G 
1,095
+3.30%
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
¥24.50bn
FY2016FY2025
Net income
¥1.65bn
FY2016FY2025
Free cash flow
¥1.24bn
FY2016FY2025
Shareholders' equity
¥5.81bn
FY2016FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥24.50bn | ¥17.13bn | ¥11.44bn | ¥8.06bn | ¥7.39bn | ¥4.72bn | ¥4.57bn | ¥2.96bn | ¥2.58bn | ¥2.36bn |
| Gross profit | ¥3.97bn | ¥2.55bn | ¥1.73bn | ¥1.20bn | ¥1.04bn | ¥772.0m | ¥958.0m | ¥853.1m | ¥627.0m | ¥530.0m |
| Operating income | ¥2.57bn | ¥1.54bn | ¥1.06bn | ¥571.0m | ¥419.0m | ¥221.2m | ¥569.0m | ¥530.6m | ¥373.5m | ¥334.3m |
| Net income | ¥1.65bn | ¥1.00bn | ¥696.0m | ¥310.0m | ¥217.0m | ¥121.0m | ¥360.0m | ¥345.6m | ¥254.3m | ¥237.3m |
| Diluted earnings per share | 94.88 | 57.84 | 40.85 | 18.51 | 12.76 | 7.04 | 21.38 | 24.98 | 14.57 | 13.59 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥19.02bn | ¥19.02bn | ¥9.36bn | ¥7.01bn | ¥4.92bn | ¥3.56bn | ¥2.63bn | ¥1.96bn | ¥1.84bn | ¥1.41bn |
| Cash and short-term investments | ¥5.92bn | ¥5.27bn | ¥2.26bn | ¥2.35bn | ¥2.31bn | ¥1.26bn | ¥1.30bn | ¥1.27bn | ¥654.3m | ¥655.8m |
| Total liabilities | ¥13.21bn | ¥14.71bn | ¥6.10bn | ¥4.43bn | ¥2.63bn | ¥1.49bn | ¥687.0m | ¥371.7m | ¥1.05bn | ¥867.1m |
| Debt | ¥9.90bn | ¥10.47bn | ¥4.21bn | ¥3.08bn | ¥1.29bn | ¥433.0m | ¥33.0m | ¥5.8m | ¥604.8m | ¥195.8m |
| Shareholders' equity | ¥5.81bn | ¥4.31bn | ¥3.26bn | ¥2.58bn | ¥2.29bn | ¥2.07bn | ¥1.95bn | ¥1.59bn | ¥793.0m | ¥538.7m |
| Shares outstanding | 17m | 17m | 17m | 17m | 17m | 17m | 17m | 14m | 17m | 17m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.74bn | −¥480.0m | −¥895.0m | −¥1.42bn | ¥635.0m | −¥215.0m | ¥51.0m | ¥809.5m | −¥399.0m | ¥222.4m |
| Capital spending | −¥503.0m | −¥324.0m | −¥279.0m | −¥323.0m | −¥422.0m | −¥121.0m | −¥16.0m | −¥11.1m | −¥10.5m | −¥9.2m |
| Free cash flow | ¥1.24bn | −¥804.0m | −¥1.17bn | −¥1.74bn | ¥213.0m | −¥336.0m | ¥35.0m | ¥798.4m | −¥409.5m | ¥213.1m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥9.79bn | ¥3.30bn | ¥7.52bn | ¥5.51bn | ¥4.51bn | ¥6.96bn | ¥5.08bn | ¥4.47bn |
| Gross profit | ¥1.24bn | ¥600.0m | ¥1.09bn | ¥760.0m | ¥854.0m | ¥1.27bn | ¥759.0m | ¥617.0m |
| Operating income | ¥840.0m | ¥158.0m | ¥670.0m | ¥431.0m | ¥555.0m | ¥917.0m | ¥313.0m | ¥433.0m |
| Net income | ¥535.0m | ¥61.0m | ¥461.0m | ¥250.0m | ¥363.0m | ¥578.0m | ¥194.0m | ¥272.0m |
| Diluted earnings per share | 30.65 | 3.49 | 26.48 | 14.36 | 20.85 | 33.20 | 11.22 | 15.73 |
| Total assets | ¥19.76bn | ¥20.97bn | ¥19.02bn | ¥19.07bn | ¥18.07bn | ¥17.25bn | ¥19.02bn | ¥13.65bn |
| Cash and short-term investments | ¥5.43bn | ¥4.16bn | ¥5.92bn | ¥5.75bn | ¥4.93bn | ¥5.24bn | ¥5.27bn | ¥3.67bn |
| Debt | ¥10.37bn | ¥3.56bn | ¥9.87bn | ¥3.67bn | ¥8.49bn | ¥2.69bn | ¥5.99bn | ¥5.08bn |
| Shareholders' equity | ¥6.44bn | ¥5.89bn | ¥5.81bn | ¥5.26bn | ¥4.99bn | ¥4.62bn | ¥4.31bn | ¥4.09bn |
Financial ratios
Data as of 28 Sept 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 16.2% | 14.9% | 15.1% | 14.8% | 14.0% | 16.3% |
| Operating margin | 10.5% | 9.0% | 9.3% | 7.1% | 5.7% | 4.7% |
| Net margin | 6.7% | 5.8% | 6.1% | 3.8% | 2.9% | 2.6% |
| Return on equity | 28.4% | 23.2% | 21.3% | 12.0% | 9.5% | 5.8% |
| Return on assets | 8.7% | 5.3% | 7.4% | 4.4% | 4.4% | 3.4% |
| Free cash flow yield | 11.4% | -0.8% | -3.2% | -5.8% | 5.5% | -0.5% |
| Revenue growth | 43.1% | 49.8% | 41.9% | 9.1% | 56.5% | 3.4% |
| Earnings growth | 65.2% | 43.7% | 124.5% | 42.9% | 79.3% | -66.4% |
| Current ratio | 1.96x | 1.59x | 1.74x | 1.75x | 2.39x | 2.21x |
| Debt to equity | 1.70x | 2.42x | 1.28x | 1.18x | 0.55x | 0.20x |
| Equity ratio | 30.5% | 22.6% | 34.8% | 36.8% | 46.6% | 58.1% |
| Interest coverage | 22.37x | 24.89x | 48.23x | 43.92x | 83.80x | 177.84x |
| Buybacks as a share of market value | -0.7% | -1.5% | -1.8% | 1.5% | 1.1% | -2.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 44.8% | 38.9% | — |
| Operating income | 65.2% | 63.4% | — |
| Net income | 74.7% | 68.7% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 15.7% | 15.5% | 15.4% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 8.8 | 10.6 | 9.4 | 8.5 | 14.8 | 42.0 | 3.1 | 1.5 |
| Price to sales | 0.6 | 0.6 | 0.6 | 0.3 | 0.4 | 1.1 | 0.2 | 0.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 4-for-1 split · 29 Sept 2025
- 3-for-1 split · 30 Mar 2020
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.