K 
387
-1.53%
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
¥18.35bn
FY2018FY2026
Net income
¥206.1m
FY2018FY2026
Free cash flow
¥97.4m
FY2018FY2026
Shareholders' equity
¥2.24bn
FY2018FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥18.35bn | ¥15.27bn | ¥11.94bn | ¥10.49bn | ¥10.10bn | ¥9.53bn | ¥7.30bn | ¥6.47bn | ¥5.25bn |
| Gross profit | ¥1.54bn | ¥1.13bn | ¥1.45bn | ¥1.37bn | ¥1.57bn | ¥1.11bn | ¥943.1m | ¥770.9m | ¥674.5m |
| Operating income | ¥319.9m | −¥47.4m | ¥410.4m | ¥392.1m | ¥729.4m | ¥418.1m | ¥291.4m | ¥126.8m | ¥160.6m |
| Net income | ¥206.1m | −¥848.2m | ¥49.7m | ¥628.1m | ¥464.0m | ¥283.0m | ¥170.5m | ¥78.6m | ¥56.0m |
| Diluted earnings per share | 20.24 | -81.69 | 4.95 | 62.67 | 43.63 | 27.80 | 16.75 | 12.96 | 9.33 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥11.70bn | ¥10.44bn | ¥10.43bn | ¥9.58bn | ¥9.56bn | ¥7.56bn | ¥6.45bn | ¥5.33bn | — |
| Cash and short-term investments | ¥2.65bn | ¥2.18bn | ¥2.56bn | ¥3.43bn | ¥3.22bn | ¥2.59bn | ¥2.45bn | ¥1.91bn | — |
| Total liabilities | ¥9.45bn | ¥8.35bn | ¥7.40bn | ¥6.32bn | ¥6.83bn | ¥5.97bn | ¥5.82bn | ¥4.86bn | — |
| Debt | ¥7.34bn | ¥6.21bn | ¥5.65bn | ¥4.27bn | ¥5.19bn | ¥4.68bn | ¥4.67bn | ¥4.02bn | ¥630.4m |
| Shareholders' equity | ¥2.24bn | ¥2.09bn | ¥3.02bn | ¥3.26bn | ¥2.73bn | ¥1.60bn | ¥626.1m | ¥466.8m | — |
| Shares outstanding | 10m | 10m | 10m | 10m | 11m | 10m | 10m | 6m | 6m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥494.0m | −¥96.1m | −¥54.3m | ¥216.6m | ¥805.5m | ¥187.5m | ¥398.2m | ¥150.0m | ¥278.0m |
| Capital spending | −¥396.6m | −¥327.8m | −¥621.9m | −¥968.8m | −¥537.0m | −¥669.6m | −¥364.2m | −¥1.44bn | −¥180.3m |
| Free cash flow | ¥97.4m | −¥423.9m | −¥676.2m | −¥752.1m | ¥268.4m | −¥482.1m | ¥34.0m | −¥1.29bn | ¥97.7m |
| Dividends paid | −¥100.9m | −¥95.7m | −¥103.1m | −¥102.3m | — | — | — | — | — |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.98bn | ¥5.29bn | ¥4.94bn | ¥4.75bn | ¥4.58bn | ¥4.08bn | ¥4.08bn | ¥3.61bn |
| Gross profit | ¥222.0m | ¥396.4m | ¥464.3m | ¥378.5m | ¥399.9m | ¥292.4m | ¥246.2m | ¥163.0m |
| Operating income | −¥137.5m | ¥78.6m | ¥166.2m | ¥81.2m | ¥106.6m | −¥34.0m | −¥34.4m | −¥111.0m |
| Net income | −¥152.5m | ¥16.5m | ¥100.4m | ¥43.7m | ¥73.3m | −¥11.3m | −¥405.2m | −¥492.0m |
| Diluted earnings per share | -14.97 | 1.62 | 9.86 | 4.21 | 7.06 | -1.09 | -39.02 | -49.05 |
| Total assets | ¥13.07bn | ¥12.46bn | ¥11.70bn | ¥11.98bn | ¥12.16bn | ¥11.66bn | ¥10.44bn | ¥11.76bn |
| Cash and short-term investments | ¥3.34bn | ¥3.10bn | ¥2.65bn | ¥2.61bn | ¥3.39bn | ¥3.03bn | ¥2.18bn | ¥2.96bn |
| Debt | ¥2.85bn | ¥8.05bn | ¥7.33bn | ¥7.32bn | ¥1.96bn | ¥7.36bn | ¥6.21bn | ¥1.75bn |
| Shareholders' equity | ¥1.96bn | ¥2.12bn | ¥2.24bn | ¥2.15bn | ¥2.05bn | ¥1.98bn | ¥2.09bn | ¥2.48bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 20.5% | 14.0% | — |
| Operating income | -6.6% | -5.2% | — |
| Net income | -31.0% | -6.1% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 7.9% | 9.8% | 10.8% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | 20.0 | -5.6 | 75.5 | 9.5 | 9.3 | 28.5 | 49.5 |
| Price to sales | 0.2 | 0.3 | 0.3 | 0.6 | 0.4 | 0.8 | 1.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 26 Feb 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Paid in the year | 20.00 | 10.00 | 10.00 | 10.00 |
- 3-for-1 split · 30 Aug 2021
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.