T 
3,420
-1.16%
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
¥9.69bn
FY2017FY2026
Net income
¥328.3m
FY2017FY2026
Free cash flow
¥496.1m
FY2017FY2026
Shareholders' equity
¥2.58bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥9.69bn | ¥8.54bn | ¥8.02bn | ¥7.33bn | ¥5.25bn | ¥4.65bn | ¥9.09bn | ¥10.51bn | ¥10.51bn | ¥10.64bn |
| Gross profit | ¥2.72bn | ¥2.36bn | ¥2.20bn | ¥2.04bn | ¥1.39bn | ¥1.07bn | ¥2.29bn | ¥2.62bn | ¥2.58bn | ¥2.65bn |
| Operating income | ¥485.2m | ¥437.1m | ¥439.2m | ¥340.0m | −¥216.7m | −¥697.4m | ¥60.7m | ¥280.6m | ¥186.7m | ¥248.2m |
| Net income | ¥328.3m | ¥308.6m | ¥423.3m | ¥460.3m | −¥154.0m | −¥940.1m | ¥47.7m | ¥185.3m | ¥138.2m | ¥134.2m |
| Diluted earnings per share | 469.43 | 441.36 | 655.31 | 716.25 | -242.10 | -1,477.73 | 74.91 | 296.19 | 220.93 | 214.58 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥4.46bn | ¥4.30bn | ¥4.28bn | ¥4.18bn | ¥3.65bn | ¥3.89bn | ¥4.24bn | ¥5.27bn | ¥5.42bn | ¥5.84bn |
| Cash and short-term investments | ¥1.13bn | ¥929.7m | ¥834.7m | ¥913.5m | ¥744.6m | ¥744.3m | ¥554.6m | ¥336.0m | ¥417.3m | ¥792.7m |
| Total liabilities | ¥1.88bn | ¥2.05bn | ¥2.46bn | ¥2.80bn | ¥2.74bn | ¥2.82bn | ¥2.24bn | ¥3.30bn | ¥3.62bn | ¥4.17bn |
| Debt | ¥726.6m | ¥974.3m | ¥1.30bn | ¥1.67bn | ¥1.85bn | ¥1.96bn | ¥1.41bn | ¥2.03bn | ¥2.21bn | ¥2.80bn |
| Shareholders' equity | ¥2.58bn | ¥2.25bn | ¥1.82bn | ¥1.37bn | ¥910.2m | ¥1.07bn | ¥2.00bn | ¥1.97bn | ¥1.80bn | ¥1.67bn |
| Shares outstanding | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 1m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥605.8m | ¥376.8m | ¥333.4m | ¥392.1m | −¥11.4m | −¥210.4m | ¥361.1m | ¥248.4m | ¥406.7m | ¥418.0m |
| Capital spending | −¥109.8m | −¥52.7m | −¥47.4m | −¥34.7m | −¥15.9m | −¥160.4m | −¥196.0m | −¥232.4m | −¥164.0m | −¥235.0m |
| Free cash flow | ¥496.1m | ¥324.1m | ¥286.1m | ¥357.4m | −¥27.4m | −¥370.8m | ¥165.1m | ¥15.9m | ¥242.6m | ¥183.0m |
| Dividends paid | −¥34.5m | −¥25.4m | −¥121,000 | −¥249,000 | −¥249,000 | −¥9.6m | −¥18.5m | −¥15.3m | −¥12.5m | −¥12.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.32bn | ¥1.69bn | ¥2.33bn | ¥3.11bn | ¥2.57bn | ¥1.67bn | ¥2.19bn | ¥2.61bn |
| Gross profit | ¥649.8m | ¥443.1m | ¥621.4m | ¥925.2m | ¥770.2m | ¥447.0m | ¥609.0m | ¥761.0m |
| Operating income | ¥133.7m | ¥270.2m | ¥74.9m | ¥288.3m | ¥195.7m | −¥23.0m | ¥104.1m | ¥232.0m |
| Net income | ¥107.2m | −¥95.8m | ¥60.0m | ¥211.9m | ¥152.2m | −¥42.8m | ¥80.3m | ¥175.1m |
| Diluted earnings per share | 153.30 | -137.01 | 85.74 | 302.99 | 217.70 | -61.19 | 124.30 | 271.13 |
| Total assets | ¥4.93bn | ¥4.46bn | ¥4.84bn | ¥5.19bn | ¥4.86bn | ¥4.30bn | ¥4.74bn | ¥4.85bn |
| Cash and short-term investments | ¥1.02bn | ¥1.13bn | ¥1.13bn | ¥1.35bn | ¥1.01bn | ¥929.7m | ¥887.9m | ¥1.12bn |
| Debt | ¥336.0m | ¥718.8m | ¥257.2m | ¥1.35bn | ¥557.2m | ¥974.3m | ¥474.6m | ¥1.64bn |
| Shareholders' equity | ¥2.63bn | ¥2.58bn | ¥2.67bn | ¥2.61bn | ¥2.37bn | ¥2.25bn | ¥2.16bn | ¥2.07bn |
Financial ratios
Data as of 27 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 28.1% | 27.6% | 27.4% | 27.8% | 26.4% | 22.9% |
| Operating margin | 5.0% | 5.1% | 5.5% | 4.5% | -4.1% | -15.0% |
| Net margin | 3.4% | 3.6% | 5.3% | 6.3% | -2.9% | -20.2% |
| Return on equity | 12.7% | 13.7% | 23.3% | 33.5% | -16.9% | -87.9% |
| Return on assets | 7.4% | 7.2% | 9.9% | 11.0% | -4.2% | -24.2% |
| Free cash flow yield | 28.3% | 17.0% | 16.3% | 18.4% | 0.2% | -2.2% |
| Revenue growth | 13.5% | 6.5% | 9.3% | 39.8% | 12.7% | -48.8% |
| Earnings growth | 6.4% | -27.1% | -8.0% | -398.9% | -83.6% | -2072.1% |
| Current ratio | 2.13x | 2.16x | 1.77x | 1.75x | 1.07x | 1.53x |
| Debt to equity | 0.28x | 0.43x | 0.72x | 1.21x | 2.03x | 1.83x |
| Equity ratio | 57.9% | 52.4% | 42.6% | 32.9% | 24.9% | 27.5% |
| Interest coverage | 89.51x | 60.69x | 48.97x | 30.34x | -21.83x | -61.76x |
| Buybacks as a share of market value | 0.0% | -8.3% | -0.5% | -1.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.7% | 15.8% | -1.5% |
| Operating income | 12.6% | — | 4.4% |
| Net income | -10.7% | — | 9.0% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 27.8% | 27.7% | 27.1% | 25.9% |
| Operating margin | 5.1% | 5.1% | 1.8% | 2.0% |
| Net margin | 3.5% | 4.5% | 1.0% | 1.1% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 7.4 | 8.4 | 3.8 | 2.9 | -6.8 | -0.9 | 15.9 | 5.2 | 7.3 | 7.7 |
| Price to sales | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2021 | FY2020 | FY2019 | FY2018 | FY2014 | FY2012 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 150.00 | 40.00 | 15.00 | 30.00 | 25.00 | 20.00 | 20.00 | 20.00 |
- 10-to-1 reverse split · 27 Sept 2017
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.