B 
1,116
-0.09%
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
¥2.91bn
FY2017FY2026
Net income
¥233.8m
FY2017FY2026
Free cash flow
¥222.5m
FY2017FY2026
Shareholders' equity
¥1.35bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.91bn | ¥2.54bn | ¥3.14bn | ¥1.33bn | ¥246.6m | ¥83.9m | ¥1.11bn | ¥2.17bn | ¥1.59bn | ¥1.20bn |
| Operating income | ¥335.4m | ¥27.5m | ¥267.2m | ¥17.7m | −¥212.7m | −¥139.7m | −¥62.4m | ¥132.9m | ¥120.1m | ¥48.7m |
| Net income | ¥233.8m | ¥9.5m | ¥248.6m | ¥26.9m | −¥218.2m | −¥130.2m | −¥52.6m | ¥84.2m | ¥77.3m | ¥34.6m |
| Diluted earnings per share | 153.84 | 6.30 | 164.03 | 17.94 | -163.74 | -99.91 | -42.37 | 66.91 | 60.89 | 32.44 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.92bn | ¥4.01bn | ¥2.87bn | ¥2.66bn | ¥2.25bn | ¥2.31bn | ¥2.75bn | ¥2.86bn | ¥2.15bn | ¥1.13bn |
| Cash and short-term investments | ¥2.19bn | ¥2.62bn | ¥1.70bn | ¥1.22bn | ¥1.39bn | ¥1.57bn | ¥1.96bn | ¥1.76bn | ¥1.55bn | ¥666.6m |
| Total liabilities | ¥2.57bn | ¥2.87bn | ¥1.72bn | ¥1.95bn | ¥1.72bn | ¥1.75bn | ¥2.08bn | ¥2.14bn | ¥1.49bn | ¥854.8m |
| Debt | ¥1.72bn | ¥2.12bn | ¥988.7m | ¥1.02bn | ¥1.34bn | ¥1.52bn | ¥1.73bn | ¥1.24bn | ¥856.6m | ¥372.2m |
| Shareholders' equity | ¥1.35bn | ¥1.15bn | ¥1.15bn | ¥716.1m | ¥530.7m | ¥561.5m | ¥668.7m | ¥713.4m | ¥653.3m | ¥277.6m |
| Shares outstanding | 2m | 2m | 2m | 2m | 1m | 1m | 1m | 1m | 1m | 1m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥274.5m | −¥186.6m | ¥288.9m | ¥119.4m | −¥144.5m | −¥136.3m | −¥269.4m | ¥171.6m | ¥123.1m | −¥9.9m |
| Capital spending | −¥52.0m | −¥20.1m | −¥22.1m | −¥32.7m | −¥29.6m | −¥20.6m | −¥21.3m | −¥14.6m | −¥10.8m | −¥13.5m |
| Free cash flow | ¥222.5m | −¥206.7m | ¥266.8m | ¥86.8m | −¥174.1m | −¥156.9m | −¥290.7m | ¥157.0m | ¥112.2m | −¥23.4m |
| Dividends paid | −¥27.1m | −¥22.6m | — | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.46bn | ¥407.6m | ¥546.3m | ¥489.4m | ¥977.3m | ¥536.5m | ¥513.6m | ¥516.5m |
| Operating income | ¥371.7m | −¥17.2m | −¥14.5m | −¥4.5m | ¥68.5m | −¥89.4m | ¥5.3m | ¥43.1m |
| Net income | ¥276.6m | −¥7.8m | −¥26.6m | −¥8.4m | ¥63.3m | −¥89.4m | ¥2.9m | ¥32.7m |
| Diluted earnings per share | 181.96 | -5.11 | -17.50 | -5.54 | 41.89 | -59.17 | 1.93 | 21.58 |
| Total assets | ¥3.92bn | ¥4.56bn | ¥4.27bn | ¥4.09bn | ¥4.01bn | ¥4.40bn | ¥2.74bn | ¥2.79bn |
| Cash and short-term investments | ¥2.19bn | ¥2.26bn | ¥2.32bn | ¥2.61bn | ¥2.62bn | ¥2.48bn | ¥1.35bn | ¥1.46bn |
| Debt | ¥448.4m | ¥470.3m | ¥1.98bn | ¥492.4m | ¥490.6m | ¥502.4m | ¥862.7m | ¥234.5m |
| Shareholders' equity | ¥1.35bn | ¥1.07bn | ¥1.09bn | ¥1.11bn | ¥1.15bn | ¥1.08bn | ¥1.17bn | ¥1.17bn |
Financial ratios
Data as of 26 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Operating margin | 11.5% | 1.7% | 8.7% | 1.3% | -86.3% | -142.7% |
| Net margin | 8.0% | 0.4% | 7.9% | 2.0% | -88.5% | -155.1% |
| Return on equity | 17.3% | 0.8% | 21.6% | 3.8% | -41.1% | -23.2% |
| Return on assets | 6.0% | 0.2% | 8.7% | 1.0% | -9.7% | -5.6% |
| Free cash flow yield | 17.9% | -9.2% | 17.1% | 8.4% | -7.2% | -7.4% |
| Revenue growth | 14.3% | -18.9% | 135.6% | 440.0% | 193.8% | -92.4% |
| Earnings growth | 2356.8% | -96.2% | 822.7% | -112.4% | 67.5% | 147.6% |
| Current ratio | 2.42x | 2.82x | 2.38x | 1.82x | 2.57x | 3.66x |
| Debt to equity | 0.33x | 0.43x | 0.86x | 1.42x | 2.52x | 2.70x |
| Equity ratio | 34.4% | 28.6% | 40.1% | 26.9% | 23.6% | 24.3% |
| Interest coverage | 14.30x | 2.86x | 35.17x | 2.63x | -27.96x | -15.34x |
| Buybacks as a share of market value | -0.6% | 0.3% | -0.9% | -12.7% | -2.2% | -5.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 29.7% | 103.2% | 12.0% |
| Operating income | 166.7% | — | 40.2% |
| Net income | 105.5% | — | 46.9% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 6.7% | 6.5% | 2.9% | 3.2% |
| Net margin | 4.5% | 5.2% | 1.7% | 1.8% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 7.5 | 312.4 | 17.0 | 212.6 | -10.4 | -19.0 | -40.0 | 74.7 | 17.3 |
| Price to sales | 0.6 | 1.2 | 1.4 | 4.3 | 9.2 | 29.5 | 1.9 | 2.9 | 0.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 30 Jul 2025.
| FY2025 | |
|---|---|
| Paid in the year | 18.00 |
- 2-for-1 split · 29 Jan 2019
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.