A 
1,861
+3.39%
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
¥23.66bn
FY2022FY2026
Net income
¥1.18bn
FY2022FY2026
Free cash flow
¥268.1m
FY2022FY2026
Shareholders' equity
¥5.17bn
FY2022FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥23.66bn | ¥17.92bn | ¥17.15bn | ¥12.78bn | ¥11.52bn |
| Gross profit | ¥4.25bn | ¥3.86bn | ¥3.11bn | ¥2.15bn | ¥1.87bn |
| Operating income | ¥1.52bn | ¥1.43bn | ¥916.6m | ¥201.1m | ¥240.6m |
| Net income | ¥1.18bn | ¥956.7m | ¥563.6m | ¥229.7m | ¥484.9m |
| Diluted earnings per share | 327.54 | 267.12 | 156.41 | 63.51 | 134.07 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Total assets | ¥24.36bn | ¥21.41bn | ¥15.95bn | ¥14.75bn | ¥11.82bn |
| Cash and short-term investments | ¥4.07bn | ¥6.86bn | ¥5.71bn | ¥4.02bn | ¥3.86bn |
| Total liabilities | ¥19.19bn | ¥17.24bn | ¥13.57bn | ¥12.88bn | ¥10.13bn |
| Debt | ¥10.13bn | ¥9.31bn | ¥5.66bn | ¥6.49bn | ¥5.13bn |
| Shareholders' equity | ¥5.17bn | ¥4.16bn | ¥2.38bn | ¥1.86bn | ¥1.68bn |
| Shares outstanding | 4m | 4m | 4m | 4m | 4m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Cash from operations | ¥4.83bn | ¥1.31bn | ¥3.43bn | −¥745.2m | −¥339.0m |
| Capital spending | −¥4.56bn | −¥4.60bn | −¥1.24bn | −¥1.12bn | −¥721.1m |
| Free cash flow | ¥268.1m | −¥3.29bn | ¥2.19bn | −¥1.86bn | −¥1.06bn |
| Dividends paid | −¥196.7m | −¥115.1m | −¥48.5m | −¥48.5m | −¥45.4m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥7.94bn | ¥4.58bn | ¥5.48bn | ¥4.62bn | ¥8.99bn | ¥3.76bn | ¥3.57bn | ¥6.60bn |
| Gross profit | ¥1.02bn | ¥640.7m | ¥858.9m | ¥773.3m | ¥1.98bn | ¥642.1m | ¥641.2m | ¥1.94bn |
| Operating income | ¥271.5m | −¥82.6m | ¥79.1m | ¥114.6m | ¥1.41bn | ¥536.2m | ¥8.2m | ¥1.32bn |
| Net income | ¥243.7m | ¥44.9m | ¥47.8m | ¥92.0m | ¥1.00bn | ¥51.1m | ¥1.5m | ¥935.9m |
| Diluted earnings per share | 67.39 | 12.40 | 13.33 | 25.69 | 279.25 | 14.27 | 0.41 | 259.75 |
| Cash from operations | — | — | — | ¥2.07bn | — | — | — | — |
| Capital spending | — | — | — | −¥927.0m | — | — | — | — |
| Free cash flow | — | — | — | ¥1.14bn | — | — | — | — |
| Total assets | ¥23.04bn | ¥24.36bn | ¥23.18bn | ¥21.15bn | ¥19.22bn | ¥21.41bn | ¥20.30bn | ¥18.13bn |
| Cash and short-term investments | ¥3.89bn | ¥4.07bn | ¥4.24bn | ¥6.99bn | ¥7.18bn | ¥6.86bn | ¥7.00bn | ¥7.22bn |
| Debt | ¥4.85bn | ¥10.11bn | ¥2.54bn | ¥7.48bn | ¥2.04bn | ¥9.31bn | ¥3.85bn | ¥6.16bn |
| Shareholders' equity | ¥5.17bn | ¥5.17bn | ¥5.12bn | ¥5.07bn | ¥4.97bn | ¥4.16bn | ¥4.10bn | ¥4.10bn |
Financial ratios
Data as of 7 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Gross margin | 18.0% | 21.5% | 18.1% | 16.8% | 16.3% |
| Operating margin | 7.3% | 8.0% | 5.3% | 3.2% | 7.8% |
| Net margin | 5.0% | 5.3% | 3.3% | 1.8% | 4.2% |
| Return on equity | 22.9% | 23.0% | 23.7% | 12.3% | 28.8% |
| Return on assets | 4.9% | 4.5% | 3.5% | 1.6% | 4.1% |
| Free cash flow yield | 133.0% | 84.6% | 66.4% | — | — |
| Revenue growth | 32.1% | 4.5% | 34.2% | 11.0% | — |
| Earnings growth | 23.8% | 69.8% | 145.3% | -52.6% | — |
| Current ratio | 1.05x | 1.83x | 1.24x | 1.14x | 1.09x |
| Debt to equity | 1.95x | 2.24x | 2.38x | 3.48x | 3.05x |
| Equity ratio | 21.2% | 19.4% | 14.9% | 12.6% | 14.2% |
| Interest coverage | 13.95x | 17.21x | 17.28x | 6.27x | 15.94x |
| Buybacks as a share of market value | -1.0% | 0.6% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 22.8% | — | — |
| Operating income | 96.4% | — | — |
| Net income | 72.8% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 19.5% | 18.7% | — | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Price to earnings | 5.6 | 9.7 | 11.6 |
| Price to sales | 0.3 | 0.5 | 0.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | |
|---|---|
| Paid in the year | 120.00 |
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.