F 
679
+4.14%
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
¥7.64bn
FY2017FY2026
Net income
¥508.9m
FY2017FY2026
Free cash flow
¥564.5m
FY2017FY2026
Shareholders' equity
¥2.18bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥7.64bn | ¥7.58bn | ¥5.71bn | ¥4.58bn | ¥4.17bn | ¥3.67bn | ¥3.96bn | ¥3.71bn | ¥3.28bn | ¥2.90bn |
| Gross profit | ¥3.46bn | ¥3.20bn | ¥2.69bn | ¥2.24bn | ¥2.08bn | ¥1.62bn | ¥1.73bn | ¥1.64bn | ¥1.39bn | ¥1.26bn |
| Operating income | ¥293.2m | −¥105.1m | ¥110.6m | ¥28.3m | ¥190.8m | ¥123.7m | ¥74.2m | ¥276.3m | ¥177.9m | ¥163.8m |
| Net income | ¥508.9m | −¥244.5m | ¥58.3m | ¥31.6m | ¥147.9m | ¥59.3m | ¥56.9m | ¥176.6m | ¥109.9m | ¥177.9m |
| Diluted earnings per share | 194.41 | -93.75 | 24.66 | 13.30 | 62.85 | 25.39 | 24.38 | 75.82 | 41.99 | 67.95 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥5.39bn | ¥8.70bn | ¥6.19bn | ¥4.54bn | ¥3.39bn | ¥3.19bn | ¥2.51bn | ¥2.49bn | ¥1.98bn | ¥1.59bn |
| Cash and short-term investments | ¥1.62bn | ¥815.0m | ¥1.13bn | ¥975.3m | ¥1.21bn | ¥1.22bn | ¥1.16bn | ¥1.37bn | ¥919.3m | ¥634.1m |
| Total liabilities | ¥3.21bn | ¥7.15bn | ¥4.43bn | ¥2.81bn | ¥1.67bn | ¥1.63bn | ¥1.01bn | ¥1.18bn | ¥1.27bn | ¥993.4m |
| Debt | ¥2.14bn | ¥6.14bn | ¥3.48bn | ¥2.09bn | ¥995.4m | ¥1.15bn | ¥683.8m | ¥726.5m | ¥980.9m | ¥601.5m |
| Shareholders' equity | ¥2.18bn | ¥1.55bn | ¥1.77bn | ¥1.73bn | ¥1.72bn | ¥1.56bn | ¥1.50bn | ¥1.31bn | ¥705.1m | ¥595.2m |
| Shares outstanding | 3m | 3m | 2m | 2m | 2m | 2m | 2m | 2m | 3m | 3m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥590.6m | −¥319.2m | ¥172.0m | −¥233.1m | ¥309.3m | −¥100.0m | −¥99.7m | ¥292.4m | −¥39.6m | ¥184.1m |
| Capital spending | −¥26.1m | −¥137.7m | −¥130.1m | −¥83.9m | −¥142.9m | −¥18.8m | −¥8.0m | −¥13.2m | −¥55.3m | −¥10.4m |
| Free cash flow | ¥564.5m | −¥456.9m | ¥41.9m | −¥317.1m | ¥166.4m | −¥118.8m | −¥107.7m | ¥279.3m | −¥94.8m | ¥173.7m |
| Dividends paid | — | −¥24.8m | −¥24.8m | −¥21.7m | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.61bn | ¥1.47bn | ¥1.57bn | ¥2.20bn | ¥2.39bn | ¥2.03bn | ¥1.99bn | ¥1.92bn |
| Gross profit | ¥818.3m | ¥710.6m | ¥800.9m | ¥958.5m | ¥991.7m | ¥836.5m | ¥833.0m | ¥842.0m |
| Operating income | ¥53.8m | ¥108.1m | ¥107.1m | ¥90.4m | −¥12.4m | −¥29.3m | −¥34.0m | ¥18.0m |
| Net income | ¥24.5m | ¥119.9m | ¥115.5m | ¥344.3m | −¥70.8m | −¥51.4m | −¥128.0m | −¥9.0m |
| Diluted earnings per share | 9.36 | 45.80 | 44.29 | 131.97 | -27.13 | -19.69 | -54.13 | -3.81 |
| Total assets | ¥5.19bn | ¥5.39bn | ¥5.73bn | ¥5.90bn | ¥9.89bn | ¥8.70bn | ¥7.88bn | ¥7.60bn |
| Cash and short-term investments | ¥1.36bn | ¥1.62bn | ¥1.59bn | ¥1.56bn | ¥1.17bn | ¥815.0m | ¥709.7m | ¥560.0m |
| Debt | ¥1.16bn | ¥1.55bn | ¥1.31bn | ¥2.07bn | ¥1.37bn | ¥2.31bn | ¥1.21bn | ¥1.95bn |
| Shareholders' equity | ¥2.18bn | ¥2.18bn | ¥2.06bn | ¥1.95bn | ¥1.62bn | ¥1.55bn | ¥1.56bn | ¥1.68bn |
Financial ratios
Data as of 29 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 45.3% | 42.1% | 47.2% | 48.8% | 49.8% | 44.2% |
| Operating margin | 3.8% | -0.5% | 2.8% | 2.2% | 6.3% | 3.4% |
| Net margin | 6.7% | -3.2% | 1.0% | 0.7% | 3.5% | 1.6% |
| Return on equity | 23.3% | -15.8% | 3.3% | 1.8% | 8.6% | 3.8% |
| Return on assets | 9.4% | -2.8% | 0.9% | 0.7% | 4.4% | 1.9% |
| Free cash flow yield | 34.6% | -10.2% | 18.8% | -9.2% | 28.2% | -5.1% |
| Revenue growth | 0.7% | 32.8% | 24.6% | 9.8% | 13.7% | -7.3% |
| Earnings growth | -308.1% | -519.4% | 84.6% | -78.6% | 149.2% | 4.3% |
| Current ratio | 2.12x | 1.63x | 2.22x | 3.17x | 3.13x | 4.04x |
| Debt to equity | 0.71x | 1.49x | 1.02x | 0.90x | 0.58x | 0.74x |
| Equity ratio | 40.4% | 17.8% | 28.5% | 38.1% | 50.7% | 48.9% |
| Interest coverage | 2.93x | -0.39x | 4.17x | 7.61x | 40.55x | 10.66x |
| Buybacks as a share of market value | -0.4% | -10.3% | 0.4% | -0.9% | -0.7% | -0.2% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 18.5% | 15.8% | — |
| Operating income | 117.9% | 18.8% | — |
| Net income | 152.6% | 53.7% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 43.7% | 45.4% | 45.8% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 3.3 | -8.5 | 43.8 | 68.2 | 12.3 | 35.3 | 30.9 | 15.1 |
| Price to sales | 0.2 | 0.3 | 0.5 | 0.5 | 0.4 | 0.6 | 0.4 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 28 Mar 2025.
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Paid in the year | 21.14 | 10.57 | 10.57 |
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.