F 
2,616
+2.99%
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
¥9.73bn
FY2022FY2025
Net income
¥1.53bn
FY2022FY2025
Free cash flow
¥598.0m
FY2022FY2025
Shareholders' equity
¥5.88bn
FY2022FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Revenue | ¥9.73bn | ¥6.67bn | ¥4.48bn | ¥3.15bn |
| Gross profit | ¥3.42bn | ¥2.32bn | ¥1.54bn | ¥735.7m |
| Operating income | ¥2.31bn | ¥1.63bn | ¥1.11bn | ¥458.1m |
| Net income | ¥1.53bn | ¥1.08bn | ¥722.4m | ¥36.8m |
| Diluted earnings per share | 93.26 | 68.32 | 43.28 | 2.20 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Total assets | ¥10.09bn | ¥5.90bn | ¥4.13bn | ¥3.37bn |
| Cash and short-term investments | ¥3.27bn | ¥2.50bn | ¥1.42bn | ¥1.10bn |
| Total liabilities | ¥4.21bn | ¥2.92bn | ¥3.06bn | ¥3.02bn |
| Debt | ¥504.3m | ¥769.1m | ¥1.61bn | ¥1.76bn |
| Shareholders' equity | ¥5.88bn | ¥2.98bn | ¥1.07bn | ¥351.7m |
| Shares outstanding | 16m | 16m | 17m | 17m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Cash from operations | ¥1.35bn | ¥1.76bn | ¥1.15bn | ¥1.11bn |
| Capital spending | −¥756.7m | −¥441.1m | −¥487.8m | −¥481.2m |
| Free cash flow | ¥598.0m | ¥1.32bn | ¥657.6m | ¥632.2m |
| Dividends paid | −¥316.8m | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | Jul 2024 | Apr 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.92bn | ¥5.39bn | ¥2.64bn | ¥2.17bn | ¥2.07bn | ¥1.94bn | ¥1.62bn | ¥3.11bn |
| Gross profit | ¥1.36bn | ¥1.90bn | ¥980.3m | ¥778.2m | ¥756.2m | ¥643.6m | ¥498.9m | ¥1.19bn |
| Operating income | ¥899.9m | ¥1.24bn | ¥689.5m | ¥537.6m | ¥546.9m | ¥439.7m | ¥292.8m | ¥899.2m |
| Net income | ¥620.2m | ¥811.2m | ¥461.5m | ¥358.8m | ¥364.2m | ¥313.2m | ¥180.6m | ¥588.3m |
| Diluted earnings per share | 37.15 | 49.49 | 28.15 | 21.89 | 22.26 | 19.77 | 12.21 | 37.14 |
| Cash from operations | — | ¥1.35bn | — | — | — | ¥879.0m | — | ¥879.0m |
| Capital spending | — | −¥756.0m | — | — | — | −¥224.0m | — | −¥224.0m |
| Free cash flow | — | ¥598.0m | — | — | — | ¥655.0m | — | ¥655.0m |
| Total assets | ¥11.58bn | ¥7.14bn | ¥7.14bn | ¥6.28bn | ¥5.63bn | ¥5.90bn | ¥5.49bn | ¥4.63bn |
| Cash and short-term investments | ¥2.69bn | ¥1.60bn | — | ¥2.10bn | ¥2.35bn | ¥2.50bn | ¥2.45bn | ¥1.47bn |
| Debt | ¥275.9m | ¥428.4m | ¥275.9m | ¥535.3m | ¥370.6m | ¥692.0m | ¥729.2m | ¥1.13bn |
| Shareholders' equity | ¥6.76bn | ¥3.84bn | ¥3.84bn | ¥3.38bn | ¥3.02bn | ¥2.98bn | ¥2.66bn | ¥1.66bn |
Financial ratios
Data as of 19 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Gross margin | 35.2% | 34.7% | 34.4% | 23.4% |
| Operating margin | 23.8% | 24.5% | 24.8% | 14.6% |
| Net margin | 15.7% | 16.2% | 16.1% | 1.2% |
| Return on equity | 26.0% | 36.4% | 67.3% | 10.5% |
| Return on assets | 15.2% | 18.4% | 17.5% | 1.1% |
| Free cash flow yield | 3.0% | 4.0% | — | — |
| Revenue growth | 45.8% | 48.9% | 42.5% | — |
| Earnings growth | 41.3% | 49.8% | 1862.8% | — |
| Current ratio | 2.10x | 2.14x | 1.56x | 1.38x |
| Debt to equity | 0.08x | 0.23x | 1.39x | 4.69x |
| Equity ratio | 58.3% | 50.5% | 26.0% | 10.4% |
| Interest coverage | 366.89x | 119.78x | 40.54x | 17.51x |
| Buybacks as a share of market value | -3.5% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 46.0% | — | — |
| Operating income | 71.5% | — | — |
| Net income | 246.3% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 35.0% | 33.4% | — | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | |
|---|---|---|
| Price to earnings | 28.6 | 26.5 |
| Price to sales | 4.5 | 4.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 28 Apr 2026.
| FY2026 | FY2025 | |
|---|---|---|
| Paid in the year | 20.00 | 38.00 |
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.