T 
344
-8.02%
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
¥5.05bn
FY2016FY2025
Net income
¥56.9m
FY2016FY2025
Free cash flow
−¥173.5m
FY2016FY2025
Shareholders' equity
¥1.78bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.05bn | ¥4.59bn | ¥3.75bn | ¥3.27bn | ¥2.55bn | ¥2.11bn | ¥1.99bn | ¥2.01bn | ¥1.39bn | ¥1.17bn |
| Gross profit | ¥1.25bn | ¥786.1m | ¥753.7m | ¥832.2m | ¥699.7m | ¥507.2m | ¥516.0m | ¥831.5m | ¥511.0m | ¥392.5m |
| Operating income | ¥259.8m | −¥55.3m | ¥31.3m | ¥318.6m | ¥287.9m | ¥107.3m | ¥124.5m | ¥509.5m | ¥219.1m | ¥145.6m |
| Net income | ¥56.9m | −¥151.7m | −¥53.3m | ¥200.3m | ¥190.0m | ¥73.3m | ¥89.4m | ¥362.7m | ¥132.4m | ¥116.7m |
| Diluted earnings per share | 1.49 | -4.50 | -1.62 | 5.88 | 5.60 | 21.80 | 27.05 | 107.72 | 39.31 | 5.32 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥4.02bn | ¥2.90bn | ¥3.04bn | ¥2.18bn | ¥2.10bn | ¥1.81bn | ¥1.75bn | ¥1.72bn | ¥1.37bn | ¥689.7m |
| Cash and short-term investments | ¥973.1m | ¥804.1m | ¥615.0m | ¥688.3m | ¥802.5m | — | — | — | — | ¥555.7m |
| Total liabilities | ¥2.23bn | ¥1.63bn | ¥1.66bn | ¥715.5m | ¥392.8m | ¥278.5m | ¥282.3m | ¥350.5m | ¥354.2m | ¥314.1m |
| Debt | ¥1.08bn | ¥848.1m | ¥585.7m | ¥9.7m | — | — | — | — | ¥60.0m | ¥150.7m |
| Shareholders' equity | ¥1.78bn | ¥1.28bn | ¥1.39bn | ¥1.46bn | ¥1.71bn | ¥1.53bn | ¥1.47bn | ¥1.37bn | ¥1.01bn | ¥375.6m |
| Shares outstanding | 38m | 34m | 33m | 34m | 34m | 3m | 3m | 3m | 3m | 22m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥312.1m | ¥278.5m | −¥207.1m | ¥399.8m | ¥53.2m | ¥477.8m | −¥452.0m | ¥426.5m | ¥108.0m | ¥111.0m |
| Capital spending | −¥485.6m | −¥414.7m | −¥10.6m | −¥5.4m | −¥29.0m | −¥54.7m | −¥402.4m | −¥3.4m | −¥3.9m | −¥4.7m |
| Free cash flow | −¥173.5m | −¥136.2m | −¥217.7m | ¥394.3m | ¥24.2m | ¥423.1m | −¥854.3m | ¥423.1m | ¥104.2m | ¥106.3m |
| Dividends paid | −¥68.8m | −¥65.7m | −¥48.9m | −¥51.4m | −¥16.8m | −¥16.5m | −¥15.7m | — | — | — |
Latest quarters
By quarter end
| Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.51bn | ¥1.49bn | ¥1.16bn | ¥893.3m | ¥1.42bn | ¥1.23bn | ¥873.0m | ¥1.07bn |
| Gross profit | ¥416.2m | ¥403.3m | ¥288.4m | ¥137.8m | ¥301.8m | ¥256.7m | ¥78.5m | ¥149.2m |
| Operating income | ¥142.5m | ¥160.1m | ¥47.6m | −¥90.4m | ¥90.8m | ¥42.7m | −¥123.6m | −¥65.2m |
| Net income | ¥3.6m | ¥122.8m | ¥28.1m | −¥97.7m | ¥17.4m | ¥25.3m | −¥88.7m | −¥105.7m |
| Diluted earnings per share | 0.09 | 3.15 | 0.72 | -2.72 | 0.50 | 0.73 | -2.68 | -3.20 |
| Cash from operations | ¥681.0m | — | −¥369.0m | — | −¥6.0m | — | ¥284.0m | — |
| Capital spending | −¥322.0m | — | −¥163.0m | — | −¥142.0m | — | −¥272.0m | — |
| Free cash flow | ¥359.0m | — | −¥532.0m | — | −¥148.0m | — | ¥12.0m | — |
| Total assets | ¥4.02bn | ¥3.80bn | ¥3.72bn | ¥3.79bn | ¥2.90bn | ¥2.57bn | ¥2.58bn | ¥2.66bn |
| Cash and short-term investments | ¥973.1m | ¥896.7m | ¥635.5m | ¥1.09bn | ¥804.1m | ¥403.8m | ¥561.1m | ¥626.2m |
| Debt | ¥910.0m | ¥952.5m | ¥995.0m | ¥937.5m | ¥735.0m | ¥362.5m | ¥390.0m | ¥438.8m |
| Shareholders' equity | ¥1.78bn | ¥1.81bn | ¥1.68bn | ¥1.65bn | ¥1.28bn | ¥1.26bn | ¥1.13bn | ¥1.21bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 15.6% | 19.1% | — |
| Operating income | -6.6% | 19.4% | — |
| Net income | -34.3% | -4.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 21.1% | 21.7% | 22.6% | — |
| Operating margin | 2.1% | 3.3% | 4.5% | — |
| Net margin | -1.0% | 0.3% | 1.5% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 310.6 | -30.4 | -59.2 | 18.5 | 17.0 | 3.8 | 5.0 | 1.5 | 8.9 |
| Price to sales | 3.5 | 1.0 | 0.8 | 1.1 | 1.3 | 0.1 | 0.2 | 0.3 | 0.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 4.00 | 2.00 | 1.50 | 1.50 | 0.50 | 0.50 | 0.50 |
- 10-for-1 split · 29 Sept 2025
- 3-for-1 split · 28 Mar 2018
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.