M 
300
+3.81%
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
¥3.26bn
FY2017FY2026
Net income
¥256.6m
FY2017FY2026
Free cash flow
¥704.6m
FY2017FY2026
Shareholders' equity
¥902.3m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.26bn | ¥3.29bn | ¥2.64bn | ¥2.87bn | ¥2.74bn | ¥2.44bn | ¥2.38bn | ¥2.08bn | ¥1.89bn | ¥1.60bn |
| Gross profit | ¥1.47bn | ¥1.26bn | ¥858.2m | ¥1.35bn | ¥1.27bn | ¥1.20bn | ¥1.20bn | ¥1.17bn | ¥1.13bn | ¥925.4m |
| Operating income | ¥248.0m | −¥86.8m | −¥617.1m | ¥222.4m | ¥145.4m | ¥219.5m | ¥314.4m | ¥317.3m | ¥314.1m | ¥309.4m |
| Net income | ¥256.6m | −¥118.6m | −¥668.5m | ¥145.6m | ¥91.4m | ¥138.1m | ¥197.1m | ¥112.1m | ¥204.4m | ¥186.3m |
| Diluted earnings per share | 47.28 | -21.85 | -123.17 | 26.82 | 16.84 | 25.44 | 36.32 | 20.65 | 37.66 | 34.33 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥2.28bn | ¥2.68bn | ¥2.78bn | ¥2.56bn | ¥2.23bn | ¥2.26bn | ¥2.26bn | ¥1.97bn | ¥2.18bn | ¥2.05bn |
| Cash and short-term investments | ¥751.2m | ¥606.3m | ¥711.8m | ¥609.3m | ¥468.1m | ¥644.5m | ¥750.0m | ¥326.9m | ¥720.2m | ¥667.5m |
| Total liabilities | ¥1.37bn | ¥2.01bn | ¥1.97bn | ¥1.03bn | ¥807.3m | ¥852.9m | ¥950.6m | ¥802.1m | ¥1.04bn | ¥1.08bn |
| Debt | ¥839.7m | ¥1.20bn | ¥1.33bn | ¥510.6m | ¥378.9m | ¥486.2m | ¥507.2m | ¥513.7m | ¥264.6m | ¥386.3m |
| Shareholders' equity | ¥902.3m | ¥667.4m | ¥807.7m | ¥1.52bn | ¥1.42bn | ¥1.36bn | ¥1.27bn | ¥1.12bn | ¥1.07bn | ¥912.6m |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥711.7m | ¥276.1m | −¥316.7m | ¥617.3m | ¥493.7m | ¥340.2m | ¥814.3m | −¥244.7m | ¥444.8m | ¥287.1m |
| Capital spending | −¥7.1m | −¥12.3m | −¥34.1m | −¥119.6m | −¥49.0m | −¥195.3m | −¥19.3m | −¥43.2m | −¥37.0m | −¥37.6m |
| Free cash flow | ¥704.6m | ¥263.8m | −¥350.8m | ¥497.6m | ¥444.7m | ¥144.9m | ¥795.0m | −¥288.0m | ¥407.8m | ¥249.5m |
| Dividends paid | −¥21.6m | −¥21.6m | −¥43.3m | −¥43.3m | −¥43.2m | −¥43.4m | −¥43.4m | −¥59.7m | −¥51.6m | −¥39.7m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥722.4m | ¥974.9m | ¥750.2m | ¥795.5m | ¥735.6m | ¥1.04bn | ¥747.7m | ¥827.1m |
| Gross profit | ¥381.2m | ¥502.7m | ¥353.9m | ¥326.0m | ¥289.9m | ¥427.4m | ¥295.0m | ¥256.1m |
| Operating income | ¥58.5m | ¥182.1m | ¥63.6m | ¥37.4m | −¥35.2m | ¥120.4m | −¥18.9m | −¥53.2m |
| Net income | ¥33.2m | ¥214.3m | ¥52.3m | ¥25.5m | −¥35.6m | ¥77.5m | −¥61.4m | −¥60.0m |
| Diluted earnings per share | 6.12 | 39.49 | 9.64 | 4.71 | -6.56 | 14.28 | -11.31 | -11.05 |
| Cash from operations | — | — | — | ¥173.0m | — | — | — | — |
| Capital spending | — | — | — | −¥2.0m | — | — | — | — |
| Free cash flow | — | — | — | ¥171.0m | — | — | — | — |
| Total assets | ¥2.10bn | ¥2.28bn | ¥2.02bn | ¥2.05bn | ¥2.13bn | ¥2.68bn | ¥2.35bn | ¥2.26bn |
| Cash and short-term investments | ¥838.5m | ¥751.2m | ¥729.5m | ¥677.3m | ¥741.7m | ¥606.3m | ¥701.3m | ¥505.2m |
| Debt | ¥552.0m | ¥839.7m | ¥647.0m | ¥1.02bn | ¥663.6m | ¥1.20bn | ¥663.6m | ¥1.17bn |
| Shareholders' equity | ¥892.1m | ¥902.3m | ¥688.0m | ¥635.7m | ¥610.1m | ¥667.4m | ¥589.9m | ¥651.3m |
Financial ratios
Data as of 1 Nov 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 45.2% | 38.4% | 32.5% | 47.1% | 46.5% | 49.2% |
| Operating margin | 8.0% | -2.6% | -23.4% | 8.0% | 4.8% | 9.0% |
| Net margin | 7.9% | -3.6% | -25.3% | 5.1% | 3.3% | 5.7% |
| Return on equity | 28.4% | -17.8% | -82.8% | 9.6% | 6.4% | 10.1% |
| Return on assets | 11.3% | -4.4% | -24.0% | 5.7% | 4.1% | 6.1% |
| Free cash flow yield | 42.0% | 16.9% | -16.5% | 43.1% | 31.7% | 31.3% |
| Revenue growth | -1.0% | 24.6% | -7.9% | 4.5% | 12.5% | 2.5% |
| Earnings growth | -316.4% | -82.3% | -559.2% | 59.3% | -33.8% | -30.0% |
| Current ratio | 1.34x | 1.25x | 1.42x | 1.48x | 1.41x | 2.00x |
| Debt to equity | 0.93x | 1.80x | 1.64x | 0.34x | 0.27x | 0.36x |
| Equity ratio | 39.6% | 24.9% | 29.0% | 59.4% | 63.5% | 60.5% |
| Interest coverage | 21.23x | -8.14x | -110.03x | 84.27x | 67.09x | 83.45x |
| 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 | 4.3% | 5.9% | 12.7% |
| Operating income | 3.7% | 2.5% | 0.9% |
| Net income | 20.8% | 13.2% | 6.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 41.8% | 41.0% | 43.0% | 47.7% |
| Operating margin | 2.5% | -1.9% | 0.8% | 6.2% |
| Net margin | 2.1% | -3.2% | -0.9% | 2.6% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 6.2 | -13.7 | -2.5 | 11.0 | 24.7 | 18.3 | 21.4 | 78.5 | 11.4 | 33.7 |
| Price to sales | 0.5 | 0.5 | 0.6 | 0.6 | 0.8 | 1.0 | 1.8 | 4.2 | 1.2 | 3.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 11 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 12.00 | 4.00 | 8.00 | 8.00 | 8.00 | 8.00 | 8.00 | 11.00 |
- 2-for-1 split · 28 Mar 2018
- 5-for-1 split · 29 Jul 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.