P 
557
-0.71%
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
¥15.73bn
FY2016FY2025
Net income
¥199.3m
FY2016FY2025
Free cash flow
¥272.0m
FY2016FY2025
Shareholders' equity
¥572.0m
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥15.73bn | ¥13.49bn | ¥9.06bn | ¥11.78bn | ¥12.66bn | ¥14.59bn | ¥13.57bn | ¥10.59bn | ¥7.29bn | ¥5.87bn |
| Gross profit | ¥2.42bn | ¥2.09bn | ¥1.77bn | ¥2.16bn | ¥1.96bn | ¥2.46bn | ¥2.22bn | ¥1.87bn | ¥1.31bn | ¥1.19bn |
| Research and development | — | — | — | — | — | ¥1.2m | ¥13.2m | ¥15.3m | ¥3.0m | — |
| Operating income | ¥40.5m | −¥149.4m | −¥383.7m | −¥263.6m | −¥245.0m | ¥503.6m | ¥408.0m | ¥324.9m | ¥31.1m | ¥94.5m |
| Net income | ¥199.3m | −¥114.2m | −¥982.8m | −¥232.6m | −¥259.8m | ¥334.3m | ¥311.4m | ¥192.4m | ¥19.2m | ¥64.7m |
| Diluted earnings per share | 27.54 | -16.44 | -141.90 | -33.61 | -36.65 | 46.98 | 43.83 | 27.19 | 2.67 | 8.99 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥4.22bn | ¥4.26bn | ¥3.54bn | ¥4.86bn | ¥5.03bn | ¥5.06bn | ¥4.20bn | ¥3.11bn | ¥1.63bn | ¥840.4m |
| Cash and short-term investments | ¥1.63bn | ¥1.36bn | ¥1.95bn | ¥2.14bn | ¥1.96bn | ¥2.27bn | ¥1.61bn | ¥1.44bn | ¥444.5m | ¥59.5m |
| Total liabilities | ¥3.57bn | ¥3.76bn | ¥2.96bn | ¥3.25bn | ¥3.10bn | ¥2.85bn | ¥2.33bn | ¥1.57bn | ¥1.26bn | ¥1.01bn |
| Debt | ¥1.47bn | ¥1.48bn | ¥1.78bn | ¥1.97bn | ¥1.75bn | ¥1.14bn | ¥868.4m | ¥456.7m | ¥309.8m | ¥386.5m |
| Shareholders' equity | ¥572.0m | ¥441.0m | ¥534.1m | ¥1.52bn | ¥1.85bn | ¥2.21bn | ¥1.87bn | ¥1.54bn | ¥364.8m | −¥164.7m |
| Shares outstanding | 7m | 7m | 7m | 7m | 7m | 7m | 7m | 7m | 7m | 7m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥275.0m | −¥160.7m | ¥1.9m | ¥157.3m | −¥430.2m | ¥778.3m | ¥251.9m | ¥34.3m | ¥29.4m | −¥35.1m |
| Capital spending | −¥3.1m | −¥80.8m | −¥116.5m | −¥150.4m | −¥275.1m | −¥204.3m | −¥164.4m | −¥84.8m | −¥62.8m | −¥58.8m |
| Free cash flow | ¥272.0m | −¥241.5m | −¥114.7m | ¥6.9m | −¥705.3m | ¥574.0m | ¥87.4m | −¥50.5m | −¥33.4m | −¥94.0m |
| Dividends paid | — | — | — | −¥34.8m | −¥35.6m | −¥194,000 | −¥35.0m | −¥35.0m | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.67bn | ¥4.31bn | ¥3.69bn | ¥3.70bn | ¥3.88bn | ¥4.46bn | ¥4.12bn | ¥3.44bn |
| Gross profit | ¥798.1m | ¥769.7m | ¥609.7m | ¥585.1m | ¥605.2m | ¥616.8m | ¥610.0m | ¥497.0m |
| Operating income | ¥51.6m | ¥60.7m | −¥901,000 | ¥2.7m | −¥8.3m | ¥47.0m | ¥61.0m | −¥35.5m |
| Net income | ¥49.0m | ¥30.4m | ¥50.5m | ¥323,000 | ¥9.4m | ¥139.1m | ¥66.0m | ¥5.0m |
| Diluted earnings per share | 6.81 | 4.23 | 6.98 | 0.04 | 1.30 | 19.22 | 9.50 | 0.72 |
| Total assets | ¥5.04bn | ¥4.48bn | ¥4.22bn | ¥3.82bn | ¥4.13bn | ¥4.14bn | ¥4.26bn | ¥3.77bn |
| Cash and short-term investments | ¥1.68bn | ¥1.38bn | ¥1.63bn | ¥1.45bn | ¥1.55bn | ¥1.15bn | ¥1.36bn | ¥1.20bn |
| Debt | ¥1.58bn | ¥1.45bn | ¥1.47bn | ¥1.33bn | ¥1.37bn | ¥1.19bn | ¥1.36bn | ¥1.44bn |
| Shareholders' equity | ¥681.8m | ¥641.4m | ¥572.0m | ¥546.0m | ¥610.7m | ¥583.0m | ¥441.0m | ¥343.9m |
Financial ratios
Data as of 20 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.4% | 15.5% | 19.5% | 18.3% | 15.5% | 16.8% | — | — | — |
| Operating margin | 0.3% | -0.6% | -9.5% | -2.2% | -1.9% | 3.3% | — | — | — |
| Net margin | 1.3% | -0.8% | -10.8% | -2.0% | -2.1% | 2.3% | — | — | — |
| Return on equity | 34.8% | -25.9% | -184.0% | -15.3% | -14.0% | 15.1% | — | — | — |
| Return on assets | 4.7% | -2.7% | -27.7% | -4.8% | -5.2% | 6.6% | — | — | — |
| Free cash flow yield | 6.6% | -2.0% | 2.9% | 7.6% | -3.7% | 23.6% | — | — | — |
| Revenue growth | 16.6% | 48.8% | -23.0% | -7.0% | -13.2% | 7.5% | — | — | — |
| Earnings growth | -274.6% | -88.4% | 322.6% | -10.5% | -177.7% | 7.3% | — | — | — |
| Current ratio | 1.01x | 0.99x | 1.11x | 1.33x | 1.50x | 1.55x | — | — | — |
| Debt to equity | 2.57x | 3.35x | 3.33x | 1.30x | 0.95x | 0.52x | — | — | — |
| Equity ratio | 13.6% | 10.4% | 15.1% | 31.2% | 36.8% | 43.6% | — | — | — |
| Interest coverage | 1.84x | -4.06x | -63.48x | -20.67x | -23.12x | 52.97x | — | — | — |
| R&D as a share of sales | — | — | — | — | — | 0.0% | 0.1% | 0.1% | 0.0% |
| Buybacks as a share of market value | -4.2% | -0.3% | -0.1% | 2.4% | 0.4% | -0.1% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 10.1% | 1.5% | — |
| Operating income | — | -39.6% | — |
| Net income | — | -9.8% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 15.4% | 16.8% | 16.6% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 20.4 | -14.2 | -2.1 | -16.4 | -16.8 | 47.6 | 18.4 | 38.6 |
| Price to sales | 0.3 | 0.1 | 0.2 | 0.3 | 0.3 | 1.1 | 0.4 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 29 Dec 2022.
| FY2022 | FY2021 | |
|---|---|---|
| Paid in the year | 10.00 | 3.00 |
- 2-for-1 split · 13 Feb 2020
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.