L 
802
-1.35%
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
¥21.49bn
FY2017FY2025
Net income
¥152.8m
FY2017FY2025
Free cash flow
−¥116.7m
FY2017FY2025
Shareholders' equity
¥5.63bn
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥21.49bn | ¥19.80bn | ¥26.63bn | ¥29.77bn | ¥26.35bn | ¥22.00bn | ¥36.11bn | ¥25.72bn | ¥19.06bn |
| Gross profit | ¥2.74bn | ¥2.62bn | ¥2.82bn | ¥3.06bn | ¥2.73bn | ¥2.26bn | ¥3.35bn | ¥2.69bn | ¥1.93bn |
| Operating income | ¥288.3m | ¥178.1m | ¥440.3m | ¥651.3m | ¥576.8m | ¥204.4m | ¥1.19bn | ¥645.8m | ¥6.7m |
| Net income | ¥152.8m | ¥136.1m | ¥271.3m | ¥437.1m | ¥391.0m | ¥120.8m | ¥733.0m | ¥357.6m | ¥242.5m |
| Diluted earnings per share | 25.80 | 23.05 | 45.82 | 74.30 | 66.36 | 20.57 | 127.87 | 60.39 | 40.95 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥10.91bn | ¥10.66bn | ¥14.75bn | ¥13.52bn | ¥13.02bn | ¥13.46bn | ¥12.86bn | ¥12.93bn | ¥12.05bn |
| Cash and short-term investments | ¥4.78bn | ¥5.57bn | ¥5.54bn | ¥5.48bn | ¥5.41bn | ¥4.45bn | ¥6.18bn | ¥3.72bn | ¥2.61bn |
| Total liabilities | ¥5.09bn | ¥4.93bn | ¥9.02bn | ¥7.98bn | ¥7.86bn | ¥8.65bn | ¥8.52bn | ¥9.25bn | ¥9.14bn |
| Debt | ¥7.2m | ¥12.6m | ¥5.7m | ¥99.8m | ¥133.5m | ¥341.4m | ¥439.0m | ¥574.7m | ¥746.7m |
| Shareholders' equity | ¥5.63bn | ¥5.57bn | ¥5.57bn | ¥5.38bn | ¥5.03bn | ¥4.71bn | ¥4.24bn | ¥3.59bn | ¥2.83bn |
| Shares outstanding | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m | 6m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥86.7m | ¥33.1m | ¥341.6m | ¥242.4m | ¥1.30bn | −¥1.91bn | ¥2.76bn | ¥962.6m | −¥718.5m |
| Capital spending | −¥30.1m | −¥15.4m | −¥50.5m | −¥26.8m | −¥22.3m | −¥16.5m | −¥71.7m | −¥17.0m | −¥184.7m |
| Free cash flow | −¥116.7m | ¥17.7m | ¥291.1m | ¥215.6m | ¥1.28bn | −¥1.92bn | ¥2.69bn | ¥945.7m | −¥903.2m |
| Dividends paid | −¥98.3m | −¥98.0m | −¥98.0m | −¥78.4m | −¥87.8m | −¥71.3m | −¥71.3m | −¥19.6m | −¥19.6m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥11.90bn | ¥13.91bn | ¥10.37bn | ¥4.28bn | ¥4.27bn | ¥9.77bn | ¥3.17bn | ¥4.09bn |
| Gross profit | ¥1.36bn | ¥1.74bn | ¥1.38bn | ¥514.0m | ¥566.8m | ¥1.31bn | ¥350.5m | ¥553.3m |
| Operating income | ¥117.3m | ¥510.6m | ¥16.3m | −¥186.6m | −¥22.0m | ¥732.0m | −¥234.7m | −¥59.0m |
| Net income | ¥44.8m | ¥315.5m | −¥79.7m | −¥164.9m | −¥26.6m | ¥508.3m | −¥164.0m | −¥54.0m |
| Diluted earnings per share | 7.57 | 53.28 | -13.46 | -27.85 | -4.49 | 85.84 | -27.78 | -9.16 |
| Cash from operations | — | — | — | −¥86.0m | — | — | — | — |
| Capital spending | — | — | — | −¥30.0m | — | — | — | — |
| Free cash flow | — | — | — | −¥116.0m | — | — | — | — |
| Total assets | ¥22.30bn | ¥26.58bn | ¥21.23bn | ¥10.91bn | ¥11.32bn | ¥16.14bn | ¥9.43bn | ¥10.66bn |
| Cash and short-term investments | ¥8.78bn | ¥7.56bn | ¥6.88bn | ¥4.78bn | ¥5.74bn | ¥5.26bn | ¥5.14bn | ¥5.57bn |
| Debt | ¥650.0m | ¥5.03bn | ¥730.7m | ¥2.6m | — | — | — | ¥3.6m |
| Shareholders' equity | ¥5.83bn | ¥5.74bn | ¥5.46bn | ¥5.63bn | ¥5.79bn | ¥5.81bn | ¥5.31bn | ¥5.57bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -10.3% | -0.5% | — |
| Operating income | -23.8% | 7.1% | — |
| Net income | -29.6% | 4.8% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 13.0% | 11.5% | 11.1% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | 39.8 | 40.9 | 20.1 | 12.3 | 13.8 | 36.5 | 7.7 |
| Price to sales | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 6 years. Last went ex-dividend on 29 Sept 2025.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Paid in the year | 17.00 | 16.667 | 16.667 | 16.667 | 13.333 | 15.00 |
- 3-for-1 split · 27 Sept 2024
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.