E 
640
-0.31%
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.
Net income
−¥449.6m
FY2016FY2025
Free cash flow
−¥192.0m
FY2016FY2025
Shareholders' equity
¥776.5m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | ¥155.8m | ¥93.1m | ¥111.6m | ¥230.3m | ¥504.0m | ¥290.8m | ¥327.2m | ¥255.5m | ¥167.9m | ¥112.0m |
| Net income | −¥449.6m | ¥69.8m | ¥73.2m | ¥176.0m | ¥311.0m | ¥212.3m | ¥239.3m | ¥167.3m | ¥112.7m | ¥82.5m |
| Diluted earnings per share | -116.25 | 18.00 | 18.93 | 44.95 | 79.06 | 54.55 | 61.47 | 41.85 | 29.15 | 21.34 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥2.33bn | ¥2.71bn | ¥3.01bn | ¥2.98bn | ¥3.31bn | ¥3.02bn | ¥2.51bn | ¥2.12bn | ¥1.70bn | ¥1.56bn |
| Cash and short-term investments | ¥567.5m | ¥962.4m | ¥1.42bn | ¥1.21bn | ¥1.57bn | ¥1.26bn | ¥842.9m | ¥790.4m | ¥418.9m | ¥477.5m |
| Total liabilities | ¥1.56bn | ¥1.30bn | ¥1.56bn | ¥1.48bn | ¥1.85bn | ¥1.79bn | ¥1.47bn | ¥1.28bn | ¥1.22bn | ¥1.20bn |
| Debt | — | ¥403,000 | ¥1.1m | ¥1.8m | ¥2.4m | ¥3.0m | ¥1.4m | ¥2.5m | ¥3.5m | ¥45.9m |
| Shareholders' equity | ¥776.5m | ¥1.41bn | ¥1.45bn | ¥1.50bn | ¥1.47bn | ¥1.23bn | ¥1.04bn | ¥839.6m | ¥481.8m | ¥369.1m |
| Shares outstanding | 4m | 4m | 4m | 4m | 4m | 4m | 4m | 4m | 4m | 4m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥190.6m | −¥115.9m | ¥344.4m | −¥118.9m | ¥385.6m | ¥351.1m | ¥189.8m | ¥188.4m | −¥9.1m | ¥194.5m |
| Capital spending | −¥1.4m | −¥4.0m | −¥839,000 | −¥12.7m | −¥10.9m | −¥6.1m | −¥3.9m | −¥3.0m | −¥3.0m | −¥3.0m |
| Free cash flow | −¥192.0m | −¥119.9m | ¥343.5m | −¥131.6m | ¥374.6m | ¥345.0m | ¥185.9m | ¥185.4m | −¥12.1m | ¥191.5m |
| Dividends paid | −¥123.6m | −¥123.2m | −¥122.6m | −¥103.3m | −¥66.1m | −¥41.8m | −¥41.2m | −¥41.0m | −¥41.0m | −¥41.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Operating income | −¥5.8m | ¥63.7m | ¥29.0m | ¥43.8m | ¥18.5m | ¥64.4m | ¥82.2m | ¥21.0m |
| Net income | ¥5.4m | ¥61.7m | −¥536.6m | ¥33.5m | ¥11.7m | ¥41.9m | ¥65.5m | ¥9.1m |
| Diluted earnings per share | 1.38 | 15.96 | -138.75 | 8.65 | 3.02 | 10.83 | 16.89 | 2.35 |
| Cash from operations | — | — | −¥56.0m | −¥56.0m | ¥74.0m | ¥74.0m | ¥14.0m | ¥14.0m |
| Total assets | ¥2.08bn | ¥2.28bn | ¥2.33bn | ¥2.70bn | ¥2.82bn | ¥2.84bn | ¥2.71bn | ¥2.55bn |
| Cash and short-term investments | ¥573.5m | ¥638.1m | ¥567.5m | ¥998.6m | ¥1.04bn | ¥1.00bn | ¥962.4m | ¥969.9m |
| Debt | — | — | — | — | — | — | ¥403,000 | — |
| Shareholders' equity | ¥845.6m | ¥840.8m | ¥776.5m | ¥1.38bn | ¥1.42bn | ¥1.40bn | ¥1.41bn | ¥1.34bn |
Financial ratios
Data as of 22 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 9.8% | 7.0% | 8.1% | 15.7% | 4.7% | 3.1% | — |
| Net margin | -28.2% | 5.2% | 5.3% | 12.0% | 2.9% | 2.3% | — |
| Return on equity | -57.9% | 5.0% | 5.0% | 11.7% | 21.2% | 17.3% | — |
| Return on assets | -19.3% | 2.6% | 2.4% | 5.9% | 9.4% | 7.0% | — |
| Free cash flow yield | -7.4% | -4.4% | 13.5% | -4.1% | 15.2% | 13.9% | — |
| Revenue growth | 19.9% | -2.9% | -6.6% | -86.3% | 14.7% | 18.5% | — |
| Earnings growth | -744.5% | -4.7% | -58.4% | -43.4% | 46.5% | -11.3% | — |
| Current ratio | 1.32x | 1.93x | 1.91x | 1.98x | 1.74x | 1.61x | — |
| Debt to equity | — | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x |
| Equity ratio | 33.3% | 52.0% | 48.2% | 50.4% | 44.3% | 40.6% | — |
| Interest coverage | 77876.50x | 6651.71x | 3986.32x | 5757.38x | 9508.70x | 1671.26x | — |
| Buybacks as a share of market value | 0.2% | -0.2% | 1.2% | 0.5% | -1.1% | 0.0% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 2.9% | -29.7% | — |
| Operating income | -12.2% | -11.7% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | -10.0 | 46.0 | 40.1 | 23.9 | 51.1 | 20.7 | 23.2 | 19.7 |
| Price to sales | 2.8 | 2.4 | 2.1 | 2.9 | 1.5 | 0.5 | 0.7 | 0.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 years. Last went ex-dividend on 27 Jun 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 32.00 | 32.00 | 32.00 | 27.00 | 15.00 | 11.25 | 11.25 |
- 2-for-1 split · 29 Sept 2021
- 2-for-1 split · 29 Aug 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.