O 
300
-0.33%
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
¥315.51bn
FY2017FY2026
Net income
¥2.47bn
FY2017FY2026
Free cash flow
−¥8.41bn
FY2017FY2026
Shareholders' equity
¥41.98bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥315.51bn | ¥268.82bn | ¥123.93bn | ¥54.95bn | ¥45.54bn | ¥24.92bn | ¥26.52bn | ¥25.64bn | ¥26.13bn | ¥27.09bn |
| Gross profit | ¥48.50bn | ¥37.45bn | ¥19.17bn | ¥7.88bn | ¥7.46bn | ¥4.71bn | ¥5.85bn | ¥5.77bn | ¥5.64bn | ¥5.94bn |
| Operating income | ¥9.34bn | ¥7.05bn | ¥6.89bn | ¥2.96bn | ¥3.07bn | ¥864.8m | ¥1.32bn | ¥1.32bn | ¥1.21bn | ¥1.50bn |
| Net income | ¥2.47bn | −¥483.0m | ¥2.85bn | ¥2.32bn | ¥2.54bn | ¥953.5m | ¥713.1m | ¥1.57bn | ¥909.8m | ¥1.37bn |
| Diluted earnings per share | 36.09 | -7.07 | 41.85 | 41.04 | 45.47 | 18.43 | 13.47 | 29.73 | 14.14 | 21.53 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥214.47bn | ¥159.47bn | ¥137.58bn | ¥51.20bn | ¥42.01bn | ¥30.69bn | ¥23.85bn | ¥22.68bn | ¥20.69bn | ¥18.89bn |
| Cash and short-term investments | ¥12.08bn | ¥12.97bn | ¥16.23bn | ¥9.51bn | ¥7.34bn | ¥5.28bn | ¥4.18bn | ¥4.96bn | ¥4.41bn | ¥4.51bn |
| Total liabilities | ¥171.32bn | ¥134.00bn | ¥114.45bn | ¥33.91bn | ¥27.36bn | ¥19.07bn | ¥14.49bn | ¥11.94bn | ¥11.22bn | ¥10.64bn |
| Debt | ¥150.05bn | ¥120.47bn | ¥102.12bn | ¥30.12bn | ¥22.96bn | ¥16.25bn | ¥12.49bn | ¥9.64bn | ¥9.32bn | ¥8.74bn |
| Shareholders' equity | ¥41.98bn | ¥23.83bn | ¥19.56bn | ¥16.87bn | ¥14.65bn | ¥11.62bn | ¥9.36bn | ¥10.74bn | ¥9.47bn | ¥8.25bn |
| Shares outstanding | 68m | 68m | 68m | 57m | 56m | 52m | 53m | 53m | 64m | 64m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥689.0m | ¥7.79bn | ¥2.29bn | −¥3.52bn | −¥2.19bn | −¥1.50bn | −¥705.5m | ¥471.0m | −¥522.7m | ¥336.7m |
| Capital spending | −¥9.10bn | −¥8.40bn | −¥860.0m | −¥216.0m | −¥159.6m | −¥317.7m | −¥346.2m | −¥1.28bn | −¥585.7m | −¥472.4m |
| Free cash flow | −¥8.41bn | −¥607.0m | ¥1.43bn | −¥3.73bn | −¥2.35bn | −¥1.82bn | −¥1.05bn | −¥806.2m | −¥1.11bn | −¥135.7m |
| Dividends paid | −¥1.23bn | −¥1.11bn | −¥839.0m | −¥687.0m | −¥395.9m | −¥172.0m | −¥260.6m | −¥282.0m | −¥281.0m | −¥281.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥106.64bn | ¥93.55bn | ¥82.60bn | ¥70.25bn | ¥69.11bn | ¥65.68bn | ¥67.89bn | ¥64.35bn |
| Gross profit | ¥15.43bn | ¥15.77bn | ¥12.06bn | ¥10.86bn | ¥9.81bn | ¥10.10bn | ¥11.07bn | ¥10.31bn |
| Operating income | ¥3.54bn | ¥4.87bn | ¥1.78bn | ¥1.46bn | ¥1.22bn | ¥982.0m | ¥1.93bn | ¥1.27bn |
| Net income | ¥925.0m | ¥2.62bn | ¥109.0m | −¥145.0m | −¥117.0m | −¥985.0m | −¥206.0m | −¥1.31bn |
| Diluted earnings per share | 13.51 | 38.32 | 1.59 | -2.12 | -1.71 | -14.41 | -3.02 | -19.14 |
| Cash from operations | ¥1.99bn | — | — | — | — | — | — | — |
| Capital spending | −¥2.96bn | — | — | — | — | — | — | — |
| Free cash flow | −¥974.0m | — | — | — | — | — | — | — |
| Total assets | ¥223.14bn | ¥214.47bn | ¥192.81bn | ¥173.71bn | ¥161.17bn | ¥159.47bn | ¥151.12bn | ¥154.21bn |
| Cash and short-term investments | ¥12.25bn | ¥12.08bn | ¥15.23bn | ¥14.49bn | ¥15.53bn | ¥12.97bn | ¥9.51bn | ¥13.95bn |
| Debt | ¥104.66bn | ¥114.01bn | ¥94.93bn | ¥107.54bn | ¥81.53bn | ¥97.58bn | ¥72.34bn | ¥88.14bn |
| Shareholders' equity | ¥42.48bn | ¥41.98bn | ¥25.54bn | ¥23.59bn | ¥23.24bn | ¥23.83bn | ¥26.14bn | ¥27.20bn |
Financial ratios
Data as of 21 Sept 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 15.4% | 13.9% | 15.5% | 14.3% | 16.4% | 18.9% |
| Operating margin | 3.0% | 2.6% | 5.6% | 5.4% | 6.7% | 3.5% |
| Net margin | 0.8% | -0.2% | 2.3% | 4.2% | 5.6% | 3.8% |
| Return on equity | 5.9% | -2.0% | 14.6% | 13.8% | 17.4% | 8.2% |
| Return on assets | 1.2% | -0.3% | 2.1% | 4.5% | 6.1% | 3.1% |
| Free cash flow yield | 35.3% | 58.5% | 11.4% | -14.4% | -8.9% | -5.6% |
| Revenue growth | 17.4% | 116.9% | 125.5% | 20.7% | 82.7% | -6.0% |
| Earnings growth | -611.4% | -116.9% | 23.0% | -8.8% | 166.8% | 33.7% |
| Current ratio | 0.90x | 1.00x | 0.92x | 1.57x | 1.57x | 1.62x |
| Debt to equity | 2.72x | 4.09x | 4.68x | 1.75x | 1.53x | 1.36x |
| Equity ratio | 19.6% | 14.9% | 14.2% | 33.0% | 34.9% | 37.9% |
| Interest coverage | 1.46x | 1.39x | 6.13x | 14.18x | 19.65x | 7.06x |
| Buybacks as a share of market value | -0.1% | -0.2% | -20.6% | -1.1% | -8.1% | 2.3% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 79.1% | 66.1% | 26.4% |
| Operating income | 46.6% | 60.9% | 14.5% |
| Net income | 2.1% | 21.0% | 10.4% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 14.7% | 14.8% | 15.0% | 16.0% |
| Operating margin | 2.8% | 3.4% | 3.6% | 3.9% |
| Net margin | 0.3% | 0.9% | 1.3% | 1.7% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 9.0 | -49.3 | 8.9 | 15.4 | 4.6 | 9.7 | 4.8 | 2.7 | 6.0 | 10.1 |
| Price to sales | 0.1 | 0.1 | 0.2 | 0.7 | 0.3 | 0.4 | 0.1 | 0.2 | 0.2 | 0.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 8 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 28.00 | 18.00 | 15.00 | 12.833 | 7.583 | 3.25 | 4.417 | 4.417 |
- 4-for-1 split · 28 Mar 2024
- 3-for-1 split · 30 Mar 2022
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.