G 
1,685
+1.69%
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
¥1.89bn
FY2019FY2026
Net income
−¥7.6m
FY2019FY2026
Free cash flow
¥19.7m
FY2019FY2026
Shareholders' equity
¥1.08bn
FY2019FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.89bn | ¥1.58bn | ¥1.52bn | ¥1.52bn | ¥3.45bn | ¥3.04bn | ¥2.97bn | ¥2.42bn |
| Operating income | −¥26.1m | −¥25.1m | −¥5.8m | ¥97.7m | ¥194.6m | ¥192.3m | ¥153.1m | ¥47.9m |
| Net income | −¥7.6m | ¥16.7m | ¥14.2m | ¥79.7m | ¥132.8m | ¥111.3m | ¥109.2m | ¥904,000 |
| Diluted earnings per share | -2.71 | 5.98 | 5.14 | 28.89 | 47.95 | 39.48 | 44.21 | 0.32 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | ¥2.81bn | ¥1.84bn | ¥1.94bn | ¥2.01bn | ¥1.97bn | ¥1.70bn | ¥1.17bn | ¥829.5m |
| Cash and short-term investments | ¥1.06bn | ¥939.9m | ¥1.22bn | ¥1.31bn | ¥1.26bn | ¥1.19bn | ¥597.2m | ¥359.0m |
| Total liabilities | ¥1.59bn | ¥666.7m | ¥720.6m | ¥774.9m | ¥820.8m | ¥687.3m | ¥874.0m | ¥610.6m |
| Debt | ¥727.6m | ¥159.5m | ¥206.9m | ¥276.3m | ¥289.7m | ¥156.8m | ¥231.3m | ¥215.8m |
| Shareholders' equity | ¥1.08bn | ¥1.17bn | ¥1.22bn | ¥1.24bn | ¥1.15bn | ¥1.01bn | ¥298.1m | ¥218.9m |
| Shares outstanding | 3m | 3m | 3m | 3m | 3m | 3m | 2m | 3m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥27.3m | ¥130.9m | ¥26.2m | ¥74.8m | ¥42.4m | ¥99.0m | ¥301.3m | ¥28.3m |
| Capital spending | −¥7.6m | −¥1.7m | −¥2.4m | −¥3.3m | −¥6.4m | −¥3.5m | −¥3.1m | −¥16.2m |
| Free cash flow | ¥19.7m | ¥129.2m | ¥23.8m | ¥71.5m | ¥36.0m | ¥95.5m | ¥298.2m | ¥12.1m |
| Dividends paid | −¥102.8m | −¥55.2m | −¥40.8m | — | — | — | −¥598.6m | — |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥694.9m | ¥662.3m | ¥537.9m | ¥482.4m | ¥464.5m | ¥408.6m | ¥417.5m | ¥373.4m |
| Operating income | ¥81.9m | ¥81.9m | −¥53.7m | ¥45.2m | ¥21.7m | −¥23.1m | ¥6.4m | −¥25.1m |
| Net income | ¥37.5m | ¥20.6m | −¥42.4m | ¥35.8m | ¥10.6m | −¥11.6m | ¥17.2m | −¥6.1m |
| Diluted earnings per share | 13.37 | 7.32 | -15.10 | 12.78 | 3.78 | -4.14 | 6.13 | -2.19 |
| Total assets | ¥2.69bn | ¥2.56bn | ¥2.81bn | ¥2.10bn | ¥1.79bn | ¥1.76bn | ¥1.84bn | ¥1.94bn |
| Cash and short-term investments | ¥1.05bn | ¥814.4m | ¥1.06bn | ¥965.2m | ¥685.5m | ¥725.6m | ¥939.9m | ¥1.06bn |
| Debt | ¥293.4m | ¥265.4m | ¥724.8m | ¥191.6m | ¥66.6m | ¥73.5m | ¥86.9m | ¥95.7m |
| Shareholders' equity | ¥1.11bn | ¥1.09bn | ¥1.08bn | ¥1.13bn | ¥1.12bn | ¥1.09bn | ¥1.17bn | ¥1.17bn |
Financial ratios
Data as of 17 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Operating margin | 1.2% | 1.9% | 1.6% | 8.0% | 5.7% | 6.3% |
| Net margin | -0.4% | 1.1% | 0.9% | 5.2% | 3.8% | 3.7% |
| Return on equity | -0.7% | 1.4% | 1.2% | 6.4% | 11.6% | 11.0% |
| Return on assets | -0.3% | 0.9% | 0.7% | 4.0% | 6.8% | 6.6% |
| Free cash flow yield | 0.6% | 2.7% | 0.6% | 1.6% | 0.9% | 2.1% |
| Revenue growth | 19.7% | 4.0% | 0.1% | -56.0% | 13.6% | 2.4% |
| Earnings growth | -145.4% | 17.7% | -82.2% | -40.0% | 19.3% | 1.9% |
| Current ratio | 1.39x | 2.20x | 2.47x | 2.54x | 2.46x | 2.28x |
| Debt to equity | 0.67x | 0.13x | 0.16x | 0.22x | 0.25x | 0.16x |
| Equity ratio | 38.4% | 63.7% | 62.9% | 61.5% | 58.3% | 59.5% |
| Interest coverage | 6.72x | 18.17x | 15.54x | 63.36x | 134.85x | 122.12x |
| Buybacks as a share of market value | -0.2% | -1.3% | -0.3% | 0.4% | 1.8% | -14.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 7.6% | -9.0% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -1.5% | 0.6% | 3.3% | — |
| Net margin | 0.3% | 1.6% | 2.7% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | -635.0 | 238.9 | 122.3 | 22.4 | 11.0 | 20.6 | 44.9 |
| Price to sales | 2.5 | 2.5 | 1.1 | 1.2 | 0.4 | 0.8 | 1.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 26 Feb 2026.
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Paid in the year | 45.00 | 17.00 | 15.00 |
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.