E 
638
+2.08%
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
¥4.66bn
FY2017FY2026
Net income
¥476.3m
FY2017FY2026
Free cash flow
¥250.7m
FY2017FY2026
Shareholders' equity
¥1.62bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.66bn | ¥3.61bn | ¥3.28bn | ¥2.76bn | ¥2.49bn | ¥2.47bn | ¥2.45bn | ¥2.01bn | ¥771.2m | ¥1.36bn |
| Gross profit | ¥2.77bn | ¥2.09bn | ¥1.81bn | ¥1.64bn | ¥1.45bn | ¥1.43bn | ¥1.36bn | ¥973.7m | ¥301.9m | ¥738.1m |
| Operating income | ¥444.7m | ¥262.9m | ¥161.6m | ¥154.0m | ¥123.3m | −¥23.5m | −¥172.7m | −¥516.9m | −¥331.1m | −¥9.3m |
| Net income | ¥476.3m | ¥234.0m | ¥150.1m | ¥150.7m | ¥108.1m | −¥80.7m | −¥206.6m | −¥1.12bn | −¥535.9m | −¥32.7m |
| Diluted earnings per share | 76.93 | 34.66 | 21.38 | 21.44 | 15.38 | -13.16 | -33.76 | -210.53 | -111.79 | -8.38 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥2.79bn | ¥3.00bn | ¥2.40bn | ¥1.65bn | ¥2.26bn | ¥2.38bn | ¥1.87bn | ¥1.78bn | ¥1.14bn | ¥1.17bn |
| Cash and short-term investments | ¥1.34bn | ¥1.77bn | ¥1.42bn | ¥780.6m | ¥830.2m | ¥896.9m | ¥1.05bn | ¥853.8m | ¥289.7m | ¥792.0m |
| Total liabilities | ¥1.17bn | ¥1.63bn | ¥1.26bn | ¥656.0m | ¥1.39bn | ¥1.62bn | ¥1.04bn | ¥1.33bn | ¥327.5m | ¥435.4m |
| Debt | ¥475.0m | ¥923.3m | ¥672.3m | ¥217.5m | ¥308.5m | ¥506.3m | ¥618.9m | ¥720.0m | ¥160.2m | ¥294.2m |
| Shareholders' equity | ¥1.62bn | ¥1.37bn | ¥1.14bn | ¥992.2m | ¥869.1m | ¥758.9m | ¥830.6m | ¥449.2m | ¥816.5m | ¥733.2m |
| Shares outstanding | 6m | 7m | 7m | 7m | 7m | 6m | 6m | 5m | 5m | 4m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥257.7m | ¥246.8m | ¥234.0m | ¥54.7m | ¥139.3m | ¥13.2m | −¥81.0m | −¥391.0m | −¥358.6m | ¥126.3m |
| Capital spending | −¥7.0m | −¥6.3m | −¥28.5m | −¥3.4m | −¥5.3m | −¥46.1m | −¥9.0m | −¥6.0m | −¥315.7m | −¥139.0m |
| Free cash flow | ¥250.7m | ¥240.6m | ¥205.5m | ¥51.4m | ¥133.9m | −¥32.9m | −¥90.0m | −¥397.0m | −¥674.3m | −¥12.7m |
| Dividends paid | −¥43.3m | −¥27.7m | — | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.17bn | ¥1.12bn | ¥1.17bn | ¥1.17bn | ¥1.12bn | ¥1.20bn | ¥1.08bn | ¥841.0m |
| Gross profit | ¥685.7m | ¥659.9m | ¥691.8m | ¥653.8m | ¥698.3m | ¥729.5m | ¥610.9m | ¥465.0m |
| Operating income | ¥131.7m | ¥87.3m | ¥75.2m | ¥70.6m | ¥130.9m | ¥168.0m | ¥95.5m | ¥37.0m |
| Net income | ¥118.2m | ¥77.1m | ¥179.8m | ¥42.5m | ¥125.5m | ¥128.5m | ¥102.0m | ¥23.0m |
| Diluted earnings per share | 19.09 | 12.45 | 29.04 | 6.29 | 18.59 | 19.02 | 15.10 | 3.28 |
| Total assets | ¥2.68bn | ¥2.77bn | ¥2.79bn | ¥2.67bn | ¥3.25bn | ¥3.34bn | ¥3.00bn | ¥2.64bn |
| Cash and short-term investments | ¥1.21bn | ¥1.24bn | ¥1.34bn | ¥1.38bn | ¥2.02bn | ¥2.08bn | ¥1.77bn | ¥1.64bn |
| Debt | ¥100.0m | ¥100.0m | ¥475.0m | ¥100.0m | ¥497.5m | ¥511.1m | ¥433.7m | ¥364.9m |
| Shareholders' equity | ¥1.55bn | ¥1.62bn | ¥1.62bn | ¥1.42bn | ¥1.38bn | ¥1.41bn | ¥1.37bn | ¥1.24bn |
Financial ratios
Data as of 17 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 59.5% | 57.9% | 55.4% | 59.4% | 58.2% | 57.9% |
| Operating margin | 9.2% | 6.6% | 5.0% | 5.4% | 4.6% | -3.5% |
| Net margin | 10.2% | 6.5% | 4.6% | 5.5% | 4.3% | -3.3% |
| Return on equity | 29.5% | 17.1% | 13.1% | 15.2% | 12.4% | -10.6% |
| Return on assets | 17.1% | 7.8% | 6.2% | 9.1% | 4.8% | -3.4% |
| Free cash flow yield | 5.9% | 5.1% | 5.1% | 1.1% | 2.8% | 1.3% |
| Revenue growth | 29.2% | 10.1% | 18.7% | 10.7% | 1.0% | 0.7% |
| Earnings growth | 103.5% | 55.9% | -0.4% | 39.4% | -234.0% | -61.0% |
| Current ratio | 3.09x | 2.38x | 2.54x | 3.12x | 2.58x | 2.01x |
| Debt to equity | 0.29x | 0.67x | 0.59x | 0.22x | 0.35x | 0.67x |
| Equity ratio | 58.0% | 45.7% | 47.6% | 60.2% | 38.5% | 31.9% |
| Interest coverage | 27.59x | 23.83x | 33.58x | 38.83x | 14.58x | -7.55x |
| Buybacks as a share of market value | 8.3% | 3.8% | 0.1% | 0.0% | -14.7% | -0.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 19.1% | 13.5% | 14.0% |
| Operating income | 42.4% | — | 10.6% |
| Net income | 46.8% | — | 11.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 58.8% | 58.1% | 58.1% | 56.4% |
| Operating margin | 8.6% | 7.2% | 5.8% | 0.9% |
| Net margin | 8.6% | 7.1% | 5.4% | -2.6% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 8.7 | 26.2 | 21.5 | 15.5 | 34.3 | -31.3 | -16.2 | -3.8 | -3.4 | -180.4 |
| Price to sales | 0.9 | 1.7 | 1.0 | 0.8 | 1.5 | 1.0 | 1.4 | 2.1 | 2.4 | 4.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 26 Feb 2026.
| FY2026 | FY2025 | |
|---|---|---|
| Paid in the year | 18.00 | 5.00 |
- 2-for-1 split · 29 Aug 2017
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.