥1.14bn | ¥1.19bn | ¥966.5m | ¥984.9m | ¥1.04bn | ¥950.6m | ¥698.7m | ¥636.7m | ¥624.0m |
| Total liabilities | ¥6.42bn | ¥5.54bn | ¥5.82bn | ¥5.32bn | ¥5.67bn | ¥6.09bn | ¥7.17bn | ¥7.00bn | ¥6.79bn | ¥6.47bn |
| Debt | ¥3.35bn | ¥3.33bn | ¥3.44bn | ¥3.51bn | ¥3.50bn | ¥4.00bn | ¥5.24bn | ¥4.75bn | ¥4.47bn | ¥4.39bn |
| Shareholders' equity | ¥1.82bn | ¥1.66bn | ¥1.54bn | ¥1.41bn | ¥1.29bn | ¥1.01bn | ¥860.8m | ¥1.70bn | ¥1.70bn | ¥1.67bn |
| Shares outstanding | 4m | 4m | 4m | 4m | 4m | 4m | 4m | 4m | 4m | 3m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥594.2m | ¥400.0m | ¥487.2m | ¥246.0m | ¥707.7m | ¥1.34bn | ¥12.9m | ¥170.6m | ¥270.9m | −¥520.9m |
| Capital spending | −¥191.7m | −¥107.5m | −¥140.6m | −¥169.0m | −¥145.8m | −¥139.0m | −¥168.3m | −¥200.8m | −¥243.3m | −¥129.6m |
| Free cash flow | −¥785.8m | ¥292.5m | ¥346.6m | ¥76.9m | ¥561.9m | ¥1.20bn | −¥155.4m | −¥30.3m | ¥27.5m | −¥650.4m |
| Dividends paid | −¥24.9m | −¥23.6m | −¥23.5m | −¥23.4m | −¥23.8m | −¥9,000 | −¥23.4m | −¥23.3m | −¥22.9m | −¥22.4m |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.83bn | ¥2.51bn | ¥2.92bn | ¥2.05bn | ¥2.53bn | ¥2.18bn | ¥2.62bn | ¥2.08bn |
| Gross profit | ¥1.67bn | ¥1.50bn | ¥1.77bn | ¥1.26bn | ¥1.57bn | ¥1.34bn | ¥1.65bn | ¥1.29bn |
| Operating income | ¥152.1m | ¥27.1m | ¥194.8m | −¥134.3m | ¥140.0m | ¥9.1m | ¥225.8m | −¥85.5m |
| Net income | ¥91.9m | −¥25.5m | ¥134.1m | −¥87.0m | ¥58.7m | ¥34.8m | ¥162.2m | −¥79.3m |
| Diluted earnings per share | 24.38 | -6.76 | 35.57 | -24.37 | 16.45 | 9.74 | 45.42 | -22.29 |
| Cash from operations | — | — | — | — | ¥399.0m | — | — | — |
| Capital spending | — | — | — | — | −¥107.0m | — | — | — |
| Free cash flow | — | — | — | — | ¥292.0m | — | — | — |
| Total assets | ¥8.24bn | ¥8.16bn | ¥8.55bn | ¥8.18bn | ¥7.20bn | ¥7.34bn | ¥7.11bn | ¥7.54bn |
| Cash and short-term investments | ¥1.48bn | ¥1.33bn | ¥1.92bn | ¥1.48bn | ¥1.14bn | ¥1.24bn | ¥1.10bn | ¥1.22bn |
| Debt | ¥3.33bn | ¥3.27bn | ¥4.59bn | ¥3.27bn | ¥3.33bn | ¥2.71bn | ¥3.39bn | ¥2.33bn |
| Shareholders' equity | ¥1.82bn | ¥1.71bn | ¥1.73bn | ¥1.57bn | ¥1.66bn | ¥1.62bn | ¥1.59bn | ¥1.41bn |
Financial ratios
Data as of 29 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 60.1% | 62.3% | 62.9% | 63.4% | 63.5% | 63.4% |
| Operating margin | 2.3% | 3.8% | 3.2% | 2.5% | 5.3% | 3.0% |
| Net margin | 1.1% | 1.9% | 1.5% | 0.7% | 3.0% | 1.5% |
| Return on equity | 6.2% | 10.6% | 9.0% | 4.1% | 20.1% | 12.7% |
| Return on assets | 1.4% | 2.4% | 1.9% | 0.9% | 3.7% | 1.8% |
| Free cash flow yield | -17.8% | 23.6% | 29.4% | 19.5% | 40.3% | 66.6% |
| Revenue growth | 9.7% | 1.0% | 7.5% | -1.4% | 0.7% | 3.5% |
| Earnings growth | -35.9% | 26.9% | 140.5% | -77.7% | 102.2% | -115.9% |
| Current ratio | 1.41x | 1.34x | 1.52x | 1.64x | 1.46x | 1.55x |
| Debt to equity | 1.83x | 2.00x | 2.23x | 2.47x | 2.68x | 3.91x |
| Equity ratio | 22.1% | 23.1% | 20.9% | 20.9% | 18.5% | 14.2% |
| Interest coverage | 2.45x | 3.81x | 3.54x | 2.74x | 6.75x | 5.22x |
| Buybacks as a share of market value | -5.5% | -0.4% | -0.3% | -0.6% | 4.5% | -1.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 6.0% | 3.4% | 1.0% |
| Operating income | 7.4% | -8.9% | 1.0% |
| Net income | 25.2% | -2.4% | 14.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 61.1% | 62.1% | 62.5% | 62.7% |
| Operating margin | 2.7% | 2.6% | 3.2% | 2.0% |
| Net margin | 1.5% | 1.3% | 1.6% | 0.3% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 19.6 | 12.0 | 12.2 | 28.8 | 6.6 | 14.1 | -1.8 | 78.6 | 334.6 | 19.3 |
| Price to sales | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 5 years. Last went ex-dividend on 28 Aug 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 13.667 | 6.667 | 6.667 | 6.667 | 6.667 | 6.667 | 6.667 | 6.667 |
- 3-for-1 split · 27 Feb 2025
- 10-to-1 reverse split · 26 Feb 2018
- 2-for-1 split · 26 Aug 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.