P 
580
+0.17%
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
¥8.23bn
FY2016FY2025
Net income
¥398.1m
FY2016FY2025
Free cash flow
−¥482.5m
FY2016FY2025
Shareholders' equity
¥3.34bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥8.23bn | ¥7.18bn | ¥5.96bn | ¥4.38bn | ¥5.43bn | ¥3.97bn | ¥7.02bn | ¥4.74bn | ¥2.95bn | ¥1.67bn |
| Gross profit | ¥2.20bn | ¥1.81bn | ¥1.44bn | ¥1.03bn | ¥1.71bn | ¥869.7m | ¥1.89bn | ¥1.22bn | ¥646.6m | ¥452.5m |
| Operating income | ¥589.7m | ¥424.1m | ¥214.8m | ¥169.8m | ¥724.9m | ¥130.3m | ¥1.10bn | ¥637.1m | ¥296.4m | ¥206.4m |
| Net income | ¥398.1m | ¥261.9m | ¥38.0m | ¥142.1m | ¥407.5m | ¥19.7m | ¥600.8m | ¥415.1m | ¥187.7m | ¥171.4m |
| Diluted earnings per share | 74.13 | 48.77 | 7.08 | 27.64 | 71.13 | 3.43 | 103.99 | 74.82 | 34.16 | 36.10 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥9.97bn | ¥7.52bn | ¥5.48bn | ¥4.76bn | ¥5.46bn | ¥5.17bn | ¥5.38bn | ¥4.12bn | ¥3.34bn | ¥1.48bn |
| Cash and short-term investments | ¥5.44bn | ¥4.82bn | ¥2.46bn | ¥2.25bn | ¥4.19bn | ¥2.07bn | ¥3.99bn | ¥2.11bn | ¥1.87bn | ¥1.12bn |
| Total liabilities | ¥6.62bn | ¥4.54bn | ¥2.75bn | ¥2.31bn | ¥2.68bn | ¥2.31bn | ¥2.40bn | ¥2.13bn | ¥1.79bn | ¥837.3m |
| Debt | ¥3.06bn | ¥1.59bn | ¥1.32bn | ¥632.3m | ¥368.3m | ¥1.04bn | ¥329.9m | ¥304.3m | ¥729.5m | ¥49.0m |
| Shareholders' equity | ¥3.34bn | ¥2.98bn | ¥2.73bn | ¥2.44bn | ¥2.77bn | ¥2.85bn | ¥2.98bn | ¥2.00bn | ¥1.56bn | ¥639.3m |
| Shares outstanding | 5m | 5m | 5m | 5m | 6m | 6m | 6m | 6m | 5m | 5m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥442.8m | ¥2.08bn | −¥541.4m | −¥1.66bn | ¥3.29bn | −¥2.44bn | ¥1.70bn | ¥1.03bn | −¥448.3m | ¥244.7m |
| Capital spending | −¥39.7m | −¥17.7m | −¥132.0m | −¥7.2m | −¥8.3m | −¥43.6m | −¥37.7m | −¥60.3m | −¥46.7m | −¥39.9m |
| Free cash flow | −¥482.5m | ¥2.06bn | −¥673.3m | −¥1.67bn | ¥3.28bn | −¥2.48bn | ¥1.66bn | ¥971.2m | −¥495.1m | ¥204.8m |
| Dividends paid | −¥53.9m | −¥26.9m | −¥23,000 | −¥56.3m | −¥55,000 | −¥28.3m | −¥345.4m | −¥361.8m | −¥553.7m | — |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.84bn | ¥1.21bn | ¥2.04bn | ¥2.60bn | ¥1.68bn | ¥2.17bn | ¥1.77bn | ¥3.32bn |
| Gross profit | ¥821.5m | ¥278.9m | ¥445.4m | ¥800.9m | ¥466.4m | ¥448.5m | ¥481.9m | ¥675.5m |
| Operating income | ¥391.1m | −¥145.1m | ¥25.8m | ¥328.3m | ¥61.2m | ¥71.9m | ¥127.9m | ¥270.1m |
| Net income | ¥247.2m | −¥30.9m | ¥11.4m | ¥243.1m | ¥26.4m | ¥45.6m | ¥82.0m | ¥174.9m |
| Diluted earnings per share | 46.01 | -5.75 | 2.11 | 45.28 | 4.91 | 8.49 | 15.28 | 32.56 |
| Cash from operations | — | — | — | ¥145.0m | — | −¥294.0m | −¥294.0m | — |
| Capital spending | — | — | — | −¥3.0m | — | −¥18.0m | −¥18.0m | — |
| Free cash flow | — | — | — | ¥142.0m | — | −¥312.0m | −¥312.0m | — |
| Total assets | ¥8.76bn | ¥9.10bn | ¥8.70bn | ¥9.97bn | ¥8.46bn | ¥6.94bn | ¥7.17bn | ¥7.52bn |
| Cash and short-term investments | ¥3.89bn | ¥3.39bn | ¥4.03bn | ¥5.44bn | ¥4.37bn | ¥4.01bn | ¥4.29bn | ¥4.82bn |
| Debt | ¥1.53bn | ¥2.19bn | ¥1.25bn | ¥2.97bn | ¥1.80bn | ¥1.35bn | ¥610.0m | ¥661.4m |
| Shareholders' equity | ¥3.57bn | ¥3.32bn | ¥3.25bn | ¥3.34bn | ¥3.10bn | ¥3.06bn | ¥3.02bn | ¥2.98bn |
Financial ratios
Data as of 13 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 26.7% | 25.2% | 24.1% | 23.5% | 31.4% | 21.9% |
| Operating margin | 7.3% | 6.0% | 2.5% | 5.3% | 12.0% | 1.9% |
| Net margin | 4.8% | 3.6% | 0.6% | 3.2% | 7.5% | 0.5% |
| Return on equity | 11.9% | 8.8% | 1.4% | 5.8% | 14.7% | 0.7% |
| Return on assets | 4.0% | 3.5% | 0.7% | 3.0% | 7.5% | 0.4% |
| Free cash flow yield | -12.2% | 63.6% | -12.4% | -52.5% | 94.0% | -68.2% |
| Revenue growth | 14.6% | 20.5% | 36.2% | -19.4% | 36.8% | -43.5% |
| Earnings growth | 52.0% | 588.5% | -73.2% | -65.1% | 1972.6% | -96.7% |
| Current ratio | 1.82x | 2.02x | 2.74x | 2.54x | 2.15x | 2.49x |
| Debt to equity | 0.89x | 0.50x | 0.44x | 0.21x | 0.09x | 0.32x |
| Equity ratio | 33.6% | 39.6% | 49.8% | 51.3% | 50.8% | 55.3% |
| Interest coverage | 19.34x | 17.29x | 12.14x | 24.90x | 64.88x | 7.34x |
| Buybacks as a share of market value | 0.0% | 0.0% | -4.4% | 10.2% | 0.0% | 0.8% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 23.4% | 15.7% | 18.6% |
| Operating income | 51.4% | 35.3% | 14.6% |
| Net income | 41.0% | 82.5% | 11.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 26.0% | 25.1% | 25.7% | 25.7% |
| Operating margin | 6.6% | 5.4% | 6.4% | 8.7% |
| Net margin | 4.3% | 3.3% | 3.6% | 5.2% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 14.2 | 18.5 | 88.8 | 33.5 | 33.0 | — | 43.3 | 47.9 | 115.6 | 20.9 |
| Price to sales | 0.7 | 0.7 | 0.6 | 1.1 | 2.5 | 2.9 | 3.7 | 4.2 | 7.4 | 2.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 27 Nov 2025.
| FY2025 | FY2024 | FY2022 | FY2020 | |
|---|---|---|---|---|
| Paid in the year | 25.00 | 5.00 | 10.00 | 5.00 |
- 2-for-1 split · 12 Apr 2017
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.