Y 
2,433
+2.57%
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
¥14.23bn
FY2022FY2026
Net income
¥310.3m
FY2022FY2026
Free cash flow
−¥93.3m
FY2022FY2026
Shareholders' equity
¥2.45bn
FY2022FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥14.23bn | ¥8.31bn | ¥4.32bn | ¥2.47bn | ¥1.63bn |
| Gross profit | ¥8.99bn | ¥5.00bn | ¥2.50bn | ¥1.29bn | ¥996.1m |
| Operating income | ¥1.08bn | ¥671.5m | ¥383.8m | −¥47.6m | ¥226.4m |
| Net income | ¥310.3m | ¥314.8m | ¥225.0m | −¥68.4m | ¥149.6m |
| Diluted earnings per share | 57.13 | 62.25 | 44.88 | -14.57 | 27.55 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Total assets | ¥10.02bn | ¥6.57bn | ¥1.90bn | ¥1.34bn | ¥843.5m |
| Cash and short-term investments | ¥2.48bn | ¥983.4m | ¥613.1m | ¥244.7m | ¥510.5m |
| Total liabilities | ¥6.29bn | ¥4.47bn | ¥1.22bn | ¥1.11bn | ¥544.5m |
| Debt | ¥3.79bn | ¥3.02bn | ¥641.6m | ¥659.1m | ¥312.4m |
| Shareholders' equity | ¥2.45bn | ¥1.05bn | ¥684.5m | ¥230.5m | ¥299.0m |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Cash from operations | ¥482.0m | −¥537.9m | ¥523.1m | −¥291.6m | ¥110.7m |
| Capital spending | −¥575.3m | −¥278.9m | −¥88.9m | −¥29.1m | −¥4.0m |
| Free cash flow | −¥93.3m | −¥816.8m | ¥434.3m | −¥320.7m | ¥106.8m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.31bn | ¥3.74bn | ¥4.23bn | ¥3.02bn | ¥3.24bn | ¥2.77bn | ¥3.17bn | ¥1.25bn |
| Gross profit | ¥2.56bn | ¥2.44bn | ¥2.55bn | ¥1.87bn | ¥2.00bn | ¥1.71bn | ¥2.02bn | ¥696.0m |
| Operating income | ¥228.9m | ¥205.2m | ¥457.0m | ¥130.6m | ¥291.4m | ¥179.4m | ¥456.5m | −¥3.8m |
| Net income | ¥130.4m | ¥54.7m | ¥180.2m | −¥8.1m | ¥83.4m | ¥106.2m | ¥225.4m | −¥27.6m |
| Diluted earnings per share | 24.01 | 10.08 | 35.64 | -1.60 | 16.50 | 21.00 | 44.95 | -5.50 |
| Total assets | ¥9.99bn | ¥10.02bn | ¥9.41bn | ¥8.67bn | ¥7.42bn | ¥6.57bn | ¥6.53bn | ¥5.80bn |
| Cash and short-term investments | ¥1.23bn | ¥2.48bn | ¥1.40bn | ¥1.52bn | ¥938.3m | ¥983.4m | ¥1.06bn | ¥1.42bn |
| Debt | ¥2.74bn | ¥3.79bn | ¥2.85bn | ¥4.30bn | ¥1.95bn | ¥3.02bn | ¥939.7m | ¥2.60bn |
| Shareholders' equity | ¥1.96bn | ¥2.45bn | ¥1.32bn | ¥1.14bn | ¥1.14bn | ¥1.05bn | ¥927.0m | ¥689.6m |
Financial ratios
Data as of 6 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Gross margin | 63.1% | 60.2% | 57.9% | 52.4% | 61.0% |
| Operating margin | 7.6% | 8.1% | 8.9% | -1.9% | 13.9% |
| Net margin | 2.2% | 3.8% | 5.2% | -2.8% | 9.2% |
| Return on equity | 12.7% | 30.1% | 32.9% | -29.7% | 50.1% |
| Return on assets | 3.1% | 4.8% | 11.8% | -5.1% | 17.7% |
| Free cash flow yield | 6.5% | -1.7% | 4.1% | -1.9% | — |
| Revenue growth | 71.4% | 92.3% | 74.9% | 51.4% | — |
| Earnings growth | -1.4% | 39.9% | -428.8% | -145.7% | — |
| Current ratio | 1.59x | 1.54x | 1.47x | 0.97x | 1.81x |
| Debt to equity | 1.55x | 2.89x | 0.94x | 2.86x | 1.04x |
| Equity ratio | 24.4% | 15.9% | 35.9% | 17.1% | 35.4% |
| Interest coverage | 15.87x | 22.74x | 39.61x | -6.41x | 126.84x |
| Buybacks as a share of market value | -7.4% | -0.9% | -6.8% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 79.2% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 62.0% | 60.6% | — | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Price to earnings | 43.0 | 41.4 | 48.7 | -78.9 |
| Price to sales | 0.9 | 1.6 | 2.5 | 2.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 3-for-1 split · 28 Mar 2024
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.