G 
113
+3.67%
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
¥4.01bn
FY2017FY2026
Net income
¥192.9m
FY2017FY2026
Free cash flow
¥289.1m
FY2017FY2026
Shareholders' equity
¥929.8m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.01bn | ¥3.07bn | ¥2.46bn | ¥1.75bn | ¥1.82bn | ¥1.22bn | ¥1.30bn | ¥1.34bn | ¥1.25bn | ¥1.02bn |
| Gross profit | ¥2.39bn | ¥1.57bn | ¥1.24bn | ¥782.2m | ¥1.09bn | ¥534.4m | ¥581.4m | ¥603.2m | ¥474.7m | ¥376.4m |
| Operating income | ¥307.1m | −¥291.5m | −¥380.5m | −¥458.5m | ¥141.4m | −¥362.6m | −¥191.0m | −¥50.7m | −¥145.2m | −¥127.7m |
| Net income | ¥192.9m | −¥320.0m | −¥199.1m | −¥218.9m | ¥419.2m | −¥187.7m | −¥154.0m | −¥61.0m | −¥299.3m | −¥120.2m |
| Diluted earnings per share | 5.18 | -8.75 | -5.47 | -6.02 | 11.52 | -5.01 | -4.40 | -1.74 | -8.57 | -3.46 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥2.17bn | ¥1.77bn | ¥1.95bn | ¥1.71bn | ¥1.75bn | ¥631.7m | ¥719.7m | ¥722.4m | ¥752.4m | ¥1.02bn |
| Cash and short-term investments | ¥744.7m | ¥664.0m | ¥917.5m | ¥947.0m | ¥1.31bn | ¥207.2m | ¥327.0m | ¥446.2m | ¥426.4m | ¥630.9m |
| Total liabilities | ¥677.1m | ¥596.6m | ¥467.1m | ¥378.6m | ¥484.6m | ¥430.7m | ¥484.1m | ¥513.1m | ¥482.5m | ¥457.5m |
| Debt | ¥120.0m | ¥241.6m | ¥51.1m | ¥63.3m | ¥90.0m | ¥142.3m | ¥179.5m | ¥245.0m | ¥205.0m | ¥265.0m |
| Shareholders' equity | ¥929.8m | ¥716.9m | ¥1.04bn | ¥1.12bn | ¥1.15bn | ¥196.8m | ¥208.7m | ¥209.3m | ¥269.9m | ¥565.4m |
| Shares outstanding | 37m | 37m | 36m | 36m | 36m | 37m | 35m | 35m | 35m | 35m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥301.4m | −¥542.8m | −¥505.9m | −¥635.8m | ¥280.7m | −¥429.2m | −¥268.3m | −¥28.5m | −¥108.4m | −¥250.3m |
| Capital spending | −¥12.2m | −¥205,000 | −¥15.0m | −¥52.7m | −¥6.2m | −¥5.4m | −¥4.2m | −¥4.3m | −¥6.1m | −¥32.6m |
| Free cash flow | ¥289.1m | −¥543.0m | −¥520.9m | −¥688.5m | ¥274.5m | −¥434.5m | −¥272.5m | −¥32.8m | −¥114.6m | −¥282.9m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥970.1m | ¥1.26bn | ¥976.6m | ¥935.2m | ¥846.0m | ¥983.1m | ¥741.3m | ¥723.2m |
| Gross profit | ¥544.6m | ¥817.1m | ¥544.1m | ¥563.2m | ¥464.8m | ¥589.2m | ¥426.6m | ¥301.3m |
| Operating income | ¥26.7m | ¥272.1m | ¥6.3m | ¥83.7m | −¥55.1m | ¥121.5m | ¥22.2m | −¥181.4m |
| Net income | ¥68.2m | ¥172.1m | −¥43.1m | ¥83.3m | −¥19.4m | ¥46.4m | −¥29.2m | −¥180.3m |
| Diluted earnings per share | 1.83 | 4.63 | -1.18 | 2.28 | -0.53 | 1.27 | -0.80 | -4.95 |
| Total assets | ¥2.40bn | ¥2.17bn | ¥1.85bn | ¥1.77bn | ¥1.69bn | ¥1.77bn | ¥1.48bn | ¥1.50bn |
| Cash and short-term investments | ¥1.25bn | ¥744.7m | ¥612.2m | ¥587.1m | ¥674.6m | ¥664.0m | ¥536.9m | ¥591.9m |
| Debt | ¥120.0m | ¥120.0m | ¥120.0m | ¥120.0m | ¥123.3m | ¥241.6m | ¥41.1m | ¥63.3m |
| Shareholders' equity | ¥1.19bn | ¥929.8m | ¥762.3m | ¥801.6m | ¥682.4m | ¥716.9m | ¥670.7m | ¥700.6m |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 31.9% | 26.9% | 12.9% |
| Operating income | — | — | 3.8% |
| Net income | — | — | 2.8% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 55.9% | 52.9% | 53.1% | 50.5% |
| Operating margin | 0.2% | -7.3% | -7.3% | -6.6% |
| Net margin | -1.8% | -4.8% | -2.2% | -3.9% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 22.9 | -15.8 | -20.1 | -25.9 | 18.9 | -60.5 | -6.7 | -22.6 | -4.3 | -16.6 |
| Price to sales | 1.1 | 1.6 | 1.6 | 3.3 | 4.4 | 9.3 | 0.8 | 1.0 | 1.0 | 1.9 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 2-for-1 split · 2 Dec 2021
- 3-for-1 split · 1 Nov 2021
- 5-for-1 split · 15 Sept 2021
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.