J 
476
-1.86%
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
¥17.88bn
FY2018FY2024
Net income
¥318.0m
FY2018FY2024
Free cash flow
−¥1.64bn
FY2018FY2024
Shareholders' equity
¥12.47bn
FY2018FY2024
Income statement
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|
| Revenue | ¥17.88bn | ¥24.98bn | ¥23.11bn | ¥19.10bn | ¥13.02bn | ¥10.79bn | ¥15.51bn |
| Gross profit | ¥3.71bn | ¥5.54bn | ¥4.89bn | ¥4.43bn | ¥2.98bn | ¥2.71bn | ¥3.56bn |
| Research and development | ¥629.0m | ¥739.2m | — | — | — | — | ¥755.0m |
| Operating income | ¥789.0m | ¥2.61bn | ¥2.08bn | ¥1.85bn | ¥911.7m | ¥715.8m | ¥1.06bn |
| Net income | ¥318.0m | ¥1.65bn | ¥1.20bn | ¥1.17bn | ¥636.8m | ¥462.5m | ¥791.0m |
| Diluted earnings per share | 24.25 | 139.83 | 307.82 | 300.11 | 163.71 | 118.89 | 395.50 |
Balance sheet
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|
| Total assets | ¥25.49bn | ¥28.77bn | ¥28.29bn | ¥19.76bn | ¥13.83bn | ¥11.34bn | ¥11.81bn |
| Cash and short-term investments | ¥2.17bn | ¥3.32bn | — | — | — | — | ¥2.56bn |
| Total liabilities | ¥13.02bn | ¥16.36bn | ¥19.95bn | ¥12.45bn | ¥7.69bn | ¥5.84bn | ¥6.77bn |
| Debt | ¥7.56bn | ¥6.70bn | ¥5.44bn | ¥916.5m | ¥1.40bn | ¥578.6m | ¥3.28bn |
| Shareholders' equity | ¥12.47bn | ¥12.41bn | ¥8.34bn | ¥7.31bn | ¥6.14bn | ¥5.50bn | ¥5.04bn |
| Shares outstanding | 13m | 12m | 4m | 4m | 4m | 4m | 2m |
Cash flow
Fiscal years
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | −¥1.39bn | −¥1.18bn | −¥3.60bn | ¥1.13bn | ¥751.4m | −¥65.4m | −¥1.29bn |
| Capital spending | −¥248.0m | −¥34.9m | −¥109.0m | −¥222.2m | −¥1.28bn | −¥99.1m | −¥189.2m |
| Free cash flow | −¥1.64bn | −¥1.22bn | −¥3.71bn | ¥904.4m | −¥527.1m | −¥164.6m | −¥1.48bn |
| Dividends paid | −¥445.0m | −¥239.4m | −¥233.7m | — | — | — | — |
Latest quarters
By quarter end
| Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | Jun 2024 | Mar 2024 | Dec 2023 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.74bn | ¥4.75bn | ¥2.53bn | ¥3.59bn | ¥4.32bn | ¥7.17bn | ¥2.80bn | ¥5.26bn |
| Gross profit | ¥610.0m | −¥299.0m | ¥3.0m | ¥735.0m | ¥970.0m | ¥1.34bn | ¥668.0m | ¥1.38bn |
| Operating income | −¥67.0m | −¥1.04bn | −¥594.0m | ¥34.0m | ¥168.0m | ¥531.0m | ¥56.0m | ¥549.2m |
| Net income | −¥91.0m | −¥2.00bn | −¥453.0m | −¥85.0m | ¥106.0m | ¥342.0m | −¥45.0m | ¥380.5m |
| Diluted earnings per share | -6.93 | -152.14 | -34.51 | -6.48 | 8.08 | 26.09 | -3.43 | 28.99 |
| Cash from operations | — | ¥2.10bn | — | −¥558.0m | — | −¥830.0m | — | −¥2.74bn |
| Capital spending | — | −¥25.0m | — | −¥47.0m | — | −¥201.0m | — | −¥15.0m |
| Free cash flow | — | ¥2.07bn | — | −¥605.0m | — | −¥1.03bn | — | −¥2.76bn |
| Total assets | ¥20.04bn | ¥21.78bn | ¥26.36bn | ¥25.49bn | ¥27.16bn | ¥28.23bn | ¥30.53bn | ¥28.77bn |
| Cash and short-term investments | ¥2.42bn | ¥2.38bn | ¥3.25bn | ¥2.17bn | ¥3.68bn | ¥4.15bn | ¥3.71bn | ¥3.32bn |
| Debt | ¥4.33bn | ¥5.42bn | ¥7.17bn | ¥7.11bn | ¥7.11bn | ¥8.30bn | ¥7.49bn | ¥6.04bn |
| Shareholders' equity | ¥9.81bn | ¥9.88bn | ¥11.83bn | ¥12.47bn | ¥12.41bn | ¥12.43bn | ¥12.00bn | ¥12.41bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -2.2% | 10.6% | — |
| Operating income | -24.8% | 2.0% | — |
| Net income | -35.2% | -7.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 21.6% | 21.8% | 22.3% | — |
| Operating margin | 7.9% | 8.6% | 8.2% | — |
| Net margin | 4.6% | 5.1% | 5.0% | — |
Valuation history
At each fiscal year end
| FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|
| Price to earnings | 41.6 | 25.3 | 3.1 | 3.2 |
| Price to sales | 0.7 | 1.7 | 0.2 | 0.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 5 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Paid in the year | 13.00 | 34.00 | 42.333 | 20.667 |
- 3-for-1 split · 28 Mar 2024
- 2-for-1 split · 29 Dec 2022
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.