G 
1,045
+4.40%
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
¥2.05bn
FY2021FY2026
Net income
¥318.0m
FY2021FY2026
Free cash flow
¥656.6m
FY2021FY2026
Shareholders' equity
¥1.09bn
FY2021FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Revenue | ¥2.05bn | ¥1.64bn | ¥1.29bn | ¥947.7m | ¥709.4m | ¥411.4m |
| Gross profit | ¥994.9m | ¥777.5m | ¥594.7m | ¥461.4m | ¥307.1m | ¥154.2m |
| Operating income | ¥442.2m | ¥411.5m | ¥320.0m | ¥246.4m | ¥64.0m | −¥23.4m |
| Net income | ¥318.0m | ¥281.6m | ¥226.8m | ¥172.5m | ¥54.4m | −¥25.9m |
| Diluted earnings per share | 64.91 | 54.83 | 44.19 | 34.52 | 11.11 | -5.28 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Total assets | ¥2.58bn | ¥2.24bn | ¥1.73bn | ¥1.04bn | ¥650.0m | ¥427.5m |
| Cash and short-term investments | ¥1.36bn | ¥1.15bn | ¥1.03bn | ¥549.0m | ¥450.4m | ¥279.6m |
| Total liabilities | ¥1.49bn | ¥1.34bn | ¥1.11bn | ¥764.6m | ¥549.8m | ¥381.8m |
| Debt | ¥57.8m | ¥107.8m | ¥157.8m | ¥30.0m | ¥76.7m | ¥132.2m |
| Shareholders' equity | ¥1.09bn | ¥901.9m | ¥616.9m | ¥272.7m | ¥100.2m | ¥45.8m |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash from operations | ¥658.8m | ¥387.3m | ¥387.4m | ¥270.0m | ¥226.3m | ¥38.1m |
| Capital spending | −¥2.2m | −¥3.4m | −¥1.0m | −¥124.8m | — | −¥1.1m |
| Free cash flow | ¥656.6m | ¥383.9m | ¥386.4m | ¥145.2m | ¥226.3m | ¥37.0m |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥574.2m | ¥557.6m | ¥524.1m | ¥494.8m | ¥469.5m | ¥445.8m | ¥411.4m | ¥396.4m |
| Gross profit | ¥307.2m | ¥282.2m | ¥248.5m | ¥236.9m | ¥227.2m | ¥217.4m | ¥193.4m | ¥186.7m |
| Operating income | ¥143.7m | ¥124.9m | ¥110.2m | ¥98.6m | ¥108.5m | ¥88.5m | ¥101.5m | ¥112.8m |
| Net income | ¥91.5m | ¥101.6m | ¥74.7m | ¥68.3m | ¥73.4m | ¥58.3m | ¥71.1m | ¥80.2m |
| Diluted earnings per share | 18.67 | 20.73 | 15.24 | 13.30 | 14.30 | 11.36 | 13.84 | 15.63 |
| Cash from operations | — | ¥658.0m | — | — | — | — | — | — |
| Capital spending | — | −¥2.0m | — | — | — | — | — | — |
| Free cash flow | — | ¥656.0m | — | — | — | — | — | — |
| Total assets | ¥2.46bn | ¥2.58bn | ¥2.31bn | ¥2.24bn | ¥2.18bn | ¥2.24bn | ¥1.92bn | ¥1.80bn |
| Cash and short-term investments | ¥1.47bn | ¥1.36bn | ¥1.18bn | ¥1.31bn | ¥1.21bn | ¥1.15bn | ¥1.07bn | ¥1.05bn |
| Debt | ¥45.3m | ¥57.8m | ¥70.3m | ¥82.8m | ¥80.0m | ¥107.8m | ¥80.0m | ¥132.8m |
| Shareholders' equity | ¥1.11bn | ¥1.09bn | ¥1.09bn | ¥1.05bn | ¥980.0m | ¥901.9m | ¥843.4m | ¥772.3m |
Financial ratios
Data as of 23 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 48.6% | 47.5% | 46.1% | 48.7% | 43.3% | 37.5% |
| Operating margin | 21.6% | 25.1% | 24.8% | 26.0% | 9.0% | -5.7% |
| Net margin | 15.5% | 17.2% | 17.6% | 18.2% | 7.7% | -6.3% |
| Return on equity | 29.2% | 31.2% | 36.8% | 63.3% | 54.3% | -56.6% |
| Return on assets | 12.3% | 12.5% | 13.1% | 16.6% | 8.4% | -6.1% |
| Free cash flow yield | 11.4% | 6.4% | 6.4% | 6.7% | — | — |
| Revenue growth | 24.9% | 27.1% | 36.0% | 33.6% | 72.4% | — |
| Earnings growth | 12.9% | 24.2% | 31.5% | 217.0% | -310.2% | — |
| Current ratio | 1.40x | 1.40x | 1.41x | 1.16x | 1.21x | 1.38x |
| Debt to equity | 0.05x | 0.12x | 0.26x | 0.11x | 0.77x | 2.89x |
| Equity ratio | 42.1% | 40.2% | 35.7% | 26.3% | 15.4% | 10.7% |
| Interest coverage | 388.59x | 290.59x | 418.83x | 349.46x | 45.63x | -18.54x |
| Buybacks as a share of market value | 4.6% | -0.1% | -2.7% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 29.3% | 37.9% | — |
| Operating income | 21.5% | — | — |
| Net income | 22.6% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 48.1% | 47.8% | 46.7% | — |
| Operating margin | 23.2% | 24.0% | 20.7% | — |
| Net margin | 16.3% | 16.9% | 14.6% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Price to earnings | 16.2 | 11.1 | 20.1 | 35.2 |
| Price to sales | 2.5 | 1.9 | 3.5 | 6.4 |
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.