K 
635
-0.63%
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
¥9.77bn
FY2016FY2025
Net income
¥874.2m
FY2016FY2025
Free cash flow
¥1.33bn
FY2016FY2025
Shareholders' equity
¥3.46bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥9.77bn | ¥9.36bn | ¥9.14bn | ¥7.35bn | ¥4.27bn | ¥3.85bn | ¥9.63bn | ¥10.57bn | ¥10.17bn | ¥10.71bn |
| Gross profit | ¥7.59bn | ¥7.28bn | ¥7.02bn | ¥5.31bn | ¥2.66bn | ¥2.32bn | ¥7.01bn | ¥7.72bn | ¥7.41bn | ¥7.77bn |
| Operating income | ¥1.11bn | ¥916.5m | ¥953.0m | ¥232.4m | −¥483.0m | −¥2.57bn | ¥89.6m | ¥563.0m | ¥453.5m | ¥613.3m |
| Net income | ¥874.2m | ¥771.5m | ¥894.6m | ¥62.2m | −¥652.0m | −¥1.97bn | −¥303.2m | ¥174.3m | ¥204.6m | ¥261.1m |
| Diluted earnings per share | 72.46 | 63.95 | 74.15 | 5.16 | -54.04 | -177.50 | -27.33 | 15.72 | 18.45 | 23.68 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥17.11bn | ¥16.65bn | ¥16.47bn | ¥16.08bn | ¥16.34bn | ¥17.08bn | ¥18.43bn | ¥17.73bn | ¥18.28bn | ¥18.70bn |
| Cash and short-term investments | ¥4.14bn | ¥3.48bn | ¥2.97bn | ¥2.31bn | ¥2.23bn | ¥1.95bn | ¥2.70bn | ¥1.29bn | ¥1.36bn | ¥1.51bn |
| Total liabilities | ¥13.65bn | ¥13.99bn | ¥14.48bn | ¥14.98bn | ¥15.29bn | ¥16.38bn | ¥16.32bn | ¥15.29bn | ¥15.96bn | ¥16.66bn |
| Debt | ¥11.80bn | ¥12.29bn | ¥12.76bn | ¥13.15bn | ¥13.70bn | ¥14.78bn | ¥14.63bn | ¥13.11bn | ¥13.16bn | ¥14.50bn |
| Shareholders' equity | ¥3.46bn | ¥2.66bn | ¥1.99bn | ¥1.09bn | ¥1.05bn | ¥704.3m | ¥2.11bn | ¥2.44bn | ¥2.32bn | ¥2.04bn |
| Shares outstanding | 12m | 12m | 12m | 12m | 12m | 11m | 11m | 11m | 11m | 11m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.62bn | ¥1.26bn | ¥1.50bn | ¥885.5m | −¥403.8m | −¥1.46bn | ¥441.7m | ¥1.15bn | ¥1.47bn | ¥842.9m |
| Capital spending | −¥293.3m | −¥52.2m | −¥168.4m | −¥71.1m | −¥62.3m | −¥297.6m | −¥278.4m | −¥319.8m | −¥489.5m | −¥369.2m |
| Free cash flow | ¥1.33bn | ¥1.20bn | ¥1.33bn | ¥814.4m | −¥466.2m | −¥1.76bn | ¥163.3m | ¥826.3m | ¥979.6m | ¥473.8m |
| Dividends paid | −¥76.1m | −¥99.7m | −¥40.3m | −¥20.4m | −¥473,000 | −¥33.3m | −¥33.3m | −¥55.3m | −¥33.1m | −¥33.2m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.51bn | ¥2.34bn | ¥2.97bn | ¥1.92bn | ¥2.55bn | ¥2.27bn | ¥2.82bn | ¥1.91bn |
| Gross profit | ¥1.97bn | ¥1.80bn | ¥2.34bn | ¥1.44bn | ¥2.01bn | ¥1.73bn | ¥2.21bn | ¥1.46bn |
| Operating income | ¥356.0m | ¥109.6m | ¥679.5m | −¥85.6m | ¥405.1m | ¥21.1m | ¥582.4m | −¥38.4m |
| Net income | ¥251.3m | −¥251.6m | ¥908.2m | −¥108.4m | ¥326.0m | −¥78.3m | ¥627.1m | −¥50.3m |
| Diluted earnings per share | 20.83 | -20.85 | 75.27 | -8.99 | 27.02 | -6.49 | 51.97 | -4.17 |
| Total assets | ¥16.96bn | ¥17.11bn | ¥17.19bn | ¥16.36bn | ¥16.60bn | ¥16.65bn | ¥16.84bn | ¥16.05bn |
| Cash and short-term investments | ¥4.25bn | ¥4.14bn | ¥4.02bn | ¥3.56bn | ¥3.66bn | ¥3.48bn | ¥3.70bn | ¥3.01bn |
| Debt | ¥581.7m | ¥11.63bn | ¥560.2m | ¥11.87bn | ¥558.0m | ¥12.13bn | ¥12.41bn | ¥12.42bn |
| Shareholders' equity | ¥3.61bn | ¥3.46bn | ¥3.71bn | ¥2.80bn | ¥2.91bn | ¥2.66bn | ¥2.74bn | ¥2.11bn |
Financial ratios
Data as of 9 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 77.7% | 77.7% | 76.8% | 72.2% | 62.3% | 60.3% |
| Operating margin | 11.4% | 8.9% | 10.5% | 3.2% | -11.3% | -66.7% |
| Net margin | 8.9% | 8.2% | 9.8% | 0.8% | -15.3% | -51.2% |
| Return on equity | 25.3% | 29.0% | 45.0% | 5.7% | -62.0% | -279.5% |
| Return on assets | 5.1% | 4.6% | 5.4% | 0.4% | -4.0% | -11.5% |
| Free cash flow yield | 25.0% | 17.1% | 21.8% | 12.5% | -4.5% | -16.6% |
| Revenue growth | 4.4% | 2.4% | 24.3% | 72.2% | 10.9% | -60.0% |
| Earnings growth | 13.3% | -13.8% | 1337.9% | -109.5% | -66.9% | 549.4% |
| Current ratio | 2.67x | 2.36x | 0.27x | 1.09x | 0.61x | 0.54x |
| Debt to equity | 3.36x | 4.56x | 6.40x | 12.03x | 13.08x | 20.71x |
| Equity ratio | 20.2% | 16.0% | 12.1% | 6.8% | 6.4% | 4.1% |
| Interest coverage | 5.42x | 5.07x | 5.98x | 1.45x | -2.96x | -12.64x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | 0.0% | -8.8% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 10.0% | 20.5% | -1.0% |
| Operating income | 68.3% | — | 7.0% |
| Net income | 141.3% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 77.7% | 76.3% | 73.6% | 73.0% |
| Operating margin | 10.6% | 9.0% | 0.4% | 2.6% |
| Net margin | 8.6% | 7.3% | -0.0% | 0.0% |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 8.5 | 10.2 | 9.6 | 134.2 | -11.4 | -3.2 | -27.0 | 49.0 | 42.3 | 34.6 |
| Price to sales | 0.8 | 0.8 | 0.9 | 1.1 | 1.8 | 1.6 | 0.8 | 0.8 | 0.8 | 0.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 30 Mar 2026.
| FY2025 | FY2023 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 6.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
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.