P 
876
+1.27%
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
¥2.66bn
FY2016FY2025
Net income
¥92.7m
FY2016FY2025
Free cash flow
−¥144.4m
FY2016FY2025
Shareholders' equity
¥1.19bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.66bn | ¥2.88bn | ¥2.62bn | ¥2.79bn | ¥2.81bn | ¥2.63bn | ¥2.76bn | ¥2.51bn | ¥2.23bn | ¥1.76bn |
| Gross profit | ¥1.49bn | ¥1.90bn | ¥1.71bn | ¥1.85bn | ¥1.81bn | ¥1.65bn | ¥1.71bn | ¥1.52bn | ¥1.30bn | ¥1.02bn |
| Research and development | — | ¥1.8m | ¥12.3m | ¥15.4m | — | — | — | — | — | — |
| Operating income | ¥151.2m | ¥574.2m | ¥335.1m | ¥178.1m | ¥124.8m | ¥39.0m | ¥160.8m | ¥110.5m | ¥18.6m | ¥155.4m |
| Net income | ¥92.7m | ¥393.1m | ¥261.6m | ¥121.8m | ¥184.1m | −¥112.9m | ¥90.3m | ¥20.9m | −¥6.0m | ¥100.9m |
| Diluted earnings per share | 53.04 | 222.87 | 130.94 | 55.18 | 80.39 | -50.13 | 40.06 | 9.35 | -2.70 | 45.22 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥2.41bn | ¥2.62bn | ¥2.32bn | ¥2.37bn | ¥2.44bn | ¥2.19bn | ¥2.12bn | ¥1.97bn | ¥1.79bn | ¥1.31bn |
| Cash and short-term investments | ¥1.51bn | ¥1.83bn | ¥1.51bn | ¥1.47bn | ¥1.56bn | ¥1.29bn | ¥1.05bn | ¥1.01bn | ¥835.2m | ¥728.7m |
| Total liabilities | ¥1.20bn | ¥1.46bn | ¥1.33bn | ¥1.46bn | ¥1.55bn | ¥1.51bn | ¥1.34bn | ¥1.29bn | ¥1.13bn | ¥647.5m |
| Debt | ¥785,000 | ¥20.0m | ¥60.0m | ¥120.2m | ¥209.0m | ¥342.1m | ¥135.8m | ¥195.8m | ¥255.8m | — |
| Shareholders' equity | ¥1.19bn | ¥1.16bn | ¥988.5m | ¥909.4m | ¥887.0m | ¥680.9m | ¥784.5m | ¥676.3m | ¥659.8m | ¥659.9m |
| Shares outstanding | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥138.3m | ¥586.0m | ¥285.6m | ¥167.9m | ¥373.8m | ¥196.3m | ¥226.1m | ¥287.6m | ¥84.7m | ¥245.4m |
| Capital spending | −¥6.1m | −¥5.0m | −¥3.5m | −¥7.0m | −¥15.9m | −¥2.2m | −¥4.4m | −¥4.3m | −¥1.7m | −¥31.7m |
| Free cash flow | −¥144.4m | ¥581.0m | ¥282.1m | ¥160.8m | ¥357.8m | ¥194.1m | ¥221.7m | ¥283.2m | ¥83.0m | ¥213.7m |
| Dividends paid | −¥77.6m | — | — | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥595.4m | ¥607.2m | ¥752.7m | ¥604.1m | ¥649.5m | ¥657.4m | ¥680.8m | ¥943.1m |
| Gross profit | ¥318.8m | ¥346.8m | ¥396.0m | ¥350.8m | ¥358.5m | ¥383.1m | ¥454.1m | ¥638.8m |
| Operating income | −¥24.0m | ¥3.5m | ¥49.5m | ¥12.2m | ¥30.3m | ¥59.3m | ¥111.9m | ¥303.0m |
| Net income | −¥13.0m | −¥2.0m | ¥26.0m | ¥6.4m | ¥20.3m | ¥40.0m | ¥75.7m | ¥205.6m |
| Diluted earnings per share | -7.49 | -1.16 | 14.88 | 3.68 | 11.60 | 22.88 | 42.93 | 116.57 |
| Total assets | ¥2.24bn | ¥2.30bn | ¥2.41bn | ¥2.39bn | ¥2.34bn | ¥2.38bn | ¥2.62bn | ¥2.66bn |
| Cash and short-term investments | ¥1.48bn | ¥1.45bn | ¥1.51bn | ¥1.59bn | ¥1.65bn | ¥1.62bn | ¥1.83bn | ¥1.51bn |
| Debt | ¥686,000 | ¥181,000 | ¥785,000 | — | — | ¥10.0m | ¥20.0m | ¥30.0m |
| Shareholders' equity | ¥1.10bn | ¥1.11bn | ¥1.19bn | ¥1.16bn | ¥1.15bn | ¥1.12bn | ¥1.16bn | ¥1.16bn |
Financial ratios
Data as of 30 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 55.9% | 66.1% | 65.4% | 66.5% | 64.2% | 63.0% |
| Operating margin | 5.7% | 19.9% | 12.8% | 6.4% | 4.4% | 1.5% |
| Net margin | 3.5% | 13.6% | 10.0% | 4.4% | 6.5% | -4.3% |
| Return on equity | 7.8% | 33.9% | 26.5% | 13.4% | 20.8% | -16.6% |
| Return on assets | 3.9% | 15.0% | 11.3% | 5.1% | 7.5% | -5.1% |
| Free cash flow yield | -8.5% | 37.7% | 16.3% | 8.9% | 19.1% | 9.9% |
| Revenue growth | -7.6% | 9.9% | -5.9% | -0.9% | 7.2% | -4.9% |
| Earnings growth | -76.4% | 50.3% | 114.7% | -33.8% | -263.1% | -225.0% |
| Current ratio | 1.85x | 1.73x | 1.67x | 1.56x | 1.53x | 1.47x |
| Debt to equity | 0.00x | 0.02x | 0.06x | 0.13x | 0.24x | 0.50x |
| Equity ratio | 49.3% | 44.2% | 42.6% | 38.3% | 36.4% | 31.0% |
| Interest coverage | 5214.83x | 2721.31x | 799.88x | 249.50x | 101.05x | 33.47x |
| R&D as a share of sales | — | 0.1% | 0.5% | 0.6% | — | — |
| Buybacks as a share of market value | 0.9% | 11.7% | 9.5% | 3.6% | -1.7% | 0.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -1.5% | 0.3% | 6.7% |
| Operating income | -5.3% | 31.1% | 0.9% |
| Net income | -8.7% | — | -1.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 61.2% | 63.5% | 63.6% | 61.9% |
| Operating margin | 13.1% | 11.3% | 8.6% | 7.3% |
| Net margin | 8.8% | 7.9% | 5.7% | 4.7% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 18.1 | 5.7 | 6.2 | 12.5 | 14.3 | -23.0 | 42.0 | 187.5 | -522.9 | 34.5 |
| Price to sales | 0.6 | 0.8 | 0.6 | 0.6 | 0.9 | 1.0 | 1.4 | 1.6 | 1.4 | 2.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | |
|---|---|
| Paid in the year | 90.00 |
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.