F 
1,159
+1.49%
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
¥31.93bn
FY2016FY2025
Net income
¥90.0m
FY2016FY2025
Free cash flow
−¥124.0m
FY2016FY2025
Shareholders' equity
¥8.68bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥31.93bn | ¥31.32bn | ¥29.76bn | ¥26.53bn | ¥25.45bn | ¥26.80bn | ¥38.39bn | ¥36.15bn | ¥35.94bn | ¥34.90bn |
| Gross profit | ¥19.97bn | ¥19.70bn | ¥18.52bn | ¥16.02bn | ¥14.71bn | ¥15.50bn | ¥23.32bn | ¥22.07bn | ¥21.69bn | ¥20.97bn |
| Operating income | ¥712.0m | ¥1.22bn | ¥391.0m | −¥2.19bn | −¥3.34bn | −¥5.55bn | ¥1.46bn | ¥2.26bn | ¥2.61bn | ¥2.41bn |
| Net income | ¥90.0m | ¥459.0m | −¥706.0m | −¥3.40bn | −¥489.0m | −¥5.00bn | −¥103.0m | ¥911.0m | ¥1.40bn | ¥1.08bn |
| Diluted earnings per share | 1.76 | 8.96 | -15.57 | -77.08 | -11.13 | -115.74 | -2.39 | 21.22 | 33.03 | 27.76 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥24.43bn | ¥26.31bn | ¥20.29bn | ¥21.53bn | ¥26.81bn | ¥24.40bn | ¥26.18bn | ¥21.76bn | ¥21.57bn | ¥21.23bn |
| Cash and short-term investments | ¥7.98bn | ¥12.74bn | ¥6.38bn | ¥5.77bn | ¥8.07bn | ¥2.42bn | ¥3.07bn | ¥1.92bn | ¥2.96bn | ¥2.46bn |
| Total liabilities | ¥15.74bn | ¥17.73bn | ¥18.85bn | ¥20.94bn | ¥22.88bn | ¥20.83bn | ¥17.08bn | ¥12.29bn | ¥12.46bn | ¥14.03bn |
| Debt | ¥8.83bn | ¥10.73bn | ¥12.31bn | ¥14.39bn | ¥16.75bn | ¥15.07bn | ¥10.29bn | ¥6.55bn | ¥6.99bn | ¥8.71bn |
| Shareholders' equity | ¥8.68bn | ¥8.57bn | ¥1.43bn | ¥580.0m | ¥3.92bn | ¥3.56bn | ¥9.09bn | ¥9.46bn | ¥9.12bn | ¥7.19bn |
| Shares outstanding | 51m | 51m | 45m | 44m | 44m | 43m | 43m | 43m | 42m | 39m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥980.0m | ¥2.15bn | ¥1.74bn | ¥824.0m | ¥3.01bn | −¥2.52bn | ¥2.74bn | ¥2.65bn | ¥3.34bn | ¥3.64bn |
| Capital spending | −¥1.10bn | −¥841.0m | −¥826.0m | −¥769.0m | −¥699.0m | −¥2.51bn | −¥2.81bn | −¥2.27bn | −¥1.25bn | −¥2.04bn |
| Free cash flow | −¥124.0m | ¥1.31bn | ¥913.0m | ¥55.0m | ¥2.31bn | −¥5.03bn | −¥71.0m | ¥381.0m | ¥2.10bn | ¥1.59bn |
| Dividends paid | −¥102.0m | — | — | −¥110.0m | −¥108.0m | −¥474.0m | −¥472.0m | −¥372.0m | −¥298.0m | −¥253.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥7.82bn | ¥8.11bn | ¥8.14bn | ¥8.12bn | ¥7.74bn | ¥7.93bn | ¥7.92bn | ¥7.94bn |
| Gross profit | ¥4.89bn | ¥5.01bn | ¥5.11bn | ¥5.10bn | ¥4.82bn | ¥4.95bn | ¥4.91bn | ¥5.01bn |
| Operating income | −¥217.0m | ¥275.0m | ¥136.0m | ¥339.0m | −¥125.0m | ¥376.0m | ¥68.0m | ¥480.0m |
| Net income | −¥311.0m | ¥197.0m | ¥33.0m | ¥44.0m | −¥202.0m | ¥215.0m | −¥13.0m | ¥79.0m |
| Diluted earnings per share | -6.07 | 3.84 | 0.64 | 0.86 | -3.94 | 4.19 | -0.25 | 1.54 |
| Total assets | ¥22.82bn | ¥23.93bn | ¥24.43bn | ¥24.57bn | ¥27.08bn | ¥25.61bn | ¥26.31bn | ¥19.70bn |
| Cash and short-term investments | ¥9.47bn | ¥9.98bn | ¥7.98bn | ¥8.48bn | ¥12.88bn | ¥11.55bn | ¥12.74bn | ¥6.40bn |
| Debt | ¥7.73bn | ¥3.49bn | ¥8.77bn | ¥3.65bn | ¥11.81bn | ¥1.38bn | ¥1.53bn | ¥1.64bn |
| Shareholders' equity | ¥8.53bn | ¥8.76bn | ¥8.68bn | ¥8.62bn | ¥8.55bn | ¥8.69bn | ¥8.57bn | ¥2.12bn |
Financial ratios
Data as of 15 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 62.5% | 62.9% | 62.2% | 60.4% | 57.8% | 57.8% |
| Operating margin | 2.2% | 3.9% | 1.3% | -8.2% | -13.1% | -20.7% |
| Net margin | 0.3% | 1.5% | -2.4% | -12.8% | -1.9% | -18.6% |
| Return on equity | 1.0% | 5.4% | -49.4% | -586.6% | -12.5% | -140.2% |
| Return on assets | 0.4% | 1.7% | -3.5% | -15.8% | -1.8% | -20.5% |
| Free cash flow yield | 3.5% | 5.1% | 4.9% | 3.1% | 7.4% | -0.0% |
| Revenue growth | 1.9% | 5.3% | 12.2% | 4.2% | -5.0% | -30.2% |
| Earnings growth | -80.4% | -165.0% | -79.2% | 595.7% | -90.2% | 4752.4% |
| Current ratio | 1.59x | 2.34x | 0.96x | 0.86x | 1.12x | 0.40x |
| Debt to equity | 1.01x | 1.24x | 8.61x | 24.80x | 4.26x | 4.21x |
| Equity ratio | 35.5% | 32.6% | 7.0% | 2.7% | 14.6% | 14.6% |
| Interest coverage | 3.89x | 8.12x | 4.65x | -21.22x | -34.46x | -84.05x |
| Buybacks as a share of market value | -0.0% | -13.0% | -2.7% | -0.5% | -1.7% | -0.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 6.4% | 3.6% | -0.4% |
| Operating income | — | — | -11.3% |
| Net income | — | — | -22.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 62.7% | 62.1% | 60.8% | 60.8% |
| Operating margin | 3.1% | 0.1% | -5.1% | 0.7% |
| Net margin | 0.9% | -3.0% | -5.3% | -1.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | — | 130.3 | -90.4 | -17.2 | -118.6 | -10.8 | -756.3 | 43.9 | 30.9 | 23.8 |
| Price to sales | 1.8 | 1.9 | 2.1 | 2.2 | 2.3 | 2.0 | 2.0 | 1.1 | 1.2 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 5.00 | 2.50 | 2.50 | 1.00 | 1.00 | 10.00 | 8.75 | 7.50 |
- 2-for-1 split · 27 Dec 2019
- 2-for-1 split · 28 Jun 2017
- 200-for-1 split · 27 Mar 2014
- 2-for-1 split · 27 Dec 2005
- 2-for-1 split · 25 Jun 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.