J 
2,150
-9.70%
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
¥4.48bn
FY2018FY2026
Net income
¥130.0m
FY2018FY2026
Free cash flow
¥363.5m
FY2018FY2026
Shareholders' equity
¥1.07bn
FY2018FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.48bn | ¥4.19bn | ¥3.68bn | ¥3.21bn | ¥2.59bn | ¥2.24bn | ¥3.03bn | ¥2.70bn | ¥2.47bn |
| Gross profit | ¥3.73bn | ¥3.61bn | ¥3.31bn | ¥3.00bn | ¥2.43bn | ¥2.10bn | ¥2.84bn | ¥2.56bn | ¥2.32bn |
| Operating income | ¥203.4m | ¥238.2m | ¥69.1m | ¥221.1m | ¥91.1m | −¥276.9m | ¥341.2m | ¥231.9m | ¥165.1m |
| Net income | ¥130.0m | ¥137.8m | ¥5.9m | ¥140.5m | ¥90.6m | −¥221.8m | ¥213.5m | ¥173.8m | ¥84.5m |
| Diluted earnings per share | 139.99 | 143.28 | 6.20 | 152.90 | 99.26 | -247.09 | 240.43 | 187.17 | 91.02 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.13bn | ¥2.83bn | ¥2.44bn | ¥2.92bn | ¥2.13bn | ¥2.27bn | ¥2.09bn | ¥2.19bn | ¥1.88bn |
| Cash and short-term investments | ¥1.76bn | ¥1.40bn | ¥1.09bn | ¥1.24bn | ¥1.26bn | ¥1.15bn | ¥1.16bn | — | — |
| Total liabilities | ¥2.07bn | ¥1.87bn | ¥1.57bn | ¥1.99bn | ¥1.30bn | ¥1.52bn | ¥1.06bn | ¥1.78bn | ¥1.64bn |
| Debt | ¥1.19bn | ¥1.05bn | ¥921.8m | ¥1.30bn | ¥804.4m | ¥1.15bn | ¥550.0m | ¥271.0m | ¥264.3m |
| Shareholders' equity | ¥1.07bn | ¥973.4m | ¥882.9m | ¥933.9m | ¥835.7m | ¥763.1m | ¥1.03bn | ¥409.6m | ¥242.4m |
| Shares outstanding | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 1m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥369.4m | ¥417.3m | ¥138.8m | ¥90.8m | ¥369.0m | −¥404.3m | ¥384.0m | ¥384.0m | ¥384.0m |
| Capital spending | −¥5.9m | −¥26.5m | −¥42.4m | −¥133.2m | −¥71.5m | −¥100.5m | −¥10.0m | −¥10.0m | −¥10.0m |
| Free cash flow | ¥363.5m | ¥390.9m | ¥96.5m | −¥42.4m | ¥297.5m | −¥504.8m | ¥374.0m | ¥374.0m | ¥374.0m |
| Dividends paid | −¥41.6m | −¥4.6m | −¥41.5m | −¥27.1m | −¥11,000 | −¥63.8m | −¥44.3m | −¥44.0m | −¥44.0m |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.13bn | ¥1.01bn | ¥1.02bn | ¥1.15bn | ¥1.33bn | ¥976.3m | ¥1.05bn | ¥1.07bn |
| Gross profit | ¥897.4m | ¥813.2m | ¥826.6m | ¥967.5m | ¥1.11bn | ¥823.9m | ¥880.0m | ¥951.0m |
| Operating income | −¥47.8m | −¥77.3m | −¥22.7m | ¥110.3m | ¥200.5m | −¥84.8m | ¥80.0m | ¥92.0m |
| Net income | −¥84.3m | −¥59.6m | ¥2.4m | ¥64.4m | ¥150.0m | −¥86.8m | ¥65.0m | ¥48.0m |
| Diluted earnings per share | -90.78 | -64.22 | 2.63 | 66.99 | 155.94 | -90.25 | 67.60 | 50.04 |
| Total assets | ¥2.89bn | ¥2.91bn | ¥3.13bn | ¥3.32bn | ¥3.24bn | ¥2.61bn | ¥2.83bn | ¥2.85bn |
| Cash and short-term investments | ¥1.42bn | ¥1.44bn | ¥1.76bn | ¥1.73bn | ¥1.76bn | ¥1.13bn | ¥1.40bn | ¥1.22bn |
| Debt | ¥1.28bn | ¥308.2m | ¥1.19bn | ¥326.8m | ¥1.38bn | ¥241.6m | ¥314.3m | ¥88.5m |
| Shareholders' equity | ¥882.8m | ¥962.7m | ¥1.07bn | ¥1.07bn | ¥1.00bn | ¥847.8m | ¥973.4m | ¥910.6m |
Financial ratios
Data as of 30 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 83.3% | 86.1% | 90.2% | 93.6% | 93.9% | 93.6% |
| Operating margin | 4.5% | 5.8% | 1.9% | 7.2% | 5.5% | -12.3% |
| Net margin | 2.9% | 3.3% | 0.2% | 4.4% | 3.5% | -9.9% |
| Return on equity | 12.1% | 14.2% | 0.7% | 15.0% | 10.8% | -29.1% |
| Return on assets | 4.2% | 4.9% | 0.2% | 4.8% | 4.3% | -9.8% |
| Free cash flow yield | 16.1% | 18.4% | 7.5% | 9.7% | 19.3% | -13.5% |
| Revenue growth | 6.8% | 14.0% | 14.6% | 23.6% | 15.7% | -26.1% |
| Earnings growth | -5.6% | 2218.3% | -95.8% | 55.0% | -140.9% | -203.9% |
| Current ratio | 2.02x | 1.82x | 1.94x | 1.71x | 1.83x | 2.24x |
| Debt to equity | 1.11x | 1.08x | 1.04x | 1.39x | 0.96x | 1.51x |
| Equity ratio | 34.2% | 34.3% | 36.2% | 32.0% | 39.3% | 33.6% |
| Interest coverage | 12.23x | 23.18x | 8.12x | 35.50x | 18.54x | -43.88x |
| Buybacks as a share of market value | 3.4% | -0.3% | -4.4% | -0.6% | -1.7% | -1.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 11.7% | 14.8% | — |
| Operating income | -2.7% | — | — |
| Net income | -2.6% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 84.6% | 87.8% | 89.2% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 17.2 | 17.8 | 365.7 | 22.4 | 25.0 | -10.6 | 11.1 | 42.4 |
| Price to sales | 0.5 | 0.6 | 0.6 | 1.0 | 0.9 | 1.1 | 0.8 | 2.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 29 Jan 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2021 | |
|---|---|---|---|---|---|
| Paid in the year | 100.00 | 5.00 | 47.00 | 30.00 | 72.00 |
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.