L 
1,383
+1.62%
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
¥49.50bn
FY2022FY2026
Net income
¥799.6m
FY2022FY2026
Free cash flow
¥1.16bn
FY2022FY2026
Shareholders' equity
¥4.04bn
FY2022FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥49.50bn | ¥36.27bn | ¥31.71bn | ¥28.03bn | ¥24.85bn |
| Gross profit | ¥8.58bn | ¥6.17bn | ¥5.80bn | ¥4.01bn | ¥4.42bn |
| Operating income | ¥1.45bn | ¥487.3m | ¥1.39bn | −¥118.5m | ¥1.19bn |
| Net income | ¥799.6m | ¥199.8m | ¥890.2m | −¥80.9m | ¥774.0m |
| Diluted earnings per share | 203.77 | 50.93 | 227.47 | -20.61 | 197.26 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Total assets | ¥23.23bn | ¥21.12bn | ¥13.39bn | ¥14.69bn | ¥14.51bn |
| Cash and short-term investments | ¥9.16bn | ¥7.16bn | ¥4.48bn | ¥4.95bn | ¥5.33bn |
| Total liabilities | ¥19.18bn | ¥17.72bn | ¥10.30bn | ¥11.50bn | ¥11.24bn |
| Debt | ¥8.76bn | ¥7.65bn | ¥4.83bn | ¥4.96bn | ¥3.28bn |
| Shareholders' equity | ¥4.04bn | ¥3.41bn | ¥3.09bn | ¥3.19bn | ¥3.27bn |
| Shares outstanding | 4m | 4m | 4m | 4m | 4m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Cash from operations | ¥2.15bn | ¥1.99bn | ¥1.09bn | −¥1.52bn | ¥3.04bn |
| Capital spending | −¥993.4m | −¥471.5m | −¥345.3m | −¥715.1m | −¥310.3m |
| Free cash flow | ¥1.16bn | ¥1.52bn | ¥741.9m | −¥2.24bn | ¥2.73bn |
| Dividends paid | −¥176.9m | — | −¥1.00bn | — | — |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥6.06bn | ¥18.01bn | ¥11.20bn | ¥13.07bn | ¥7.22bn | ¥15.75bn | ¥7.66bn | ¥9.96bn |
| Gross profit | ¥980.3m | ¥3.11bn | ¥2.00bn | ¥2.36bn | ¥1.10bn | ¥2.68bn | ¥1.51bn | ¥1.59bn |
| Operating income | −¥1.02bn | ¥1.27bn | ¥304.3m | ¥588.8m | −¥711.6m | ¥998.8m | ¥72.2m | ¥192.7m |
| Net income | −¥730.4m | ¥811.6m | ¥176.0m | ¥343.5m | −¥531.5m | ¥661.2m | −¥27.7m | ¥113.1m |
| Diluted earnings per share | -186.15 | 206.83 | 44.85 | 87.54 | -135.45 | 168.51 | -7.06 | 28.90 |
| Cash from operations | — | ¥2.15bn | — | — | — | — | — | — |
| Capital spending | — | −¥993.0m | — | — | — | — | — | — |
| Free cash flow | — | ¥1.16bn | — | — | — | — | — | — |
| Total assets | ¥26.82bn | ¥23.23bn | ¥24.82bn | ¥22.79bn | ¥22.02bn | ¥21.12bn | ¥21.50bn | ¥15.09bn |
| Cash and short-term investments | ¥6.94bn | ¥9.16bn | ¥8.26bn | ¥6.83bn | ¥5.18bn | ¥7.16bn | ¥5.39bn | ¥4.41bn |
| Debt | ¥5.12bn | ¥8.76bn | ¥3.36bn | ¥8.53bn | ¥3.04bn | ¥7.63bn | ¥3.32bn | ¥5.16bn |
| Shareholders' equity | ¥3.06bn | ¥4.04bn | ¥3.24bn | ¥3.06bn | ¥2.70bn | ¥3.41bn | ¥2.74bn | ¥2.77bn |
Financial ratios
Data as of 11 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Gross margin | 17.3% | 17.0% | 18.3% | 14.3% | 17.8% |
| Operating margin | 2.9% | 1.3% | 4.4% | -0.4% | 4.8% |
| Net margin | 1.6% | 0.6% | 2.8% | -0.3% | 3.1% |
| Return on equity | 19.8% | 5.9% | 28.8% | -2.5% | 23.7% |
| Return on assets | 3.4% | 0.9% | 6.6% | -0.6% | 5.3% |
| Free cash flow yield | 34.6% | 32.0% | 17.5% | — | — |
| Revenue growth | 36.5% | 14.4% | 13.2% | 12.8% | — |
| Earnings growth | 300.1% | -77.6% | -1200.8% | -110.4% | — |
| Current ratio | 1.20x | 1.12x | 1.19x | 1.26x | 1.24x |
| Debt to equity | 2.17x | 2.24x | 1.56x | 1.55x | 1.00x |
| Equity ratio | 17.4% | 16.1% | 23.1% | 21.7% | 22.5% |
| Interest coverage | 10.78x | 6.21x | 30.97x | -2.87x | 41.78x |
| Buybacks as a share of market value | 0.1% | -0.3% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 20.8% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 17.2% | 16.9% | — | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Price to earnings | 6.8 | 34.5 | 10.5 |
| Price to sales | 0.1 | 0.2 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 29 May 2025.
| FY2025 | |
|---|---|
| Paid in the year | 45.33 |
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.