A 
123
+5.13%
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
¥12.63bn
FY2017FY2026
Net income
¥43.8m
FY2017FY2026
Free cash flow
−¥547.6m
FY2017FY2026
Shareholders' equity
¥2.31bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥12.63bn | ¥12.13bn | ¥11.72bn | ¥11.06bn | ¥11.33bn | ¥11.81bn | ¥12.49bn | ¥13.33bn | ¥14.48bn | ¥14.36bn |
| Gross profit | ¥3.19bn | ¥2.80bn | ¥2.72bn | ¥2.88bn | ¥2.96bn | ¥3.02bn | ¥3.17bn | ¥3.29bn | ¥3.54bn | ¥3.54bn |
| Operating income | ¥224.4m | ¥164.9m | ¥14.6m | ¥183.2m | ¥446.0m | ¥382.5m | ¥421.0m | ¥182.0m | ¥212.3m | ¥262.2m |
| Net income | ¥43.8m | ¥221.3m | ¥31.4m | ¥1.0m | ¥258.1m | ¥205.5m | ¥497.3m | −¥42.4m | ¥257.6m | ¥182.7m |
| Diluted earnings per share | 1.45 | 7.30 | 1.03 | 0.03 | 8.51 | 6.78 | 16.40 | -1.40 | 8.49 | 6.03 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥16.11bn | ¥15.68bn | ¥16.61bn | ¥17.65bn | ¥18.94bn | ¥18.54bn | ¥17.27bn | ¥12.16bn | ¥10.89bn | ¥11.05bn |
| Cash and short-term investments | ¥885.6m | ¥800.9m | ¥1.34bn | ¥797.9m | ¥2.38bn | ¥4.06bn | ¥3.27bn | ¥625.5m | ¥765.3m | ¥892.4m |
| Total liabilities | ¥13.80bn | ¥13.49bn | ¥14.58bn | ¥15.57bn | ¥16.76bn | ¥16.52bn | ¥15.40bn | ¥10.74bn | ¥9.38bn | ¥9.74bn |
| Debt | ¥12.31bn | ¥12.08bn | ¥13.10bn | ¥12.79bn | ¥15.25bn | ¥14.93bn | ¥13.75bn | ¥9.10bn | ¥7.85bn | ¥7.95bn |
| Shareholders' equity | ¥2.31bn | ¥2.20bn | ¥2.03bn | ¥2.08bn | ¥2.18bn | ¥2.02bn | ¥1.88bn | ¥1.41bn | ¥1.52bn | ¥1.32bn |
| Shares outstanding | 30m | 30m | 30m | 30m | 30m | 30m | 30m | 30m | 30m | 30m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥158.7m | −¥1.19bn | ¥749.5m | ¥1.27bn | −¥400.9m | ¥158.1m | ¥859.1m | −¥18.9m | −¥294.9m | ¥52.2m |
| Capital spending | −¥706.4m | −¥915.4m | −¥308.2m | −¥229.5m | −¥1.48bn | −¥795.7m | −¥2.71bn | −¥1.30bn | −¥613.1m | −¥900.8m |
| Free cash flow | −¥547.6m | −¥2.11bn | ¥441.3m | ¥1.04bn | −¥1.88bn | −¥637.7m | −¥1.85bn | −¥1.32bn | −¥908.0m | −¥848.5m |
| Dividends paid | −¥60.5m | −¥60.6m | −¥121.2m | −¥121.1m | −¥90.6m | −¥60.4m | −¥30.2m | −¥30.8m | −¥60.5m | −¥57.5m |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.10bn | ¥3.15bn | ¥3.36bn | ¥3.02bn | ¥2.88bn | ¥3.22bn | ¥3.33bn | ¥2.71bn |
| Gross profit | ¥778.7m | ¥837.7m | ¥767.1m | ¥808.0m | ¥730.9m | ¥815.2m | ¥780.0m | ¥730.7m |
| Operating income | ¥9.9m | ¥117.7m | ¥5.9m | ¥91.1m | ¥9.3m | ¥105.8m | ¥33.7m | ¥16.1m |
| Net income | −¥218.9m | ¥283.2m | −¥51.3m | ¥30.9m | ¥251.3m | ¥70.4m | −¥49.5m | −¥50.9m |
| Diluted earnings per share | -7.22 | 9.34 | -1.69 | 1.02 | 8.29 | 2.32 | -1.63 | -1.68 |
| Cash from operations | — | — | — | — | −¥1.19bn | — | — | — |
| Capital spending | — | — | — | — | −¥915.0m | — | — | — |
| Free cash flow | — | — | — | — | −¥2.11bn | — | — | — |
| Total assets | ¥16.11bn | ¥16.91bn | ¥16.18bn | ¥16.09bn | ¥15.68bn | ¥18.47bn | ¥17.82bn | ¥17.59bn |
| Cash and short-term investments | ¥885.6m | ¥1.16bn | ¥991.5m | ¥760.7m | ¥800.9m | ¥770.7m | ¥856.7m | ¥590.1m |
| Debt | ¥9.26bn | ¥9.67bn | ¥12.24bn | ¥9.07bn | ¥12.06bn | ¥10.28bn | ¥14.36bn | ¥9.84bn |
| Shareholders' equity | ¥2.31bn | ¥2.46bn | ¥2.18bn | ¥2.18bn | ¥2.20bn | ¥1.94bn | ¥1.86bn | ¥1.92bn |
Financial ratios
Data as of 20 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 25.3% | 23.0% | 23.3% | 26.1% | 26.1% | 25.5% |
| Operating margin | 1.8% | 1.4% | 0.1% | 1.7% | 3.9% | 3.2% |
| Net margin | 0.3% | 1.8% | 0.3% | 0.0% | 2.3% | 1.7% |
| Return on equity | 1.9% | 10.1% | 1.5% | 0.0% | 11.9% | 10.2% |
| Return on assets | 0.3% | 1.4% | 0.2% | 0.0% | 1.4% | 1.1% |
| Free cash flow yield | 4.2% | -31.2% | 19.6% | 33.1% | -10.5% | 4.1% |
| Revenue growth | 4.1% | 3.5% | 5.9% | -2.3% | -4.1% | -5.5% |
| Earnings growth | -80.2% | 605.4% | 2945.8% | -99.6% | 25.6% | -58.7% |
| Current ratio | 0.75x | 0.81x | 0.64x | 0.60x | 0.69x | 0.77x |
| Debt to equity | 4.01x | 5.49x | 6.45x | 6.15x | 7.00x | 7.38x |
| Equity ratio | 14.3% | 14.0% | 12.2% | 11.8% | 11.5% | 10.9% |
| Interest coverage | 1.23x | 0.99x | 0.13x | 1.86x | 4.64x | 4.28x |
| Buybacks as a share of market value | 0.0% | 0.0% | -0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 4.5% | 1.4% | -1.1% |
| Operating income | 7.0% | -10.1% | 3.7% |
| Net income | 249.2% | -26.6% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 24.2% | 24.4% | 24.9% | 24.7% |
| Operating margin | 1.6% | 1.2% | 2.0% | 1.9% |
| Net margin | 1.1% | 0.6% | 1.1% | -0.6% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 85.1 | 17.3 | 110.2 | — | 15.3 | 15.8 | 7.6 | -82.3 | 10.9 | 20.8 |
| Price to sales | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 10 years. Last went ex-dividend on 28 Aug 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 4.00 | 2.00 | 2.00 | 2.00 | 2.00 | 1.00 | 1.00 | 1.00 |
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.