T 
2,577
+4.63%
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
¥2.57bn
FY2020FY2025
Net income
¥501.8m
FY2020FY2025
Free cash flow
¥8.48bn
FY2020FY2025
Shareholders' equity
¥1.65bn
FY2020FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Revenue | ¥2.57bn | ¥1.87bn | ¥1.18bn | ¥817.8m | ¥506.0m | ¥295.1m |
| Operating income | ¥519.8m | ¥270.1m | ¥177.1m | ¥83.7m | −¥136.2m | −¥319.9m |
| Net income | ¥501.8m | ¥209.3m | ¥166.0m | ¥74.9m | −¥128.6m | −¥303.9m |
| Diluted earnings per share | 82.72 | 35.07 | 29.87 | 14.19 | -20.48 | -48.42 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Total assets | ¥19.73bn | ¥11.00bn | ¥5.81bn | ¥1.88bn | ¥911.3m | ¥683.2m |
| Cash and short-term investments | ¥18.01bn | ¥9.72bn | ¥5.47bn | ¥1.68bn | ¥778.0m | ¥611.9m |
| Total liabilities | ¥18.04bn | ¥9.89bn | ¥4.77bn | ¥1.66bn | ¥761.4m | ¥404.8m |
| Debt | ¥1.02bn | ¥1.24bn | ¥207.4m | ¥233.8m | ¥275.8m | ¥280.0m |
| Shareholders' equity | ¥1.65bn | ¥1.08bn | ¥1.04bn | ¥224.8m | ¥149.8m | ¥278.4m |
| Shares outstanding | 6m | 6m | 6m | 5m | 6m | 6m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Cash from operations | ¥8.49bn | ¥3.98bn | ¥3.19bn | ¥944.4m | ¥166.7m | −¥239.9m |
| Capital spending | −¥9.3m | −¥32.0m | −¥5.7m | −¥4.0m | −¥4.5m | −¥8.7m |
| Free cash flow | ¥8.48bn | ¥3.95bn | ¥3.19bn | ¥940.4m | ¥162.2m | −¥248.6m |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥950.9m | ¥848.8m | ¥813.7m | ¥748.9m | ¥594.4m | ¥587.6m | ¥642.6m | ¥576.5m |
| Operating income | ¥291.2m | ¥251.8m | ¥215.6m | ¥195.2m | ¥85.7m | ¥113.7m | ¥125.3m | ¥148.6m |
| Net income | ¥216.2m | ¥196.0m | ¥161.8m | ¥193.6m | ¥76.0m | ¥117.3m | ¥115.0m | ¥147.7m |
| Diluted earnings per share | 34.44 | 31.23 | 25.78 | 31.90 | 12.53 | 19.33 | 18.95 | 24.75 |
| Cash from operations | — | — | — | ¥2.83bn | ¥2.83bn | — | — | — |
| Capital spending | — | — | — | −¥2.0m | −¥2.0m | — | — | — |
| Free cash flow | — | — | — | ¥2.83bn | ¥2.83bn | — | — | — |
| Total assets | ¥26.89bn | ¥21.35bn | ¥18.86bn | ¥19.73bn | ¥16.77bn | ¥13.74bn | ¥11.99bn | ¥11.00bn |
| Cash and short-term investments | ¥25.04bn | ¥19.62bn | ¥17.05bn | ¥18.01bn | ¥15.30bn | ¥12.42bn | ¥10.71bn | ¥9.72bn |
| Debt | ¥226.7m | ¥903.2m | ¥228.8m | ¥1.02bn | ¥226.7m | ¥1.13bn | ¥226.7m | ¥226.7m |
| Shareholders' equity | ¥2.31bn | ¥2.07bn | ¥1.86bn | ¥1.65bn | ¥1.46bn | ¥1.33bn | ¥1.27bn | ¥1.08bn |
Financial ratios
Data as of 6 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Operating margin | 21.2% | 13.6% | 14.1% | 9.3% | -26.0% | -101.8% |
| Net margin | 19.5% | 11.2% | 14.1% | 9.2% | -25.4% | -103.0% |
| Return on equity | 30.3% | 19.4% | 16.0% | 33.3% | -85.8% | -109.2% |
| Return on assets | 2.5% | 1.9% | 2.9% | 4.0% | -14.1% | -44.5% |
| Free cash flow yield | 55.0% | 26.4% | 22.6% | 7.1% | — | — |
| Revenue growth | 37.8% | 58.8% | 43.8% | 61.6% | 71.5% | — |
| Earnings growth | 139.7% | 26.1% | 121.6% | -158.3% | -57.7% | — |
| Current ratio | 1.09x | 1.15x | 1.25x | 1.28x | 1.70x | 4.06x |
| Debt to equity | 0.61x | 1.15x | 0.20x | 1.04x | 1.84x | 1.01x |
| Equity ratio | 8.4% | 9.8% | 17.8% | 12.0% | 16.4% | 40.8% |
| Interest coverage | 42.38x | 40.10x | 201.89x | 134.75x | -177.61x | -2116.61x |
| Buybacks as a share of market value | -1.6% | -7.4% | -5.2% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 46.5% | 54.2% | — |
| Operating income | 83.8% | — | — |
| Net income | 88.5% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 17.8% | 16.3% | 8.2% | — |
| Net margin | 16.0% | 14.8% | 7.2% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Price to earnings | 21.9 | 49.0 | 52.7 | 143.0 |
| Price to sales | 4.3 | 5.5 | 7.4 | 13.1 |
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.