I 
1,020
+0.89%
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
¥4.76bn
FY2022FY2026
Net income
¥151.4m
FY2022FY2026
Free cash flow
−¥337.4m
FY2022FY2026
Shareholders' equity
¥1.33bn
FY2022FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥4.76bn | ¥3.61bn | ¥3.11bn | ¥2.51bn | ¥2.11bn |
| Gross profit | ¥1.71bn | ¥1.46bn | ¥1.19bn | ¥969.2m | ¥799.8m |
| Operating income | ¥216.6m | ¥263.3m | ¥192.9m | ¥114.0m | ¥22.6m |
| Net income | ¥151.4m | ¥165.0m | ¥153.2m | ¥91.8m | ¥15.0m |
| Diluted earnings per share | 102.97 | 111.53 | 104.21 | 62.46 | 10.20 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Total assets | ¥5.06bn | ¥3.66bn | ¥2.55bn | ¥2.26bn | ¥2.09bn |
| Cash and short-term investments | ¥727.5m | ¥625.8m | ¥449.0m | ¥312.8m | ¥267.0m |
| Total liabilities | ¥3.73bn | ¥2.45bn | ¥2.13bn | ¥1.99bn | ¥1.92bn |
| Debt | ¥2.94bn | ¥2.05bn | ¥1.71bn | ¥1.58bn | ¥1.61bn |
| Shareholders' equity | ¥1.33bn | ¥1.20bn | ¥421.1m | ¥270.2m | ¥176.4m |
| Shares outstanding | 1m | 1m | 1m | 1m | 1m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Cash from operations | ¥566.5m | ¥283.1m | ¥236.8m | ¥153.9m | ¥259.0m |
| Capital spending | −¥904.0m | −¥1.03bn | −¥230.4m | −¥91.5m | −¥126.3m |
| Free cash flow | −¥337.4m | −¥746.1m | ¥6.4m | ¥62.5m | ¥132.8m |
| Dividends paid | −¥29.4m | — | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.54bn | ¥1.38bn | ¥1.16bn | ¥1.51bn | ¥1.13bn | ¥955.9m | ¥806.3m | ¥991.9m |
| Gross profit | ¥489.3m | ¥455.4m | ¥347.4m | ¥526.4m | ¥473.0m | ¥366.8m | ¥320.0m | ¥450.8m |
| Operating income | ¥21.9m | ¥49.5m | ¥2.6m | ¥107.0m | ¥65.3m | ¥41.7m | ¥39.1m | ¥140.2m |
| Net income | ¥1.0m | ¥31.7m | −¥254.5m | ¥77.3m | ¥294.2m | ¥34.4m | ¥23.7m | ¥90.1m |
| Diluted earnings per share | 0.71 | 21.57 | -173.14 | 52.24 | 198.79 | 23.25 | 16.00 | 61.29 |
| Cash from operations | — | — | — | — | ¥154.0m | — | — | — |
| Capital spending | — | — | — | — | −¥218.0m | — | — | — |
| Free cash flow | — | — | — | — | −¥64.0m | — | — | — |
| Total assets | ¥5.80bn | ¥5.62bn | ¥5.06bn | ¥5.62bn | ¥5.60bn | ¥3.95bn | ¥3.66bn | ¥3.78bn |
| Cash and short-term investments | ¥705.2m | ¥816.4m | ¥727.5m | ¥976.6m | ¥1.07bn | ¥611.2m | ¥625.8m | ¥809.6m |
| Debt | ¥1.02bn | ¥1.34bn | ¥2.94bn | ¥1.03bn | ¥3.05bn | ¥708.0m | ¥419.3m | ¥410.9m |
| Shareholders' equity | ¥1.33bn | ¥1.33bn | ¥1.33bn | ¥1.58bn | ¥1.50bn | ¥1.21bn | ¥1.20bn | ¥1.18bn |
Financial ratios
Data as of 30 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Gross margin | 36.0% | 40.4% | 38.4% | 38.7% | 38.0% |
| Operating margin | 4.5% | 7.3% | 6.2% | 4.5% | -0.2% |
| Net margin | 3.2% | 4.6% | 4.9% | 3.7% | 0.7% |
| Return on equity | 11.4% | 13.7% | 36.4% | 34.0% | 8.5% |
| Return on assets | 3.0% | 4.5% | 6.0% | 4.1% | 0.7% |
| Free cash flow yield | 37.2% | 18.5% | 15.6% | — | — |
| Revenue growth | 32.1% | 15.8% | 24.2% | 19.0% | — |
| Earnings growth | -8.3% | 7.7% | 66.8% | 512.5% | — |
| Current ratio | 1.24x | 1.52x | 1.11x | 0.88x | 1.08x |
| Debt to equity | 2.21x | 1.70x | 4.04x | 5.75x | 8.83x |
| Equity ratio | 26.2% | 32.9% | 16.5% | 12.0% | 8.4% |
| Interest coverage | 10.73x | 32.00x | 32.30x | 22.87x | -0.87x |
| Buybacks as a share of market value | 0.7% | -0.7% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 23.8% | — | — |
| Operating income | 23.9% | — | — |
| Net income | 18.1% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 37.9% | 38.1% | — | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Price to earnings | 10.3 | 13.0 | 9.1 |
| Price to sales | 0.3 | 0.6 | 0.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 29 Jan 2026.
| FY2026 | |
|---|---|
| Paid in the year | 40.00 |
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.