I 
1,303
+0.23%
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
¥5.76bn
FY2019FY2026
Net income
¥478.3m
FY2019FY2026
Free cash flow
¥1.43bn
FY2019FY2026
Shareholders' equity
¥1.90bn
FY2019FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.76bn | ¥5.08bn | ¥4.60bn | ¥3.74bn | ¥3.04bn | ¥2.15bn | ¥1.60bn | ¥1.35bn |
| Gross profit | ¥5.14bn | ¥4.62bn | ¥4.07bn | ¥3.26bn | ¥2.69bn | ¥1.81bn | ¥1.24bn | ¥1.06bn |
| Operating income | ¥715.7m | ¥582.5m | ¥139.5m | −¥411.8m | ¥373.0m | ¥313.8m | ¥34.0m | ¥92.3m |
| Net income | ¥478.3m | ¥597.9m | −¥193.9m | −¥492.4m | ¥253.8m | ¥232.5m | −¥40.0m | ¥73.0m |
| Diluted earnings per share | 120.01 | 150.11 | -48.97 | -124.73 | 64.50 | 58.34 | -10.04 | 19.55 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | ¥5.01bn | ¥3.83bn | ¥3.20bn | ¥3.49bn | ¥3.32bn | ¥2.87bn | ¥1.58bn | ¥1.11bn |
| Cash and short-term investments | ¥3.27bn | ¥2.51bn | ¥2.16bn | ¥2.38bn | ¥2.78bn | ¥2.44bn | ¥1.22bn | ¥711.8m |
| Total liabilities | ¥3.12bn | ¥2.44bn | ¥2.42bn | ¥2.53bn | ¥1.89bn | ¥1.71bn | ¥1.35bn | ¥862.9m |
| Debt | ¥329.2m | ¥423.0m | ¥545.6m | ¥962.1m | ¥629.8m | ¥776.5m | ¥599.5m | ¥249.8m |
| Shareholders' equity | ¥1.90bn | ¥1.40bn | ¥782.1m | ¥960.6m | ¥1.43bn | ¥1.16bn | ¥175.8m | ¥216.1m |
| Shares outstanding | 4m | 4m | 4m | 4m | 4m | 4m | 4m | 4m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.49bn | ¥819.4m | ¥490.3m | −¥291.5m | ¥553.7m | ¥407.9m | ¥217.1m | ¥249.4m |
| Capital spending | −¥59.5m | −¥15.0m | −¥290.1m | −¥219.8m | −¥58.8m | −¥22.7m | −¥42.3m | −¥42.4m |
| Free cash flow | ¥1.43bn | ¥804.4m | ¥200.3m | −¥511.3m | ¥494.9m | ¥385.2m | ¥174.8m | ¥206.9m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.16bn | ¥1.68bn | ¥1.68bn | ¥1.38bn | ¥1.01bn | ¥1.48bn | ¥1.54bn | ¥1.28bn |
| Gross profit | ¥983.1m | ¥1.49bn | ¥1.53bn | ¥1.24bn | ¥875.0m | ¥1.35bn | ¥1.41bn | ¥1.18bn |
| Operating income | −¥389.8m | ¥321.7m | ¥494.0m | ¥183.3m | −¥283.0m | ¥111.0m | ¥515.0m | ¥257.0m |
| Net income | −¥263.0m | ¥228.2m | ¥319.0m | ¥112.0m | −¥180.0m | ¥186.3m | ¥472.0m | ¥168.0m |
| Diluted earnings per share | -66.00 | 57.26 | 80.09 | 28.11 | -45.19 | 46.78 | 119.19 | 42.42 |
| Total assets | ¥5.95bn | ¥5.01bn | ¥5.14bn | ¥5.35bn | ¥5.04bn | ¥3.83bn | ¥4.60bn | ¥4.54bn |
| Cash and short-term investments | ¥3.47bn | ¥3.27bn | ¥3.28bn | ¥3.36bn | ¥3.10bn | ¥2.51bn | ¥3.23bn | ¥3.10bn |
| Debt | ¥100.0m | ¥304.2m | ¥133.4m | ¥254.2m | ¥233.8m | ¥421.9m | ¥345.3m | ¥635.0m |
| Shareholders' equity | ¥1.42bn | ¥1.90bn | ¥1.67bn | ¥1.35bn | ¥1.22bn | ¥1.40bn | ¥1.21bn | ¥735.3m |
Financial ratios
Data as of 12 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 89.2% | 90.9% | 88.4% | 87.2% | 88.5% | 83.9% |
| Operating margin | 12.5% | 11.5% | -2.5% | -10.5% | 12.3% | 13.9% |
| Net margin | 8.3% | 11.8% | -4.2% | -13.2% | 8.3% | 10.8% |
| Return on equity | 25.2% | 42.8% | -24.8% | -51.3% | 17.7% | 20.1% |
| Return on assets | 9.5% | 15.6% | -6.1% | -14.1% | 7.6% | 8.1% |
| Free cash flow yield | 27.2% | 15.0% | 9.0% | -5.4% | 10.3% | — |
| Revenue growth | 13.2% | 10.5% | 23.0% | 23.0% | 41.4% | 34.6% |
| Earnings growth | -20.0% | -408.3% | -60.6% | -294.0% | 9.2% | -681.2% |
| Current ratio | 1.20x | 1.26x | 1.14x | 1.38x | 1.99x | 2.25x |
| Debt to equity | 0.16x | 0.30x | 0.69x | 1.00x | 0.44x | 0.67x |
| Equity ratio | 37.8% | 36.4% | 24.4% | 27.5% | 43.1% | 40.3% |
| Interest coverage | 474.35x | 183.24x | -26.51x | -87.05x | 81.02x | 39.85x |
| Buybacks as a share of market value | -0.1% | -0.6% | -0.3% | -0.3% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 15.4% | 21.8% | — |
| Operating income | — | 17.9% | — |
| Net income | — | 15.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 90.0% | 89.1% | 88.6% | — |
| Operating margin | 12.0% | 5.3% | 7.0% | — |
| Net margin | 9.9% | 2.0% | 3.6% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Price to earnings | 11.1 | 10.3 | -20.7 | -9.3 | 19.3 | 94.8 |
| Price to sales | 0.9 | 1.2 | 0.9 | 1.2 | 1.6 | 10.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | |
|---|---|
| Paid in the year | 54.00 |
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.