Y 
500
0.00%
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
¥4.93bn
FY2016FY2025
Net income
−¥142.2m
FY2016FY2025
Free cash flow
¥569.6m
FY2016FY2025
Shareholders' equity
¥1.66bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.93bn | ¥3.64bn | ¥3.63bn | ¥3.33bn | ¥2.96bn | ¥2.62bn | ¥2.20bn | ¥1.80bn | ¥1.72bn | ¥1.61bn |
| Gross profit | ¥2.57bn | ¥2.11bn | ¥2.17bn | ¥2.26bn | ¥2.03bn | ¥1.83bn | ¥1.55bn | ¥1.19bn | ¥1.12bn | ¥1.04bn |
| Operating income | ¥291.7m | ¥160.3m | ¥319.7m | ¥392.1m | ¥364.8m | ¥270.7m | ¥77.3m | −¥99.7m | ¥92.8m | ¥247.9m |
| Net income | −¥142.2m | ¥68.8m | ¥197.0m | ¥236.1m | ¥239.6m | ¥183.4m | −¥35.0m | −¥88.8m | ¥73.0m | ¥168.8m |
| Diluted earnings per share | -22.94 | 11.16 | 31.80 | 37.69 | 38.16 | 29.03 | -5.51 | -13.99 | 11.56 | 26.70 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.21bn | ¥3.53bn | ¥3.17bn | ¥3.11bn | ¥3.14bn | ¥2.75bn | ¥2.07bn | ¥2.16bn | ¥1.45bn | ¥1.44bn |
| Cash and short-term investments | ¥1.56bn | ¥1.41bn | ¥1.45bn | ¥1.32bn | ¥1.39bn | ¥1.12bn | ¥773.6m | ¥1.19bn | ¥680.8m | ¥762.4m |
| Total liabilities | ¥1.53bn | ¥1.59bn | ¥1.18bn | ¥1.30bn | ¥1.49bn | ¥1.48bn | ¥1.01bn | ¥987.5m | ¥211.6m | ¥251.1m |
| Debt | ¥679.4m | ¥844.3m | ¥634.5m | ¥884.1m | ¥978.4m | ¥1.08bn | ¥741.9m | ¥741.7m | — | — |
| Shareholders' equity | ¥1.66bn | ¥1.88bn | ¥1.94bn | ¥1.77bn | ¥1.63bn | ¥1.28bn | ¥1.06bn | ¥1.17bn | ¥1.23bn | ¥1.19bn |
| Shares outstanding | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥590.4m | ¥386.3m | ¥564.8m | ¥433.6m | ¥573.3m | ¥521.4m | ¥207.6m | ¥15.2m | ¥143.4m | ¥141.1m |
| Capital spending | −¥20.8m | −¥14.2m | −¥14.2m | −¥47.3m | −¥6.6m | −¥9.3m | −¥37.6m | −¥33.9m | −¥49.9m | −¥34.4m |
| Free cash flow | ¥569.6m | ¥372.0m | ¥550.7m | ¥386.3m | ¥566.7m | ¥512.2m | ¥170.0m | −¥18.6m | ¥93.5m | ¥106.7m |
| Dividends paid | −¥48.0m | −¥46.8m | −¥43.7m | −¥34.4m | −¥25.1m | −¥7,000 | −¥52,000 | −¥31.4m | −¥31.4m | −¥28.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.60bn | ¥1.59bn | ¥1.29bn | ¥1.30bn | ¥1.25bn | ¥1.21bn | ¥1.17bn | ¥906.4m |
| Gross profit | ¥819.7m | ¥874.8m | ¥730.1m | ¥691.8m | ¥651.7m | ¥621.4m | ¥601.0m | ¥529.7m |
| Operating income | ¥120.8m | ¥115.7m | ¥169.7m | ¥117.1m | ¥100.8m | ¥48.3m | ¥23.1m | ¥28.2m |
| Net income | ¥83.8m | ¥85.5m | ¥117.9m | −¥249.3m | ¥80.3m | ¥22.8m | ¥4.0m | ¥9.6m |
| Diluted earnings per share | 13.28 | 13.56 | 19.02 | -40.22 | 12.95 | 3.67 | 0.66 | 1.56 |
| Cash from operations | — | — | — | ¥590.0m | — | — | — | — |
| Capital spending | — | — | — | −¥20.0m | — | — | — | — |
| Free cash flow | — | — | — | ¥570.0m | — | — | — | — |
| Total assets | ¥5.72bn | ¥5.53bn | ¥3.36bn | ¥3.21bn | ¥3.36bn | ¥3.28bn | ¥3.54bn | ¥3.53bn |
| Cash and short-term investments | ¥2.97bn | ¥2.82bn | ¥1.55bn | ¥1.56bn | ¥1.42bn | ¥1.30bn | ¥1.27bn | ¥1.41bn |
| Debt | ¥473.6m | ¥2.08bn | ¥324.9m | ¥679.4m | ¥329.1m | ¥733.1m | ¥372.5m | ¥415.3m |
| Shareholders' equity | ¥1.87bn | ¥1.89bn | ¥1.73bn | ¥1.66bn | ¥1.91bn | ¥1.83bn | ¥1.79bn | ¥1.88bn |
Financial ratios
Data as of 21 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 52.0% | 58.2% | 59.8% | 67.8% | 68.8% | 69.7% |
| Operating margin | 5.9% | 4.4% | 8.8% | 11.8% | 12.2% | 10.3% |
| Net margin | -2.9% | 1.9% | 5.4% | 7.1% | 8.1% | 7.0% |
| Return on equity | -8.6% | 3.7% | 10.1% | 13.3% | 14.7% | 14.4% |
| Return on assets | -4.4% | 1.9% | 6.2% | 7.6% | 7.6% | 6.7% |
| Free cash flow yield | 17.2% | 11.3% | 16.5% | 12.5% | 16.5% | 14.9% |
| Revenue growth | 35.7% | 0.3% | 8.8% | 12.7% | 12.9% | 18.8% |
| Earnings growth | -306.8% | -65.1% | -16.5% | -1.5% | 30.7% | -624.1% |
| Current ratio | 2.18x | 2.00x | 2.06x | 2.08x | 2.03x | 2.18x |
| Debt to equity | 0.41x | 0.45x | 0.33x | 0.50x | 0.60x | 0.84x |
| Equity ratio | 51.6% | 53.2% | 61.4% | 57.1% | 51.8% | 46.4% |
| Interest coverage | 39.09x | 47.79x | 79.67x | 71.53x | 56.37x | 48.93x |
| Buybacks as a share of market value | -0.6% | 0.6% | 1.1% | 0.3% | 0.6% | 0.5% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 14.0% | 13.5% | 13.1% |
| Operating income | -9.4% | 1.5% | -1.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 54.6% | 58.6% | 61.4% | 63.0% |
| Operating margin | 5.3% | 7.5% | 8.5% | 8.3% |
| Net margin | -0.9% | 2.3% | 3.7% | 3.8% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -24.9 | 48.3 | 20.0 | 17.2 | 31.6 | 56.1 | -226.4 | -70.4 | 126.6 | 78.8 |
| Price to sales | 0.7 | 0.9 | 1.1 | 1.2 | 2.6 | 3.9 | 3.6 | 3.5 | 5.4 | 8.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 6 years. Last went ex-dividend on 29 Sept 2025.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 7.90 | 7.80 | 7.40 | 7.00 | 5.20 | 4.00 | 5.00 | 5.00 |
- 2-for-1 split · 27 May 2015
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.