H 
1,155
+5.48%
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
¥4.83bn
FY2017FY2026
Net income
¥271.4m
FY2017FY2026
Free cash flow
¥37.6m
FY2017FY2026
Shareholders' equity
¥1.03bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.83bn | ¥4.77bn | ¥4.66bn | ¥4.05bn | ¥2.16bn | ¥2.77bn | ¥6.15bn | ¥6.66bn | ¥6.82bn | ¥7.29bn |
| Gross profit | ¥3.53bn | ¥3.50bn | ¥3.30bn | ¥2.86bn | ¥1.54bn | ¥2.02bn | ¥4.55bn | ¥4.91bn | ¥4.97bn | ¥5.32bn |
| Operating income | ¥287.0m | ¥199.7m | ¥69.1m | −¥354.8m | −¥1.12bn | −¥989.7m | ¥144.0m | ¥304.3m | ¥188.5m | ¥61.6m |
| Net income | ¥271.4m | ¥175.3m | ¥89.7m | −¥278.7m | −¥391.0m | −¥1.05bn | −¥565.0m | ¥249.5m | −¥408.4m | −¥502.8m |
| Diluted earnings per share | 39.31 | 25.17 | 15.83 | -49.15 | -68.97 | -186.07 | -99.65 | 44.00 | -72.04 | -88.69 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.48bn | ¥3.02bn | ¥2.58bn | ¥2.55bn | ¥2.66bn | ¥2.46bn | ¥2.89bn | ¥3.65bn | ¥4.07bn | ¥4.72bn |
| Cash and short-term investments | ¥2.08bn | ¥1.83bn | ¥1.49bn | ¥1.47bn | ¥1.35bn | ¥1.19bn | ¥1.54bn | ¥1.57bn | ¥1.88bn | ¥1.83bn |
| Total liabilities | ¥2.41bn | ¥2.50bn | ¥2.35bn | ¥2.43bn | ¥2.27bn | ¥1.68bn | ¥1.05bn | ¥1.22bn | ¥1.83bn | ¥2.04bn |
| Debt | ¥1.52bn | ¥1.63bn | ¥1.50bn | ¥1.50bn | ¥1.50bn | ¥504.0m | ¥9.5m | ¥20.9m | ¥565.5m | ¥829.0m |
| Shareholders' equity | ¥1.03bn | ¥474.5m | ¥229.7m | ¥112.0m | ¥388.9m | ¥777.3m | ¥1.83bn | ¥2.43bn | ¥2.24bn | ¥2.68bn |
| Shares outstanding | 7m | 7m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥137.3m | ¥193.1m | ¥56.2m | ¥156.3m | −¥741.0m | −¥747.2m | ¥120.0m | ¥379.3m | ¥366.2m | ¥358.4m |
| Capital spending | −¥99.8m | −¥68.7m | −¥50.8m | −¥40.4m | −¥139.1m | −¥61.2m | −¥151.0m | −¥113.0m | −¥85.9m | −¥109.1m |
| Free cash flow | ¥37.6m | ¥124.4m | ¥5.5m | ¥115.8m | −¥880.2m | −¥808.4m | −¥31.0m | ¥266.3m | ¥280.3m | ¥249.4m |
| Dividends paid | — | — | — | — | — | −¥19.8m | −¥39.6m | −¥39.6m | −¥39.6m | −¥39.5m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Nov 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.51bn | ¥1.47bn | ¥1.58bn | ¥841.5m | ¥1.21bn | ¥1.16bn | ¥1.24bn | ¥1.36bn |
| Gross profit | ¥1.08bn | ¥1.08bn | ¥1.16bn | ¥629.9m | ¥886.2m | ¥864.0m | ¥926.4m | ¥1.01bn |
| Operating income | ¥95.0m | ¥131.7m | ¥211.8m | ¥45.5m | ¥58.7m | ¥45.0m | ¥63.7m | ¥159.0m |
| Net income | ¥201.3m | ¥113.9m | ¥172.1m | ¥105.9m | ¥50.2m | ¥24.0m | ¥65.7m | ¥149.0m |
| Diluted earnings per share | 29.15 | 16.50 | 24.71 | 15.96 | 7.20 | 3.45 | 9.43 | 26.28 |
| Total assets | ¥4.06bn | ¥3.77bn | ¥3.74bn | ¥3.48bn | ¥3.16bn | ¥2.92bn | ¥3.02bn | ¥2.95bn |
| Cash and short-term investments | ¥1.57bn | ¥1.98bn | ¥2.13bn | ¥2.06bn | ¥1.84bn | ¥1.69bn | ¥1.83bn | ¥1.72bn |
| Debt | ¥1.34bn | ¥1.41bn | ¥1.42bn | ¥1.50bn | ¥1.52bn | ¥1.42bn | ¥1.63bn | ¥1.52bn |
| Shareholders' equity | ¥1.52bn | ¥1.35bn | ¥1.23bn | ¥1.03bn | ¥841.8m | ¥509.3m | ¥474.5m | ¥346.6m |
Financial ratios
Data as of 23 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 73.0% | 73.4% | 70.8% | 70.4% | 71.1% | 72.9% |
| Operating margin | 5.9% | 3.4% | 1.3% | -6.3% | -17.1% | -37.7% |
| Net margin | 5.6% | 3.7% | 1.9% | -6.9% | -18.1% | -38.1% |
| Return on equity | 26.3% | 36.9% | 39.1% | -248.7% | -100.5% | -135.7% |
| Return on assets | 7.8% | 5.8% | 3.5% | -10.9% | -14.7% | -42.9% |
| Free cash flow yield | 3.0% | 3.3% | 1.6% | 3.0% | -9.2% | -10.5% |
| Revenue growth | 1.3% | 2.4% | 14.9% | 87.6% | -21.9% | -55.0% |
| Earnings growth | 54.8% | 95.4% | -132.2% | -28.7% | -62.9% | 86.7% |
| Current ratio | 1.23x | 1.05x | 0.88x | 0.84x | 0.93x | 1.22x |
| Debt to equity | 1.48x | 3.45x | 6.53x | 13.39x | 3.86x | 0.65x |
| Equity ratio | 29.6% | 15.7% | 8.9% | 4.4% | 14.6% | 31.6% |
| Interest coverage | 14.88x | 9.52x | 4.12x | -22.94x | -43.04x | -401.07x |
| Buybacks as a share of market value | 0.9% | -22.9% | 0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 6.0% | 11.8% | -5.2% |
| Operating income | — | — | -1.5% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 73.2% | 72.0% | 72.0% | 72.8% |
| Operating margin | 5.1% | 1.1% | -8.2% | -1.5% |
| Net margin | 4.7% | 1.4% | -5.1% | -4.3% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 29.3 | 19.9 | 20.2 | -7.0 | -6.9 | -2.8 | -5.0 | 14.3 | -8.3 | -8.3 |
| Price to sales | 1.6 | 0.7 | 0.4 | 0.5 | 1.3 | 1.1 | 0.5 | 0.5 | 0.5 | 0.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 30 Mar 2020.
| FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 3.50 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 5.00 |
- 2-for-1 split · 26 Jun 2013
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.