T 
496
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
¥4.55bn
FY2016FY2025
Net income
¥17.5m
FY2016FY2025
Free cash flow
−¥955.0m
FY2016FY2025
Shareholders' equity
¥4.52bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.55bn | ¥4.76bn | ¥5.10bn | ¥6.38bn | ¥6.34bn | ¥6.73bn | ¥9.25bn | ¥10.87bn | ¥11.45bn | ¥12.92bn |
| Gross profit | ¥1.29bn | ¥1.43bn | ¥1.27bn | ¥1.49bn | ¥1.61bn | ¥1.73bn | ¥2.22bn | ¥2.41bn | ¥2.63bn | ¥2.85bn |
| Operating income | ¥58.3m | ¥6.4m | −¥208.4m | ¥2.2m | −¥233.6m | −¥262.8m | −¥221.9m | −¥252.5m | ¥257.1m | ¥407.0m |
| Net income | ¥17.5m | ¥124.3m | −¥135.7m | −¥6.1m | −¥217.8m | −¥192.5m | −¥25.7m | −¥301.0m | ¥76.6m | ¥308.9m |
| Diluted earnings per share | 3.44 | 24.44 | -26.66 | -1.21 | -427.78 | -378.06 | -50.53 | -59.16 | 15.05 | 60.71 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥6.71bn | ¥6.11bn | ¥5.96bn | ¥6.20bn | ¥6.41bn | ¥6.79bn | ¥7.53bn | ¥8.60bn | ¥9.37bn | ¥9.63bn |
| Cash and short-term investments | ¥2.02bn | ¥1.89bn | ¥1.83bn | ¥1.41bn | ¥2.08bn | ¥1.61bn | ¥994.6m | ¥489.5m | ¥656.0m | ¥661.1m |
| Total liabilities | ¥2.18bn | ¥1.44bn | ¥1.51bn | ¥1.70bn | ¥1.75bn | ¥1.92bn | ¥2.32bn | ¥3.27bn | ¥3.49bn | ¥3.72bn |
| Debt | ¥1.53bn | ¥800.0m | ¥800.0m | ¥901.6m | ¥1.00bn | ¥1.01bn | ¥1.13bn | ¥1.61bn | ¥2.18bn | ¥2.31bn |
| Shareholders' equity | ¥4.52bn | ¥4.67bn | ¥4.44bn | ¥4.50bn | ¥4.66bn | ¥4.87bn | ¥5.22bn | ¥5.34bn | ¥5.88bn | ¥5.90bn |
| Shares outstanding | 5m | 5m | 5m | 5m | 1m | 1m | 1m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥482.1m | ¥106.8m | ¥384.8m | −¥654.2m | ¥154.5m | ¥371.8m | ¥521.4m | ¥71.1m | −¥430.2m | ¥188.3m |
| Capital spending | −¥472.9m | −¥35.0m | −¥38.3m | −¥11.9m | −¥11.0m | −¥594,000 | −¥2.2m | −¥6.3m | −¥37.2m | −¥45.6m |
| Free cash flow | −¥955.0m | ¥71.8m | ¥346.5m | −¥666.0m | ¥143.5m | ¥371.2m | ¥519.2m | ¥64.8m | −¥467.4m | ¥142.7m |
| Dividends paid | −¥57.9m | −¥54.8m | −¥54.0m | −¥55.9m | −¥57.6m | −¥59.4m | −¥60.9m | −¥61.0m | −¥61.0m | −¥61.5m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.30bn | ¥1.14bn | ¥1.17bn | ¥989.7m | ¥1.24bn | ¥1.15bn | ¥1.25bn | ¥1.13bn |
| Gross profit | ¥353.9m | ¥309.5m | ¥280.4m | ¥301.3m | ¥372.7m | ¥335.2m | ¥394.1m | ¥342.2m |
| Operating income | ¥8.8m | −¥20.6m | −¥49.6m | −¥41.5m | ¥551,000 | −¥30.1m | ¥17.5m | −¥12.0m |
| Net income | ¥50.0m | −¥57.0m | ¥69.6m | −¥39.1m | ¥6.4m | −¥19.4m | ¥60.8m | ¥14.7m |
| Diluted earnings per share | 9.82 | -11.20 | 13.69 | -7.69 | 1.25 | -3.81 | 11.96 | 2.88 |
| Total assets | ¥6.70bn | ¥6.94bn | ¥6.71bn | ¥6.32bn | ¥6.03bn | ¥6.16bn | ¥6.11bn | ¥6.21bn |
| Cash and short-term investments | ¥1.58bn | ¥1.54bn | ¥2.02bn | ¥1.80bn | ¥1.73bn | ¥1.48bn | ¥1.89bn | ¥1.88bn |
| Debt | ¥1.28bn | ¥1.29bn | ¥1.53bn | ¥850.0m | ¥800.0m | ¥850.0m | ¥800.0m | ¥900.0m |
| Shareholders' equity | ¥4.46bn | ¥4.43bn | ¥4.52bn | ¥4.55bn | ¥4.59bn | ¥4.55bn | ¥4.67bn | ¥4.50bn |
Financial ratios
Data as of 28 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 28.4% | 30.0% | 24.9% | 23.3% | 25.5% | 25.7% |
| Operating margin | 1.3% | 2.8% | -2.5% | 0.0% | -3.3% | -2.8% |
| Net margin | 0.4% | 2.6% | -2.7% | -0.1% | -3.4% | -2.9% |
| Return on equity | 0.4% | 2.7% | -3.1% | -0.1% | -4.7% | -4.0% |
| Return on assets | 0.3% | 2.0% | -2.3% | -0.1% | -3.4% | -2.8% |
| Free cash flow yield | -0.3% | 5.4% | 16.0% | -24.3% | 6.3% | 14.1% |
| Revenue growth | -4.4% | -6.7% | -20.1% | 0.6% | -5.8% | -27.3% |
| Earnings growth | -85.9% | -191.7% | 2108.4% | -97.2% | 13.1% | 648.1% |
| Current ratio | 3.13x | 3.64x | 3.43x | 3.60x | 3.70x | 3.31x |
| Debt to equity | 0.34x | 0.17x | 0.18x | 0.20x | 0.22x | 0.21x |
| Equity ratio | 67.4% | 76.5% | 74.6% | 72.6% | 72.6% | 71.8% |
| Interest coverage | 7.87x | 34.59x | -31.56x | 0.44x | -40.92x | -66.71x |
| Buybacks as a share of market value | 0.0% | -0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -10.7% | -7.5% | -10.6% |
| Operating income | 197.0% | — | — |
| Net income | — | — | -9.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 29.2% | 26.3% | 26.1% | 23.2% |
| Operating margin | 0.7% | -0.7% | -1.9% | -0.9% |
| Net margin | 1.5% | 0.0% | -1.2% | -0.3% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 145.6 | 18.2 | -13.4 | -216.7 | -0.6 | -0.7 | -6.5 | -5.9 | 30.8 | 7.5 |
| Price to sales | 0.6 | 0.5 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 35 years. Last went ex-dividend on 18 Dec 2025.
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 17.10 | 10.80 | 10.60 | 11.00 | 11.40 | 11.70 | 12.00 | 12.00 |
- 10-for-1 split · 19 Dec 2024
- 10-to-1 reverse split · 18 Jun 2018
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.