A 
1,407
+5.87%
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
¥25.63bn
FY2017FY2026
Net income
¥465.7m
FY2017FY2026
Free cash flow
−¥4.43bn
FY2017FY2026
Shareholders' equity
¥9.04bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥25.63bn | ¥25.37bn | ¥22.39bn | ¥20.03bn | ¥11.79bn | ¥8.04bn | ¥35.77bn | ¥50.47bn | ¥18.79bn | ¥5.27bn |
| Operating income | ¥1.01bn | ¥1.75bn | ¥1.50bn | ¥2.88bn | ¥1.99bn | ¥660.5m | ¥1.37bn | ¥768.3m | ¥643.4m | ¥413.8m |
| Net income | ¥465.7m | −¥1.71bn | ¥712.5m | ¥1.83bn | ¥1.61bn | ¥850.4m | ¥72.0m | ¥184.9m | ¥343.0m | ¥242.0m |
| Diluted earnings per share | 61.81 | -230.32 | 95.80 | 237.65 | 205.25 | 120.82 | 10.66 | 27.35 | 50.74 | 35.55 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥28.22bn | ¥27.46bn | ¥29.71bn | ¥23.54bn | ¥20.91bn | ¥12.20bn | ¥16.91bn | ¥17.02bn | ¥10.77bn | ¥3.69bn |
| Cash and short-term investments | ¥14.06bn | ¥17.19bn | ¥18.02bn | ¥15.64bn | ¥13.85bn | ¥6.30bn | ¥8.27bn | ¥4.55bn | ¥3.33bn | ¥935.8m |
| Total liabilities | ¥18.80bn | ¥18.18bn | ¥17.66bn | ¥12.18bn | ¥11.30bn | ¥9.89bn | ¥15.43bn | ¥15.49bn | ¥9.34bn | ¥2.12bn |
| Debt | ¥10.46bn | ¥7.12bn | ¥8.41bn | ¥3.66bn | ¥4.19bn | ¥6.96bn | ¥11.05bn | ¥9.70bn | ¥4.88bn | ¥198.5m |
| Shareholders' equity | ¥9.04bn | ¥8.99bn | ¥11.01bn | ¥11.36bn | ¥9.62bn | ¥2.31bn | ¥1.49bn | ¥1.50bn | ¥1.41bn | ¥1.54bn |
| Shares outstanding | 8m | 7m | 7m | 8m | 8m | 7m | 7m | 7m | 7m | 7m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥3.17bn | ¥2.05bn | ¥820.2m | ¥3.13bn | ¥3.00bn | −¥251.8m | ¥4.05bn | ¥546.5m | ¥1.27bn | ¥33.5m |
| Capital spending | −¥1.26bn | −¥92.7m | −¥87.5m | −¥82.5m | −¥37.6m | −¥51.3m | −¥179.2m | −¥253.2m | −¥39.4m | −¥18.0m |
| Free cash flow | −¥4.43bn | ¥1.95bn | ¥732.8m | ¥3.05bn | ¥2.96bn | −¥303.1m | ¥3.87bn | ¥293.2m | ¥1.23bn | ¥15.5m |
| Dividends paid | — | −¥148.7m | −¥165.5m | −¥150.0m | −¥67.5m | −¥33.8m | −¥67.5m | −¥90.0m | −¥68.0m | −¥49.7m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.95bn | ¥6.34bn | ¥6.39bn | ¥6.97bn | ¥5.81bn | ¥6.91bn | ¥6.01bn | ¥6.65bn |
| Operating income | −¥57.9m | ¥444.8m | ¥60.2m | ¥560.8m | −¥377.7m | ¥620.0m | ¥637.3m | ¥865.4m |
| Net income | −¥210.7m | ¥244.4m | ¥148.1m | ¥283.9m | −¥2.94bn | ¥359.4m | ¥379.5m | ¥489.2m |
| Diluted earnings per share | -27.97 | 32.44 | 19.93 | 38.19 | -395.83 | 48.35 | 51.02 | 65.78 |
| Cash from operations | — | — | — | — | — | — | ¥349.0m | — |
| Capital spending | — | — | — | — | — | — | −¥20.0m | — |
| Free cash flow | — | — | — | — | — | — | ¥329.0m | — |
| Total assets | ¥28.22bn | ¥28.53bn | ¥25.87bn | ¥26.51bn | ¥27.46bn | ¥30.43bn | ¥28.44bn | ¥28.77bn |
| Cash and short-term investments | ¥14.06bn | ¥16.34bn | ¥14.58bn | ¥15.58bn | ¥17.19bn | ¥18.33bn | ¥16.69bn | ¥16.14bn |
| Debt | ¥2.30bn | ¥2.21bn | ¥7.74bn | ¥1.58bn | ¥1.49bn | ¥1.19bn | ¥7.36bn | ¥1.25bn |
| Shareholders' equity | ¥9.04bn | ¥9.26bn | ¥9.50bn | ¥9.29bn | ¥8.99bn | ¥11.92bn | ¥11.65bn | ¥11.22bn |
Financial ratios
Data as of 1 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Operating margin | 3.9% | 6.9% | 6.7% | 14.4% | 16.8% | 8.2% |
| Net margin | 1.8% | -6.7% | 3.2% | 9.1% | 13.7% | 10.6% |
| Return on equity | 5.2% | -19.0% | 6.5% | 16.1% | 16.7% | 36.8% |
| Return on assets | 1.7% | -6.2% | 2.4% | 7.8% | 7.7% | 7.0% |
| Free cash flow yield | -15.7% | 17.8% | 7.6% | 25.9% | 24.0% | -1.8% |
| Revenue growth | 1.0% | 13.3% | 11.8% | 69.9% | 46.7% | -77.5% |
| Earnings growth | -127.2% | -340.3% | -61.0% | 13.4% | 89.4% | 1080.4% |
| Current ratio | 2.10x | 1.91x | 2.36x | 2.32x | 2.39x | 1.79x |
| Debt to equity | 0.25x | 0.13x | 0.72x | 0.28x | 0.39x | 2.79x |
| Equity ratio | 32.0% | 32.7% | 37.1% | 48.3% | 46.0% | 18.9% |
| Interest coverage | 4.79x | 13.24x | 12.37x | 42.09x | 36.14x | 16.34x |
| Buybacks as a share of market value | -1.4% | 0.1% | 3.3% | 2.0% | -11.5% | -4.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 8.6% | 26.1% | 25.3% |
| Operating income | -29.5% | 8.8% | 13.4% |
| Net income | -36.6% | -11.3% | 12.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 5.4% | 7.6% | 8.6% | 5.9% |
| Net margin | -2.4% | 1.4% | 3.3% | 2.1% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 22.6 | -7.1 | 35.9 | 23.4 | 45.2 | 59.3 | 389.9 | 178.0 | 131.3 | 145.1 |
| Price to sales | 0.4 | 0.5 | 1.1 | 2.1 | 6.2 | 6.3 | 0.8 | 0.7 | 2.4 | 6.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 27 Jun 2024.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 20.00 | 22.00 | 20.00 | 10.00 | 5.00 | 10.00 | 13.333 | 10.00 |
- 3-for-1 split · 27 Jun 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.