K 
225
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
¥55.49bn
FY2016FY2025
Net income
¥478.0m
FY2016FY2025
Free cash flow
¥478.0m
FY2016FY2025
Shareholders' equity
¥16.63bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥55.49bn | ¥62.22bn | ¥65.80bn | ¥63.17bn | ¥58.58bn | ¥47.84bn | ¥60.70bn | ¥65.14bn | ¥68.13bn | ¥69.63bn |
| Gross profit | ¥33.32bn | ¥36.04bn | ¥38.14bn | ¥36.05bn | ¥32.83bn | ¥24.70bn | ¥32.66bn | ¥35.52bn | ¥37.38bn | ¥37.04bn |
| Operating income | −¥766.0m | −¥2.44bn | −¥912.0m | −¥3.77bn | −¥7.83bn | −¥4.94bn | ¥595.0m | ¥901.0m | ¥1.73bn | ¥423.0m |
| Net income | ¥478.0m | −¥3.06bn | −¥161.0m | −¥3.23bn | −¥1.94bn | −¥12.95bn | −¥5.34bn | −¥493.0m | ¥910.0m | −¥39.0m |
| Diluted earnings per share | 14.20 | -91.33 | -5.50 | -111.01 | -66.56 | -444.74 | -183.34 | -16.93 | 31.25 | -1.34 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥42.27bn | ¥44.46bn | ¥53.13bn | ¥54.31bn | ¥58.84bn | ¥69.49bn | ¥67.56bn | ¥73.48bn | ¥75.15bn | ¥75.10bn |
| Cash and short-term investments | ¥3.20bn | ¥2.18bn | ¥5.89bn | ¥6.74bn | ¥6.34bn | ¥6.13bn | ¥8.54bn | ¥10.16bn | ¥8.43bn | ¥9.30bn |
| Total liabilities | ¥25.64bn | ¥28.22bn | ¥33.64bn | ¥34.51bn | ¥33.79bn | ¥37.47bn | ¥24.69bn | ¥24.78bn | ¥26.42bn | ¥27.70bn |
| Debt | ¥14.36bn | ¥15.43bn | ¥19.85bn | ¥22.00bn | ¥22.27bn | ¥23.97bn | ¥13.39bn | ¥14.23bn | ¥14.43bn | ¥14.64bn |
| Shareholders' equity | ¥16.63bn | ¥16.23bn | ¥19.05bn | ¥19.13bn | ¥23.34bn | ¥28.61bn | ¥41.95bn | ¥47.77bn | ¥47.81bn | ¥46.51bn |
| Shares outstanding | 34m | 34m | 29m | 29m | 29m | 29m | 29m | 29m | 29m | 29m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.22bn | −¥228.0m | ¥415.0m | ¥1.64bn | −¥3.28bn | −¥3.31bn | ¥3.85bn | ¥3.95bn | ¥2.51bn | ¥3.57bn |
| Capital spending | −¥738.0m | −¥2.17bn | −¥1.48bn | −¥1.29bn | −¥1.06bn | −¥1.37bn | −¥1.05bn | −¥1.56bn | −¥2.33bn | −¥1.81bn |
| Free cash flow | ¥478.0m | −¥2.40bn | −¥1.06bn | ¥356.0m | −¥4.34bn | −¥4.68bn | ¥2.79bn | ¥2.39bn | ¥188.0m | ¥1.76bn |
| Dividends paid | −¥167.0m | −¥292.0m | −¥581.0m | −¥580.0m | −¥290.0m | −¥579.0m | −¥581.0m | −¥581.0m | −¥581.0m | −¥582.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥11.82bn | ¥16.51bn | ¥13.74bn | ¥10.18bn | ¥13.01bn | ¥17.77bn | ¥14.53bn | ¥11.80bn |
| Gross profit | ¥7.15bn | ¥9.87bn | ¥8.33bn | ¥5.93bn | ¥7.96bn | ¥10.59bn | ¥8.84bn | ¥6.82bn |
| Operating income | −¥368.0m | ¥1.08bn | −¥143.0m | −¥2.08bn | −¥273.0m | ¥1.43bn | ¥152.0m | −¥1.88bn |
| Net income | −¥290.0m | ¥1.44bn | ¥1.75bn | −¥1.06bn | −¥86.0m | ¥1.14bn | ¥485.0m | −¥2.97bn |
| Diluted earnings per share | -8.58 | 42.71 | 52.13 | -31.63 | -2.55 | 33.98 | 14.47 | -88.46 |
| Cash from operations | — | — | — | ¥1.22bn | — | — | — | — |
| Capital spending | — | — | — | −¥738.0m | — | — | — | — |
| Free cash flow | — | — | — | ¥478.0m | — | — | — | — |
| Total assets | ¥37.15bn | ¥40.87bn | ¥43.65bn | ¥42.27bn | ¥46.15bn | ¥47.18bn | ¥45.97bn | ¥44.46bn |
| Cash and short-term investments | ¥3.63bn | ¥4.93bn | ¥5.78bn | ¥3.20bn | ¥4.61bn | ¥5.38bn | ¥2.74bn | ¥2.18bn |
| Debt | ¥9.20bn | ¥10.48bn | ¥12.62bn | ¥14.33bn | ¥8.51bn | ¥14.99bn | ¥8.65bn | ¥8.52bn |
| Shareholders' equity | ¥17.18bn | ¥17.68bn | ¥16.25bn | ¥16.63bn | ¥17.62bn | ¥17.27bn | ¥16.40bn | ¥16.23bn |
Financial ratios
Data as of 8 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 60.1% | 57.9% | 58.0% | 57.1% | 56.0% | 51.6% |
| Operating margin | 0.1% | -3.9% | -1.1% | -6.0% | -5.5% | -26.9% |
| Net margin | 0.9% | -4.9% | -0.2% | -5.1% | -3.3% | -27.1% |
| Return on equity | 2.9% | -18.9% | -0.8% | -16.9% | -8.3% | -45.3% |
| Return on assets | 1.1% | -6.9% | -0.3% | -6.0% | -3.3% | -18.6% |
| Free cash flow yield | 25.3% | 25.3% | 28.2% | 44.0% | -33.4% | -29.1% |
| Revenue growth | -10.8% | -5.4% | 4.2% | 7.8% | 22.5% | -21.2% |
| Earnings growth | -115.6% | 1801.9% | -95.0% | 66.8% | -85.0% | 142.6% |
| Current ratio | 0.93x | 1.22x | 0.86x | 1.12x | 1.31x | 1.28x |
| Debt to equity | 0.86x | 0.95x | 1.04x | 1.15x | 0.95x | 0.84x |
| Equity ratio | 39.3% | 36.5% | 35.9% | 35.2% | 39.7% | 41.2% |
| Interest coverage | 0.15x | -14.20x | -4.33x | -22.14x | -20.45x | -181.56x |
| Buybacks as a share of market value | -0.4% | -14.6% | -0.5% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -4.2% | 3.0% | -2.2% |
| Operating income | -41.2% | -31.1% | — |
| Net income | — | — | -9.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 58.9% | 58.2% | 56.9% | 55.4% |
| Operating margin | -2.7% | -3.2% | -5.9% | -2.2% |
| Net margin | -2.2% | -2.4% | -5.9% | -3.6% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 17.2 | -2.5 | -73.4 | -3.0 | -5.0 | -0.7 | -2.3 | -26.1 | 20.4 | -436.0 |
| Price to sales | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 15 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 10.00 | 5.00 | 30.00 | 20.00 | 20.00 | 10.00 | 20.00 | 20.00 |
- 1.1-for-1 split · 28 Aug 2006
- 1.1-for-1 split · 25 Sept 2003
- 1.1-for-1 split · 25 Sept 1998
- 1.1-for-1 split · 25 Sept 1997
- 1.1-for-1 split · 25 Sept 1996
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.