J 
848
+0.59%
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
¥2.69bn
FY2022FY2026
Net income
¥182.4m
FY2022FY2026
Free cash flow
¥219.6m
FY2022FY2026
Shareholders' equity
¥577.3m
FY2022FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥2.69bn | ¥2.40bn | ¥2.08bn | ¥1.52bn | ¥972.7m |
| Gross profit | ¥2.28bn | ¥2.05bn | ¥1.76bn | ¥1.27bn | ¥846.1m |
| Operating income | ¥166.0m | ¥62.5m | ¥272.4m | ¥73.8m | −¥91.5m |
| Net income | ¥182.4m | −¥184.4m | ¥141.8m | ¥41.5m | −¥65.8m |
| Diluted earnings per share | 62.77 | -63.48 | 48.85 | 14.28 | -22.67 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Total assets | ¥2.30bn | ¥2.09bn | ¥2.18bn | ¥1.63bn | ¥1.46bn |
| Cash and short-term investments | ¥1.68bn | ¥1.59bn | ¥1.55bn | ¥1.15bn | ¥963.9m |
| Total liabilities | ¥1.73bn | ¥1.70bn | ¥1.69bn | ¥1.61bn | ¥1.51bn |
| Debt | ¥422.5m | ¥514.6m | ¥362.1m | ¥652.9m | ¥814.0m |
| Shareholders' equity | ¥577.3m | ¥389.9m | ¥486.1m | ¥22.3m | −¥55.5m |
| Shares outstanding | 3m | 3m | 3m | 3m | 3m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Cash from operations | ¥301.7m | −¥128.4m | ¥499.3m | ¥310.2m | ¥223.7m |
| Capital spending | −¥82.1m | −¥18.2m | −¥75.4m | −¥5.5m | −¥31.0m |
| Free cash flow | ¥219.6m | −¥146.6m | ¥424.0m | ¥304.6m | ¥192.8m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥991.6m | ¥722.2m | ¥527.5m | ¥803.0m | ¥635.3m | ¥588.9m | ¥518.5m | ¥765.0m |
| Gross profit | ¥842.0m | ¥659.7m | ¥449.9m | ¥645.1m | ¥524.9m | ¥536.3m | ¥453.5m | ¥598.0m |
| Operating income | ¥48.5m | ¥126.0m | −¥40.4m | ¥123.2m | −¥42.8m | ¥58.7m | −¥22.9m | ¥108.0m |
| Net income | ¥9.6m | ¥160.5m | −¥40.0m | ¥132.4m | −¥70.5m | −¥185.0m | −¥18.2m | ¥76.7m |
| Diluted earnings per share | 3.30 | 55.24 | -13.78 | 45.58 | -24.27 | -63.67 | -6.29 | 26.43 |
| Cash from operations | — | — | — | ¥44.0m | — | — | — | — |
| Capital spending | — | — | — | −¥81.0m | — | — | — | — |
| Free cash flow | — | — | — | −¥37.0m | — | — | — | — |
| Total assets | ¥2.72bn | ¥2.30bn | ¥1.97bn | ¥2.01bn | ¥2.18bn | ¥2.09bn | ¥2.00bn | ¥2.07bn |
| Cash and short-term investments | ¥1.64bn | ¥1.68bn | ¥1.44bn | ¥1.55bn | ¥1.70bn | ¥1.59bn | ¥1.32bn | ¥1.47bn |
| Debt | ¥207.7m | ¥422.5m | ¥186.8m | ¥514.6m | ¥184.3m | ¥514.6m | ¥179.4m | ¥470.2m |
| Shareholders' equity | ¥588.3m | ¥577.3m | ¥415.4m | ¥451.9m | ¥319.4m | ¥389.9m | ¥574.8m | ¥593.1m |
Financial ratios
Data as of 29 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Gross margin | 84.8% | 85.3% | 84.5% | 84.0% | 87.0% |
| Operating margin | 5.7% | 2.9% | 12.4% | 5.0% | -8.7% |
| Net margin | 6.8% | -7.7% | 6.8% | 2.7% | -6.8% |
| Return on equity | 31.6% | -47.3% | 29.2% | 186.2% | 118.6% |
| Return on assets | 7.9% | -8.8% | 6.5% | 2.5% | -4.5% |
| Free cash flow yield | 15.3% | -4.4% | 22.9% | — | — |
| Revenue growth | 12.0% | 15.2% | 37.3% | 56.0% | — |
| Earnings growth | -198.9% | -230.1% | 241.7% | -163.0% | — |
| Current ratio | 1.33x | 1.38x | 1.25x | 0.96x | 0.97x |
| Debt to equity | 0.73x | 1.32x | 0.74x | 29.29x | -14.66x |
| Equity ratio | 25.1% | 18.6% | 22.3% | 1.4% | -3.8% |
| Interest coverage | 22.20x | 11.50x | 44.52x | 9.47x | -8.68x |
| Buybacks as a share of market value | 0.0% | -0.1% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 21.1% | — | — |
| Operating income | 31.0% | — | — |
| Net income | 63.8% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 85.0% | 84.7% | — | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Price to earnings | 13.1 | -11.4 | 12.0 |
| Price to sales | 0.9 | 0.9 | 0.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 2-for-1 split · 27 Sept 2024
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.