I 
431
+0.47%
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
¥7.08bn
FY2017FY2026
Net income
¥631.4m
FY2017FY2026
Free cash flow
¥856.6m
FY2017FY2026
Shareholders' equity
¥3.03bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥7.08bn | ¥6.71bn | ¥5.71bn | ¥5.42bn | ¥5.42bn | ¥4.36bn | ¥5.34bn | ¥4.89bn | ¥1.54bn | ¥1.49bn |
| Operating income | ¥113.2m | ¥219.1m | −¥91.5m | ¥381.8m | ¥342.2m | ¥22.2m | ¥114.9m | ¥19.3m | ¥49.2m | ¥210.8m |
| Net income | ¥631.4m | ¥13.9m | −¥1.16bn | ¥175.3m | ¥255.1m | ¥12.7m | −¥81.5m | −¥40.1m | ¥28.2m | ¥151.6m |
| Diluted earnings per share | 80.65 | 1.77 | -151.06 | 24.46 | 35.68 | 1.77 | -12.11 | -6.03 | 4.31 | 25.96 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥5.66bn | ¥6.45bn | ¥6.21bn | ¥5.64bn | ¥4.52bn | ¥4.14bn | ¥3.78bn | ¥3.52bn | ¥1.32bn | ¥1.32bn |
| Cash and short-term investments | ¥2.89bn | ¥2.74bn | ¥2.87bn | ¥1.85bn | ¥1.43bn | ¥1.44bn | ¥1.11bn | ¥698.7m | ¥876.1m | ¥891.2m |
| Total liabilities | ¥2.63bn | ¥3.88bn | ¥3.98bn | ¥2.31bn | ¥1.22bn | ¥1.23bn | ¥1.02bn | ¥715.4m | ¥185.2m | ¥267.9m |
| Debt | ¥1.44bn | ¥1.51bn | ¥1.42bn | ¥1.23bn | ¥350.0m | ¥450.0m | ¥280.0m | — | — | — |
| Shareholders' equity | ¥3.03bn | ¥2.50bn | ¥2.16bn | ¥3.28bn | ¥3.05bn | ¥2.69bn | ¥2.52bn | ¥2.54bn | ¥1.14bn | ¥1.05bn |
| Shares outstanding | 8m | 8m | 8m | 7m | 7m | 7m | 7m | 7m | 7m | 6m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥859.1m | ¥53.9m | ¥1.30bn | ¥364.3m | ¥198.2m | ¥508.9m | ¥299.0m | ¥193.5m | ¥289.5m | ¥294.6m |
| Capital spending | −¥2.4m | −¥535,999 | −¥38.1m | −¥6.4m | −¥590,000 | −¥46.8m | −¥2.4m | −¥28.5m | −¥42.0m | −¥42.0m |
| Free cash flow | ¥856.6m | ¥53.4m | ¥1.26bn | ¥357.9m | ¥197.6m | ¥462.1m | ¥296.6m | ¥165.0m | ¥247.5m | ¥252.6m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.63bn | ¥2.04bn | ¥1.86bn | ¥1.61bn | ¥1.58bn | ¥2.03bn | ¥1.61bn | ¥1.74bn |
| Operating income | −¥119.0m | ¥197.6m | ¥42.6m | −¥57.5m | −¥69.6m | ¥72.2m | ¥78.2m | ¥109.5m |
| Net income | −¥110.2m | −¥35.8m | ¥14.8m | ¥731.9m | −¥73.3m | −¥61.9m | ¥41.6m | ¥83.6m |
| Diluted earnings per share | -14.08 | -4.58 | 1.88 | 93.32 | -9.35 | -7.90 | 5.43 | 10.92 |
| Cash from operations | — | — | — | ¥303.0m | — | — | — | — |
| Capital spending | — | — | — | −¥277.0m | — | — | — | — |
| Free cash flow | — | — | — | ¥26.0m | — | — | — | — |
| Total assets | ¥5.16bn | ¥5.66bn | ¥5.53bn | ¥5.23bn | ¥5.49bn | ¥6.45bn | ¥6.21bn | ¥5.27bn |
| Cash and short-term investments | ¥2.67bn | ¥2.89bn | ¥2.83bn | ¥2.61bn | ¥2.63bn | ¥2.74bn | ¥3.03bn | ¥2.47bn |
| Debt | ¥950.0m | ¥1.44bn | ¥750.0m | ¥1.35bn | ¥735.0m | ¥1.51bn | ¥755.0m | ¥1.29bn |
| Shareholders' equity | ¥2.93bn | ¥3.03bn | ¥3.07bn | ¥3.05bn | ¥2.30bn | ¥2.50bn | ¥2.48bn | ¥2.40bn |
Financial ratios
Data as of 21 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Operating margin | 11.0% | 1.6% | -16.8% | 7.2% | 6.2% | 2.6% |
| Net margin | 8.9% | 0.2% | -20.2% | 3.2% | 4.7% | 0.3% |
| Return on equity | 20.8% | 0.6% | -53.6% | 5.3% | 8.4% | 0.5% |
| Return on assets | 11.2% | 0.2% | -18.6% | 3.1% | 5.6% | 0.3% |
| Free cash flow yield | 23.1% | 1.4% | 35.7% | 10.7% | 5.8% | 14.9% |
| Revenue growth | 5.6% | 17.4% | 5.4% | -0.1% | 24.3% | -18.3% |
| Earnings growth | 4442.1% | -101.2% | -759.6% | -31.3% | 1915.4% | -115.5% |
| Current ratio | 2.16x | 1.75x | 1.66x | 2.00x | 3.00x | 2.96x |
| Debt to equity | 0.47x | 0.60x | 0.66x | 0.37x | 0.11x | 0.17x |
| Equity ratio | 53.6% | 38.7% | 34.8% | 58.1% | 67.4% | 65.0% |
| Interest coverage | 48.07x | 10.42x | -156.63x | 133.81x | 196.96x | 61.74x |
| Buybacks as a share of market value | 0.2% | -2.5% | -6.8% | -0.3% | 0.1% | -6.3% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.3% | 10.2% | 19.1% |
| Operating income | -33.3% | 38.5% | -1.9% |
| Net income | 53.3% | 118.6% | 21.2% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 2.4% | 2.5% | 2.8% | 3.1% |
| Net margin | 4.7% | -1.3% | -0.2% | 0.2% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 5.8 | 266.9 | -4.0 | 20.7 | 20.9 | 420.1 | -93.7 | -232.2 | 164.4 | 65.3 |
| Price to sales | 0.5 | 0.6 | 0.8 | 0.7 | 1.0 | 1.2 | 1.4 | 1.9 | 3.0 | 6.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 2-for-1 split · 26 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.