F 
533
+0.57%
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
¥13.49bn
FY2016FY2025
Net income
−¥1.11bn
FY2016FY2025
Free cash flow
−¥1.03bn
FY2016FY2025
Shareholders' equity
¥1.75bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥13.49bn | ¥9.27bn | ¥10.03bn | ¥7.92bn | ¥5.74bn | ¥5.19bn | ¥4.77bn | ¥4.69bn | ¥3.88bn | ¥3.34bn |
| Gross profit | ¥5.00bn | ¥4.26bn | ¥5.53bn | ¥4.69bn | ¥3.49bn | ¥3.11bn | ¥2.98bn | ¥2.89bn | ¥2.36bn | ¥1.94bn |
| Operating income | −¥704.9m | −¥689.9m | ¥1.25bn | ¥908.1m | ¥502.4m | ¥580.8m | ¥663.2m | ¥682.0m | ¥251.5m | ¥12.8m |
| Net income | −¥1.11bn | −¥694.0m | ¥780.7m | ¥556.7m | ¥338.7m | ¥420.5m | ¥429.4m | ¥472.4m | ¥144.2m | −¥21.8m |
| Diluted earnings per share | -94.06 | -59.10 | 65.61 | 47.99 | 29.24 | 36.66 | 37.85 | 41.43 | 12.25 | -1.85 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥18.43bn | ¥14.17bn | ¥10.90bn | ¥5.66bn | ¥3.84bn | ¥3.82bn | ¥3.30bn | ¥3.63bn | ¥1.97bn | ¥1.57bn |
| Cash and short-term investments | ¥8.59bn | ¥9.79bn | ¥6.36bn | ¥3.22bn | ¥1.79bn | ¥1.90bn | ¥1.79bn | ¥2.17bn | ¥860.9m | ¥691.2m |
| Total liabilities | ¥8.49bn | ¥3.42bn | ¥4.08bn | ¥2.64bn | ¥1.38bn | ¥1.37bn | ¥1.11bn | ¥1.73bn | ¥1.23bn | ¥970.5m |
| Debt | ¥5.40bn | ¥1.40bn | ¥1.59bn | ¥777.7m | — | — | — | ¥175.0m | ¥200.0m | ¥375.0m |
| Shareholders' equity | ¥1.75bn | ¥2.70bn | ¥3.76bn | ¥2.96bn | ¥2.45bn | ¥2.45bn | ¥2.19bn | ¥1.90bn | ¥742.0m | ¥599.1m |
| Shares outstanding | 12m | 12m | 12m | 12m | 12m | 11m | 11m | 11m | 12m | 12m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥1.02bn | −¥2.52bn | ¥225.6m | ¥1.25bn | ¥316.8m | ¥456.1m | ¥137.6m | ¥629.2m | ¥358.3m | −¥276.3m |
| Capital spending | −¥7.9m | −¥26.6m | −¥44.4m | −¥90.3m | −¥30.7m | −¥2.5m | −¥190.8m | −¥8.0m | −¥3.5m | −¥43.0m |
| Free cash flow | −¥1.03bn | −¥2.54bn | ¥181.2m | ¥1.16bn | ¥286.1m | ¥453.6m | −¥53.2m | ¥621.2m | ¥354.8m | −¥319.3m |
| Dividends paid | −¥76,000 | −¥480.6m | −¥320.4m | −¥113.8m | −¥137.9m | −¥129.3m | −¥142.6m | −¥43.3m | −¥43.0m | −¥37.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.57bn | ¥3.38bn | ¥4.71bn | ¥3.01bn | ¥3.34bn | ¥2.43bn | ¥2.52bn | ¥2.19bn |
| Gross profit | ¥1.46bn | ¥1.23bn | ¥1.38bn | ¥1.16bn | ¥1.28bn | ¥1.18bn | ¥847.2m | ¥1.05bn |
| Operating income | ¥72.4m | ¥12.4m | −¥291.4m | −¥62.6m | −¥73.8m | ¥58.6m | −¥724.1m | −¥16.9m |
| Net income | −¥33.9m | −¥81.2m | −¥559.2m | −¥149.0m | −¥268.9m | −¥129.4m | −¥584.4m | −¥122.7m |
| Diluted earnings per share | -2.88 | -6.90 | -47.53 | -12.67 | -22.86 | -11.00 | -49.77 | -10.45 |
| Cash from operations | — | — | −¥59.0m | −¥60.0m | — | — | — | — |
| Capital spending | — | — | −¥3.0m | −¥3.0m | — | — | — | — |
| Free cash flow | — | — | −¥62.0m | −¥63.0m | — | — | — | — |
| Total assets | ¥17.16bn | ¥17.55bn | ¥18.43bn | ¥18.26bn | ¥18.33bn | ¥19.65bn | ¥14.17bn | ¥14.15bn |
| Cash and short-term investments | ¥7.28bn | ¥7.77bn | ¥8.59bn | ¥8.49bn | ¥8.76bn | ¥9.97bn | ¥9.79bn | ¥10.37bn |
| Debt | ¥5.12bn | ¥1.35bn | ¥5.40bn | ¥1.35bn | ¥5.67bn | ¥1.05bn | ¥248.5m | ¥848.6m |
| Shareholders' equity | ¥1.64bn | ¥1.66bn | ¥1.75bn | ¥2.25bn | ¥2.35bn | ¥2.55bn | ¥2.70bn | ¥3.22bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 18.7% | 20.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 40.7% | 47.9% | 50.5% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | -6.8 | -12.1 | 23.0 | 26.3 | 25.7 | 65.0 | 19.2 | 17.8 |
| Price to sales | 0.6 | 0.9 | 1.8 | 1.9 | 1.5 | 5.3 | 1.7 | 1.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 28 Dec 2023.
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|
| Paid in the year | 41.00 | 28.00 | 10.00 | 12.00 | 11.50 | 12.50 |
- 2-for-1 split · 29 Dec 2020
- 2-for-1 split · 27 Sept 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.