GBAF Logo
Global Banking & Finance Awards® 2026 Nominations open, free to enter Nominate now →
V

Vrain Solution 135A.T · JPY

N/A · Tokyo Stock Exchange · 🇯🇵 Japan

Compare

3,320

+1.68%

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.

FY2026

Revenue

¥3.28bn

FY2022FY2026

Net income

¥652.0m

FY2022FY2026

Free cash flow

−¥475.0m

FY2022FY2026

Shareholders' equity

¥2.09bn

FY2022FY2026

Income statement

Fiscal years

FY2026FY2025FY2024FY2023FY2022
Revenue¥3.28bn¥2.14bn¥1.41bn¥617.4m¥344.5m
Gross profit¥2.59bn¥1.68bn¥1.14bn¥547.1m¥305.5m
Research and development¥269.0m¥232.5m—¥117.5m¥70.8m
Operating income¥916.0m¥595.0m¥508.2m¥64.3m¥3.4m
Net income¥652.0m¥425.1m¥330.2m¥49.9m¥11.2m
Diluted earnings per share63.2941.5432.664.941.09

Balance sheet

At each fiscal year end

FY2026FY2025FY2024FY2023FY2022
Total assets¥3.21bn¥1.87bn¥1.45bn¥341.1m¥242.3m
Cash and short-term investments¥427.0m¥488.9m¥962.1m¥18.1m¥81.9m
Total liabilities¥1.13bn¥451.4m¥452.9m¥251.9m¥207.4m
Debt¥400.0m¥5.2m¥68.7m¥119.7m¥102.9m
Shareholders' equity¥2.09bn¥1.42bn¥997.0m¥89.2m¥34.9m
Shares outstanding10m10m10m10m10m

Cash flow

Fiscal years

FY2026FY2025FY2024FY2023FY2022
Cash from operations−¥374.0m−¥161.2m¥435.9m−¥40.9m¥13.3m
Capital spending−¥101.0m−¥77.5m−¥18.1m−¥47.1m−¥21.8m
Free cash flow−¥475.0m−¥238.7m¥417.8m−¥88.0m−¥8.5m

Latest quarters

By quarter end

Aug 2026May 2026Feb 2026Nov 2025Aug 2025May 2025Feb 2025Nov 2024
Revenue¥1.24bn¥648.0m¥1.65bn¥581.0m¥852.0m¥195.0m¥944.2m¥391.6m
Gross profit¥940.0m¥496.0m¥1.31bn¥435.0m¥698.0m¥144.0m¥757.5m¥310.2m
Operating income¥441.0m−¥31.0m¥841.0m−¥21.0m¥325.0m−¥228.0m¥409.4m−¥4.4m
Net income¥287.0m−¥20.0m¥603.0m−¥12.0m¥210.0m−¥149.0m¥301.6m−¥2.8m
Diluted earnings per share27.86-1.9458.54-1.1720.52-14.5629.48-0.28
Cash from operations——−¥374.0m———¥35.0m¥35.0m
Capital spending——−¥101.0m———−¥27.0m−¥27.0m
Free cash flow——−¥475.0m———¥8.0m¥8.0m
Total assets¥2.85bn¥2.50bn¥3.21bn¥2.28bn¥2.05bn¥1.55bn¥1.87bn¥1.31bn
Cash and short-term investments¥138.0m¥308.0m¥427.0m¥74.0m¥89.0m¥380.0m¥488.9m¥403.4m
Debt——¥400.0m¥400.0m¥170.0m¥2.0m¥5.2m¥9.6m
Shareholders' equity¥2.35bn¥2.07bn¥2.09bn¥1.48bn¥1.49bn¥1.27bn¥1.42bn¥1.12bn

Growth per year

Compound annual rate

3 years5 years10 years
Revenue74.5%——
Operating income142.4%——
Net income135.5%——

Average margins

Over each period

1 year3 years5 years10 years
Gross margin78.7%79.9%——

Valuation history

At each fiscal year end

FY2026FY2025FY2024
Price to earnings55.976.361.3
Price to sales11.115.114.4

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.