B 
980
0.00%
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
¥4.80bn
FY2017FY2026
Net income
¥44.3m
FY2017FY2026
Free cash flow
¥29.2m
FY2017FY2026
Shareholders' equity
¥1.26bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.80bn | ¥5.03bn | ¥4.61bn | ¥5.16bn | ¥4.94bn | ¥4.42bn | ¥5.16bn | ¥4.99bn | ¥4.67bn | ¥4.20bn |
| Gross profit | ¥1.12bn | ¥1.19bn | ¥1.11bn | ¥1.18bn | ¥1.18bn | ¥991.8m | ¥1.24bn | ¥1.27bn | ¥1.20bn | ¥1.08bn |
| Operating income | ¥78.6m | ¥110.6m | ¥37.0m | ¥122.8m | ¥111.3m | −¥28.7m | ¥64.0m | ¥149.0m | ¥105.0m | ¥28.1m |
| Net income | ¥44.3m | ¥77.0m | ¥3.3m | ¥79.8m | ¥81.9m | −¥42.1m | ¥42.0m | ¥95.5m | ¥76.9m | ¥29.0m |
| Diluted earnings per share | 27.51 | 48.05 | 2.17 | 49.92 | 51.02 | -26.42 | 26.41 | 61.46 | 47.80 | 18.04 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥2.16bn | ¥2.08bn | ¥1.95bn | ¥2.16bn | ¥2.40bn | ¥2.32bn | ¥1.85bn | ¥1.64bn | ¥1.67bn | ¥1.67bn |
| Cash and short-term investments | ¥1.25bn | ¥1.20bn | ¥1.13bn | ¥1.32bn | ¥1.54bn | ¥1.53bn | ¥913.5m | ¥819.2m | ¥840.5m | — |
| Total liabilities | ¥895.1m | ¥890.1m | ¥757.4m | ¥948.1m | ¥1.25bn | ¥1.27bn | ¥739.1m | ¥769.6m | ¥899.0m | ¥968.6m |
| Debt | ¥237.8m | ¥215.0m | ¥116.7m | ¥223.4m | ¥386.7m | ¥490.0m | — | ¥30.0m | ¥135.0m | ¥186.0m |
| Shareholders' equity | ¥1.26bn | ¥1.19bn | ¥1.19bn | ¥1.21bn | ¥1.14bn | ¥1.05bn | ¥1.11bn | ¥870.2m | ¥774.4m | ¥705.1m |
| Shares outstanding | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥32.6m | ¥53.0m | −¥46.7m | −¥9.2m | ¥131.6m | ¥80.5m | −¥81.0m | −¥81.0m | −¥81.0m | −¥81.0m |
| Capital spending | −¥3.3m | −¥4.6m | −¥10.2m | −¥33.7m | −¥28.5m | −¥19.0m | −¥22.0m | −¥22.0m | −¥22.0m | −¥22.0m |
| Free cash flow | ¥29.2m | ¥48.4m | −¥57.0m | −¥42.9m | ¥103.1m | ¥61.5m | −¥103.0m | −¥103.0m | −¥103.0m | −¥103.0m |
| Dividends paid | −¥15.5m | −¥25.6m | −¥25.6m | −¥19.1m | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.04bn | ¥1.33bn | ¥1.26bn | ¥1.13bn | ¥1.07bn | ¥1.43bn | ¥1.32bn | ¥1.25bn |
| Gross profit | ¥260.0m | ¥310.2m | ¥272.9m | ¥278.4m | ¥254.3m | ¥311.9m | ¥286.0m | ¥323.0m |
| Operating income | −¥3.6m | ¥51.7m | ¥13.4m | ¥22.5m | −¥9.0m | ¥42.3m | ¥19.3m | ¥48.0m |
| Net income | ¥1.0m | ¥37.3m | ¥6.5m | ¥9.7m | −¥9.2m | ¥26.8m | ¥8.4m | ¥31.0m |
| Diluted earnings per share | 0.64 | 23.19 | 4.03 | 6.05 | -5.74 | 16.72 | 5.52 | 20.42 |
| Cash from operations | — | — | — | −¥75.0m | — | — | — | — |
| Capital spending | — | — | — | −¥23.0m | — | — | — | — |
| Free cash flow | — | — | — | −¥98.0m | — | — | — | — |
| Total assets | ¥2.17bn | ¥2.16bn | ¥2.13bn | ¥2.02bn | ¥1.93bn | ¥2.08bn | ¥1.85bn | ¥1.84bn |
| Cash and short-term investments | ¥1.11bn | ¥1.25bn | ¥1.21bn | ¥1.15bn | ¥1.10bn | ¥1.20bn | ¥952.4m | ¥929.3m |
| Debt | ¥106.7m | ¥237.8m | ¥73.3m | ¥274.4m | ¥40.0m | ¥215.0m | ¥41.7m | ¥65.0m |
| Shareholders' equity | ¥1.23bn | ¥1.26bn | ¥1.22bn | ¥1.19bn | ¥1.16bn | ¥1.19bn | ¥1.12bn | ¥1.14bn |
Financial ratios
Data as of 2 Nov 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 23.3% | 23.7% | 24.1% | 22.9% | 23.9% | 22.4% |
| Operating margin | 1.6% | 2.5% | 0.6% | 2.4% | 2.1% | -0.6% |
| Net margin | 0.9% | 1.5% | 0.1% | 1.5% | 1.7% | -1.0% |
| Return on equity | 3.5% | 6.5% | 0.3% | 6.6% | 7.2% | -4.0% |
| Return on assets | 2.0% | 3.7% | 0.2% | 3.7% | 3.4% | -1.8% |
| Free cash flow yield | 2.1% | 3.4% | -2.3% | 1.5% | 9.5% | 5.9% |
| Revenue growth | -4.6% | 9.2% | -10.8% | 4.5% | 11.7% | -14.4% |
| Earnings growth | -42.5% | 2233.3% | -95.9% | -2.5% | -294.6% | -200.2% |
| Current ratio | 2.69x | 2.61x | 2.38x | 2.41x | 2.35x | 2.59x |
| Debt to equity | 0.19x | 0.18x | 0.10x | 0.19x | 0.34x | 0.47x |
| Equity ratio | 58.3% | 56.9% | 61.0% | 55.9% | 47.5% | 45.2% |
| Interest coverage | 20.57x | 247.62x | 26.64x | 59.40x | 36.41x | -9.58x |
| Buybacks as a share of market value | -0.5% | -5.5% | 5.1% | 0.4% | -0.0% | -1.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -2.4% | 1.6% | — |
| Operating income | -13.8% | — | — |
| Net income | -17.8% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 23.5% | 23.5% | 23.4% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 35.6 | 21.1 | — | 20.1 | 19.2 | -36.7 | 41.0 | 33.9 |
| Price to sales | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Paid in the year | 20.00 | 16.00 | 16.00 | 12.00 |
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.