S 
623
+1.80%
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
¥3.81bn
FY2018FY2025
Net income
¥208.1m
FY2018FY2025
Free cash flow
−¥43.1m
FY2018FY2025
Shareholders' equity
¥1.54bn
FY2018FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.81bn | ¥2.69bn | ¥1.88bn | ¥1.30bn | ¥913.8m | ¥620.7m | ¥396.5m | ¥113.0m |
| Gross profit | ¥2.76bn | ¥2.06bn | ¥1.44bn | ¥1.02bn | ¥717.7m | ¥496.9m | ¥316.3m | ¥67.7m |
| Operating income | ¥288.1m | ¥223.3m | ¥164.8m | ¥131.9m | ¥33.6m | ¥21.4m | −¥36.4m | −¥143.7m |
| Net income | ¥208.1m | ¥137.3m | ¥125.3m | ¥99.4m | ¥36.8m | ¥4.2m | −¥36.9m | −¥144.7m |
| Diluted earnings per share | 23.65 | 15.61 | 14.35 | 11.41 | 4.20 | 0.50 | -4.18 | -16.41 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | ¥2.45bn | ¥2.17bn | ¥1.84bn | ¥1.53bn | ¥1.36bn | ¥1.40bn | ¥355.0m | ¥253.9m |
| Cash and short-term investments | ¥1.11bn | ¥1.14bn | ¥1.39bn | ¥1.18bn | ¥1.19bn | ¥1.29bn | ¥292.9m | ¥201.4m |
| Total liabilities | ¥915.4m | ¥820.0m | ¥622.7m | ¥501.7m | ¥433.3m | ¥518.4m | ¥283.3m | ¥145.4m |
| Debt | ¥50.0m | ¥6.7m | ¥35.0m | ¥25.0m | ¥35.0m | ¥208.7m | ¥40.0m | ¥40.0m |
| Shareholders' equity | ¥1.54bn | ¥1.35bn | ¥1.22bn | ¥1.03bn | ¥927.6m | ¥885.5m | ¥71.7m | ¥108.5m |
| Shares outstanding | 9m | 9m | 9m | 9m | 9m | 8m | 9m | 9m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥961,999 | ¥391.9m | ¥202.1m | ¥162.9m | ¥91.4m | ¥67.3m | ¥95.1m | −¥60.3m |
| Capital spending | −¥44.1m | −¥42.3m | −¥21.2m | −¥138.7m | −¥20.7m | −¥3.1m | −¥3.3m | −¥5.5m |
| Free cash flow | −¥43.1m | ¥349.5m | ¥180.9m | ¥24.2m | ¥70.7m | ¥64.2m | ¥91.8m | −¥65.8m |
| Dividends paid | −¥35.0m | −¥35.2m | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.14bn | ¥1.14bn | ¥1.08bn | ¥1.03bn | ¥900.7m | ¥812.4m | ¥753.2m | ¥709.2m |
| Gross profit | ¥851.9m | ¥835.7m | ¥759.4m | ¥723.5m | ¥682.6m | ¥601.8m | ¥583.7m | ¥561.2m |
| Operating income | ¥127.2m | ¥105.7m | ¥103.5m | ¥44.9m | ¥60.8m | ¥47.4m | ¥60.6m | ¥155.4m |
| Net income | ¥86.8m | ¥71.2m | ¥105.0m | ¥31.1m | ¥48.9m | ¥23.2m | ¥86.2m | ¥71.1m |
| Diluted earnings per share | 9.84 | 8.08 | 11.93 | 3.53 | 5.55 | 2.64 | 9.80 | 8.09 |
| Total assets | ¥2.54bn | ¥2.48bn | ¥2.45bn | ¥2.39bn | ¥2.14bn | ¥2.04bn | ¥2.17bn | ¥2.01bn |
| Cash and short-term investments | ¥1.18bn | ¥1.15bn | ¥1.11bn | ¥1.08bn | ¥911.0m | ¥873.9m | ¥1.14bn | ¥1.56bn |
| Debt | ¥70.0m | ¥88.4m | ¥50.0m | ¥50.0m | ¥3.4m | ¥50.0m | ¥11.7m | — |
| Shareholders' equity | ¥1.64bn | ¥1.56bn | ¥1.54bn | ¥1.43bn | ¥1.39bn | ¥1.34bn | ¥1.35bn | ¥1.25bn |
Financial ratios
Data as of 14 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 72.5% | 76.5% | 76.5% | 78.2% | 78.5% | 80.1% |
| Operating margin | 7.6% | 8.3% | 8.8% | 10.1% | 3.7% | 3.4% |
| Net margin | 5.5% | 5.1% | 6.7% | 7.6% | 4.0% | 0.7% |
| Return on equity | 13.5% | 10.2% | 10.3% | 9.6% | 4.0% | 0.5% |
| Return on assets | 8.5% | 6.3% | 6.8% | 6.5% | 2.7% | 0.3% |
| Free cash flow yield | 0.8% | 7.8% | 4.0% | 5.5% | 2.0% | 1.3% |
| Revenue growth | 41.7% | 43.2% | 44.4% | 42.4% | 47.2% | 56.6% |
| Earnings growth | 51.6% | 9.6% | 26.1% | 170.1% | 773.7% | -111.4% |
| Current ratio | 1.88x | 1.69x | 2.76x | 2.76x | 3.12x | 3.73x |
| Debt to equity | 0.03x | 0.01x | 0.03x | 0.02x | 0.04x | 0.24x |
| Equity ratio | 62.7% | 62.1% | 66.1% | 67.3% | 68.2% | 63.1% |
| Interest coverage | 389.83x | 1111.07x | 686.52x | 506.23x | 30.43x | 18.61x |
| Buybacks as a share of market value | -0.0% | -0.7% | -0.3% | 0.6% | -4.0% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 43.1% | 43.8% | — |
| Operating income | 29.8% | 68.2% | — |
| Net income | 27.9% | 118.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 74.2% | 75.2% | 75.7% | — |
| Operating margin | 7.9% | 8.3% | 7.7% | — |
| Net margin | 5.3% | 5.9% | 5.4% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Price to earnings | 34.7 | 49.6 | 56.3 | 50.9 | 194.9 | — |
| Price to sales | 1.9 | 2.5 | 3.8 | 3.9 | 7.8 | 23.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 29 Dec 2025.
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Paid in the year | 6.00 | 4.00 | 4.00 |
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.