A 
564
+1.44%
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
¥26.78bn
FY2017FY2026
Net income
¥883.1m
FY2017FY2026
Free cash flow
−¥71.8m
FY2017FY2026
Shareholders' equity
¥4.41bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥26.78bn | ¥18.27bn | ¥15.85bn | ¥15.01bn | ¥16.17bn | ¥14.74bn | ¥12.57bn | ¥11.42bn | ¥8.91bn | ¥6.53bn |
| Gross profit | ¥4.67bn | ¥3.85bn | ¥3.62bn | ¥3.56bn | ¥2.75bn | ¥2.32bn | ¥2.03bn | ¥1.58bn | ¥1.16bn | ¥916.8m |
| Operating income | ¥1.29bn | ¥716.2m | ¥838.8m | ¥1.06bn | ¥721.6m | ¥697.0m | ¥642.1m | ¥429.6m | ¥144.4m | ¥19.5m |
| Net income | ¥883.1m | ¥112.3m | ¥292.6m | ¥702.1m | ¥382.4m | ¥345.8m | ¥654.6m | ¥245.0m | −¥18.1m | −¥284.8m |
| Diluted earnings per share | 96.14 | 12.22 | 31.85 | 76.44 | 41.63 | 37.65 | 71.27 | 26.67 | -1.97 | -31.00 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥17.76bn | ¥13.63bn | ¥11.47bn | ¥10.14bn | ¥9.18bn | ¥8.38bn | ¥6.96bn | ¥5.11bn | ¥3.44bn | ¥2.65bn |
| Cash and short-term investments | ¥5.96bn | ¥5.37bn | ¥4.17bn | ¥3.44bn | ¥3.75bn | ¥3.75bn | ¥2.58bn | ¥1.58bn | ¥1.02bn | ¥735.5m |
| Total liabilities | ¥12.80bn | ¥9.65bn | ¥7.68bn | ¥6.71bn | ¥6.50bn | ¥6.13bn | ¥5.11bn | ¥3.96bn | ¥2.58bn | ¥1.81bn |
| Debt | ¥8.01bn | ¥7.34bn | ¥5.25bn | ¥4.27bn | ¥4.02bn | ¥3.76bn | ¥3.37bn | ¥2.49bn | ¥1.50bn | ¥916.5m |
| Shareholders' equity | ¥4.41bn | ¥3.53bn | ¥3.42bn | ¥3.13bn | ¥2.43bn | ¥2.04bn | ¥1.70bn | ¥1.04bn | ¥797.0m | ¥814.3m |
| Shares outstanding | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥30.8m | −¥374.3m | −¥40.7m | −¥20.5m | −¥147.2m | ¥948.7m | −¥246.3m | −¥393.4m | −¥340.7m | −¥205.1m |
| Capital spending | −¥40.9m | −¥94.5m | −¥81.5m | −¥34.9m | −¥75.0m | −¥64.9m | −¥62.1m | −¥10.8m | −¥25.7m | −¥5.9m |
| Free cash flow | −¥71.8m | −¥468.9m | −¥122.1m | −¥55.3m | −¥222.3m | ¥883.8m | −¥308.4m | −¥404.2m | −¥366.5m | −¥211.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥10.87bn | ¥9.87bn | ¥7.50bn | ¥5.04bn | ¥4.37bn | ¥6.03bn | ¥4.44bn | ¥4.16bn |
| Gross profit | ¥1.34bn | ¥1.72bn | ¥1.10bn | ¥977.5m | ¥869.0m | ¥1.19bn | ¥1.01bn | ¥871.2m |
| Operating income | ¥440.0m | ¥726.7m | ¥288.0m | ¥173.0m | ¥119.6m | ¥363.6m | ¥220.4m | ¥93.6m |
| Net income | ¥264.0m | ¥551.0m | ¥171.5m | ¥96.2m | ¥64.4m | ¥67.0m | ¥132.0m | −¥113.8m |
| Diluted earnings per share | 28.74 | 59.99 | 18.67 | 10.47 | 7.01 | 7.29 | 14.37 | -12.39 |
| Total assets | ¥19.20bn | ¥17.76bn | ¥15.04bn | ¥13.43bn | ¥13.35bn | ¥13.63bn | ¥13.02bn | ¥11.87bn |
| Cash and short-term investments | ¥7.38bn | ¥5.96bn | ¥4.35bn | ¥5.49bn | ¥5.84bn | ¥5.37bn | ¥4.75bn | ¥4.75bn |
| Debt | ¥7.01bn | ¥8.01bn | ¥4.35bn | ¥6.90bn | ¥4.68bn | ¥7.34bn | ¥4.53bn | ¥6.33bn |
| Shareholders' equity | ¥4.68bn | ¥4.41bn | ¥3.87bn | ¥3.69bn | ¥3.60bn | ¥3.53bn | ¥3.47bn | ¥3.33bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 21.3% | 12.7% | 19.0% |
| Operating income | 6.7% | 13.1% | 23.0% |
| Net income | 7.9% | 20.6% | 29.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 18.9% | 20.7% | 19.4% | 18.1% |
| Operating margin | 4.5% | 5.1% | 5.0% | 4.5% |
| Net margin | 2.2% | 2.6% | 2.5% | 2.2% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 6.6 | 32.6 | 7.5 | 6.3 | 9.6 | 15.3 | 6.0 | 29.8 | -58.2 | -9.9 |
| Price to sales | 0.2 | 0.2 | 0.1 | 0.3 | 0.2 | 0.4 | 0.3 | 0.6 | 0.1 | 0.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 28 Mar 2005.
| FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 8.00 | 7.00 | 10.00 | 10.00 | 9.091 | 9.091 | 123.967 |
- 10-for-1 split · 29 Jun 2021
- 10-to-1 reverse split · 26 Sept 2018
- 1.1-for-1 split · 28 Aug 2000
- 1.1-for-1 split · 26 Mar 1999
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.