N 
1,151
+3.23%
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
¥4.39bn
FY2020FY2026
Net income
¥178.5m
FY2020FY2026
Free cash flow
¥264.7m
FY2020FY2026
Shareholders' equity
¥1.98bn
FY2020FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Revenue | ¥4.39bn | ¥4.11bn | ¥3.66bn | ¥2.71bn | ¥2.33bn | ¥1.94bn | ¥1.58bn |
| Gross profit | ¥3.24bn | ¥2.96bn | ¥2.64bn | ¥1.73bn | ¥1.42bn | ¥1.09bn | ¥784.0m |
| Operating income | ¥354.6m | ¥640.6m | ¥332.1m | ¥86.7m | ¥167.4m | −¥6.8m | −¥40.0m |
| Net income | ¥178.5m | ¥552.7m | ¥308.2m | ¥88.4m | ¥197.9m | −¥25.5m | −¥52.0m |
| Diluted earnings per share | 28.10 | 86.14 | 47.53 | 13.50 | 30.68 | -4.02 | -8.18 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Total assets | ¥4.52bn | ¥4.25bn | ¥3.48bn | ¥2.61bn | ¥1.62bn | ¥1.33bn | ¥1.28bn |
| Cash and short-term investments | ¥2.98bn | ¥3.13bn | ¥2.48bn | ¥1.74bn | ¥1.13bn | ¥879.0m | ¥843.0m |
| Total liabilities | ¥2.54bn | ¥2.34bn | ¥2.15bn | ¥1.66bn | ¥1.23bn | ¥1.15bn | ¥2.9m |
| Debt | ¥2.0m | ¥5.0m | ¥8.0m | ¥13.8m | ¥58.7m | ¥154.2m | ¥272.0m |
| Shareholders' equity | ¥1.98bn | ¥1.91bn | ¥1.33bn | ¥958.6m | ¥391.2m | ¥182.7m | ¥218.0m |
| Shares outstanding | 6m | 6m | 6m | 7m | 6m | 6m | 6m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | ¥282.7m | ¥749.1m | ¥811.9m | ¥297.3m | ¥401.0m | ¥242.0m | ¥177.7m |
| Capital spending | −¥18.0m | −¥24.2m | −¥117.3m | −¥127.9m | −¥79.7m | −¥88.3m | −¥87.8m |
| Free cash flow | ¥264.7m | ¥724.9m | ¥694.6m | ¥169.4m | ¥321.3m | ¥153.7m | ¥89.9m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.15bn | ¥1.13bn | ¥1.11bn | ¥1.09bn | ¥1.07bn | ¥1.05bn | ¥1.04bn | ¥1.02bn |
| Gross profit | ¥824.9m | ¥820.3m | ¥805.7m | ¥812.0m | ¥805.0m | ¥786.9m | ¥756.0m | ¥721.0m |
| Operating income | ¥151.6m | ¥53.3m | ¥71.4m | ¥110.3m | ¥119.6m | ¥78.3m | ¥188.0m | ¥195.0m |
| Net income | ¥68.6m | −¥35.6m | ¥54.0m | ¥76.3m | ¥83.8m | ¥153.6m | ¥134.0m | ¥134.0m |
| Diluted earnings per share | 10.79 | -5.60 | 8.42 | 11.90 | 13.06 | 23.95 | 20.67 | 20.67 |
| Total assets | ¥4.73bn | ¥4.52bn | ¥4.43bn | ¥4.65bn | ¥4.35bn | ¥4.25bn | ¥3.93bn | ¥3.75bn |
| Cash and short-term investments | ¥3.24bn | ¥2.98bn | ¥3.36bn | ¥3.55bn | ¥3.22bn | ¥3.13bn | ¥3.25bn | ¥3.03bn |
| Debt | — | ¥716,000 | — | ¥200.8m | ¥1.5m | ¥3.0m | ¥3.0m | ¥3.8m |
| Shareholders' equity | ¥2.07bn | ¥1.98bn | ¥2.08bn | ¥2.06bn | ¥1.98bn | ¥1.91bn | ¥1.74bn | ¥1.61bn |
Financial ratios
Data as of 16 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 73.8% | 72.1% | 72.0% | 64.1% | 60.8% | 56.2% |
| Operating margin | 8.1% | 15.8% | 8.8% | 3.2% | 7.1% | -1.0% |
| Net margin | 4.1% | 13.4% | 8.4% | 3.3% | 8.5% | -1.3% |
| Return on equity | 9.0% | 29.0% | 23.2% | 9.2% | 50.6% | -14.0% |
| Return on assets | 4.0% | 13.0% | 8.9% | 3.4% | 12.2% | -1.9% |
| Free cash flow yield | 3.7% | 9.4% | 11.2% | 5.1% | 5.8% | — |
| Revenue growth | 6.8% | 12.3% | 35.4% | 16.2% | 20.1% | 22.3% |
| Earnings growth | -67.7% | 79.4% | 248.5% | -55.3% | -875.0% | -50.9% |
| Current ratio | 1.49x | 1.60x | 1.43x | 1.36x | 1.07x | 0.96x |
| Debt to equity | 0.00x | 0.00x | 0.00x | 0.01x | 0.15x | 0.84x |
| Equity ratio | 43.8% | 45.0% | 38.3% | 36.7% | 24.2% | 13.7% |
| Interest coverage | 1688.67x | 11606.55x | 2449.46x | 251.24x | 150.50x | -8.54x |
| Buybacks as a share of market value | 1.0% | 1.0% | 1.0% | -1.5% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 17.7% | 17.9% | — |
| Operating income | 59.9% | — | — |
| Net income | 26.4% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 73.0% | 71.1% | 68.4% | — |
| Operating margin | 11.7% | 9.5% | 8.2% | — |
| Net margin | 8.6% | 7.6% | 6.8% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Price to earnings | 43.9 | 8.6 | 16.2 | 90.2 | 21.3 |
| Price to sales | 1.8 | 1.2 | 1.4 | 3.0 | 1.8 |
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.