A 
279
+2.20%
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
¥13.47bn
FY2019FY2026
Net income
−¥464.9m
FY2019FY2026
Free cash flow
¥218.5m
FY2019FY2026
Shareholders' equity
¥7.14bn
FY2019FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥13.47bn | ¥13.48bn | ¥12.19bn | ¥11.34bn | ¥8.22bn | ¥5.79bn | ¥4.29bn | ¥3.45bn |
| Gross profit | ¥9.95bn | ¥9.92bn | ¥9.61bn | ¥8.94bn | ¥6.22bn | ¥4.08bn | ¥3.04bn | ¥2.35bn |
| Research and development | — | — | ¥59.1m | ¥34.6m | ¥13.0m | ¥11.9m | ¥10.0m | — |
| Operating income | −¥176.5m | ¥557.9m | ¥918.3m | ¥1.92bn | ¥1.75bn | ¥1.38bn | ¥1.08bn | ¥1.42bn |
| Net income | −¥464.9m | ¥354.3m | ¥794.3m | ¥1.33bn | ¥1.12bn | ¥868.6m | ¥717.4m | ¥903.9m |
| Diluted earnings per share | -20.33 | 15.49 | 32.79 | 52.77 | 43.10 | 33.53 | 27.81 | 39.52 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | ¥8.94bn | ¥9.62bn | ¥10.54bn | ¥10.70bn | ¥10.05bn | ¥8.27bn | ¥2.89bn | ¥2.42bn |
| Cash and short-term investments | ¥4.00bn | ¥3.99bn | ¥4.93bn | ¥5.79bn | ¥6.39bn | ¥5.94bn | ¥924.6m | ¥976.1m |
| Total liabilities | ¥1.80bn | ¥2.04bn | ¥2.01bn | ¥1.80bn | ¥1.66bn | ¥1.07bn | ¥627.7m | ¥868.1m |
| Debt | ¥571.0m | ¥860.7m | ¥975.6m | ¥632.3m | ¥654.1m | ¥213.6m | ¥170.1m | ¥266.2m |
| Shareholders' equity | ¥7.14bn | ¥7.57bn | ¥8.53bn | ¥8.90bn | ¥8.40bn | ¥7.19bn | ¥2.26bn | ¥1.55bn |
| Shares outstanding | 23m | 23m | 24m | 25m | 26m | 26m | 26m | 23m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥298.9m | ¥781.7m | ¥800.4m | ¥707.8m | ¥797.7m | ¥1.06bn | ¥161.5m | ¥749.6m |
| Capital spending | −¥80.4m | −¥141.4m | −¥389.6m | −¥425.1m | −¥64.8m | −¥74.5m | −¥68.9m | −¥283.1m |
| Free cash flow | ¥218.5m | ¥640.2m | ¥410.8m | ¥282.8m | ¥732.9m | ¥984.6m | ¥92.6m | ¥466.4m |
| Dividends paid | −¥228.5m | −¥358.1m | −¥599.0m | — | — | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.58bn | ¥3.11bn | ¥3.14bn | ¥3.63bn | ¥3.40bn | ¥3.79bn | ¥3.21bn | ¥3.08bn |
| Gross profit | ¥2.65bn | ¥2.30bn | ¥2.33bn | ¥2.68bn | ¥2.54bn | ¥2.87bn | ¥2.29bn | ¥2.22bn |
| Operating income | −¥127.8m | −¥33.8m | −¥76.6m | ¥61.7m | ¥131.7m | ¥309.0m | ¥59.7m | ¥57.6m |
| Net income | −¥495.2m | ¥5.1m | −¥44.6m | ¥69.7m | ¥142.9m | ¥149.2m | ¥32.9m | ¥29.3m |
| Diluted earnings per share | -21.65 | 0.22 | -1.95 | 3.05 | 6.25 | 6.52 | 1.44 | 1.21 |
| Total assets | ¥8.94bn | ¥9.65bn | ¥9.65bn | ¥9.76bn | ¥9.62bn | ¥9.59bn | ¥9.40bn | ¥10.07bn |
| Cash and short-term investments | ¥4.00bn | ¥4.26bn | ¥4.23bn | ¥4.13bn | ¥3.99bn | ¥3.76bn | ¥3.95bn | ¥4.15bn |
| Debt | ¥460.5m | ¥540.8m | ¥734.9m | ¥542.6m | ¥622.1m | ¥576.7m | ¥879.5m | ¥682.8m |
| Shareholders' equity | ¥7.14bn | ¥7.60bn | ¥7.60bn | ¥7.60bn | ¥7.57bn | ¥7.37bn | ¥7.46bn | ¥8.05bn |
Financial ratios
Data as of 7 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 73.9% | 73.6% | 78.8% | 78.9% | 75.7% | 70.4% | — |
| Operating margin | -1.3% | 4.1% | 9.2% | 16.8% | 21.3% | 23.7% | — |
| Net margin | -3.5% | 2.6% | 6.5% | 11.7% | 13.6% | 15.0% | — |
| Return on equity | -6.5% | 4.7% | 9.3% | 15.0% | 13.3% | 12.1% | — |
| Return on assets | -5.2% | 3.7% | 7.5% | 12.4% | 11.1% | 10.5% | — |
| Free cash flow yield | 5.9% | 14.3% | 17.4% | 15.9% | 11.8% | 15.5% | — |
| Revenue growth | -0.1% | 10.6% | 7.5% | 38.0% | 42.0% | 34.9% | — |
| Earnings growth | -231.2% | -55.4% | -40.3% | 19.2% | 28.6% | 21.1% | — |
| Current ratio | 4.55x | 4.37x | 5.12x | 6.71x | 7.07x | 8.03x | — |
| Debt to equity | 0.06x | 0.08x | 0.11x | 0.07x | 0.07x | 0.02x | — |
| Equity ratio | 79.9% | 78.7% | 80.9% | 83.2% | 83.5% | 87.0% | — |
| Interest coverage | -10.94x | 32.44x | 138.49x | 314.67x | 394.44x | 441.02x | — |
| R&D as a share of sales | — | — | 0.5% | 0.3% | 0.2% | 0.2% | 0.2% |
| Buybacks as a share of market value | 0.0% | 5.6% | 4.0% | 2.6% | -0.0% | -0.4% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 5.9% | 18.4% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 73.7% | 76.1% | 75.6% | — |
| Operating margin | 1.4% | 6.4% | 9.9% | — |
| Net margin | -0.4% | 4.0% | 6.2% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Price to earnings | -14.0 | 25.3 | 15.7 | 16.6 | 34.3 | 33.5 |
| Price to sales | 0.5 | 0.7 | 1.0 | 1.9 | 4.7 | 5.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 29 Jan 2026.
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Paid in the year | 5.00 | 20.00 | 24.00 |
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.