H 
914
0.00%
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
¥2.56bn
FY2017FY2026
Net income
¥96.6m
FY2017FY2026
Free cash flow
¥327.0m
FY2017FY2026
Shareholders' equity
¥1.43bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.56bn | ¥2.17bn | ¥1.84bn | ¥1.54bn | ¥1.14bn | ¥868.4m | ¥834.5m | ¥658.5m | ¥390.3m | ¥324.5m |
| Gross profit | ¥2.03bn | ¥1.78bn | ¥1.48bn | ¥1.25bn | ¥752.5m | ¥609.4m | ¥645.4m | ¥520.8m | ¥291.0m | ¥219.4m |
| Operating income | ¥251.0m | ¥402.0m | ¥406.9m | ¥396.4m | ¥46.7m | −¥240.0m | ¥91.1m | ¥72.3m | ¥11.8m | −¥10.1m |
| Net income | ¥96.6m | ¥243.0m | ¥300.6m | ¥283.0m | ¥79.4m | −¥235.8m | ¥46.2m | ¥52.1m | ¥36.0m | −¥11.8m |
| Diluted earnings per share | 34.42 | 89.42 | 110.44 | 104.51 | 28.09 | -90.83 | 17.91 | 20.56 | 12.84 | -4.22 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥2.70bn | ¥2.35bn | ¥1.91bn | ¥1.11bn | ¥786.7m | ¥728.0m | ¥637.9m | ¥307.3m | ¥246.4m | ¥193.0m |
| Cash and short-term investments | ¥1.52bn | ¥1.60bn | ¥1.42bn | ¥632.6m | ¥309.5m | ¥311.1m | ¥386.9m | ¥180.7m | ¥154.3m | ¥81.6m |
| Total liabilities | ¥1.27bn | ¥1.04bn | ¥865.3m | ¥367.9m | ¥399.9m | ¥430.0m | ¥147.6m | ¥161.4m | ¥152.6m | ¥135.2m |
| Debt | ¥398.2m | ¥615.0m | ¥580.0m | ¥80.3m | ¥200.3m | ¥271.7m | ¥271.7m | ¥50.0m | ¥68.5m | ¥85.7m |
| Shareholders' equity | ¥1.43bn | ¥1.31bn | ¥1.04bn | ¥740.0m | ¥386.8m | ¥298.1m | ¥490.3m | ¥145.9m | ¥93.8m | ¥57.8m |
| Shares outstanding | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m | 3m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥344.6m | ¥421.0m | ¥418.4m | ¥468.6m | ¥131.0m | −¥178.1m | ¥100.7m | ¥88.1m | ¥71.0m | −¥19.6m |
| Capital spending | −¥17.6m | −¥100.7m | −¥110.2m | −¥69.2m | −¥69.9m | −¥192.3m | −¥58.5m | −¥42.1m | −¥17.6m | −¥18.9m |
| Free cash flow | ¥327.0m | ¥320.3m | ¥308.2m | ¥399.5m | ¥61.1m | −¥370.4m | ¥42.2m | ¥45.9m | ¥53.5m | −¥38.5m |
| Dividends paid | — | — | — | −¥26.0m | — | −¥330.0m | −¥58.5m | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥829.1m | ¥825.4m | ¥658.1m | ¥492.1m | ¥829.4m | ¥578.5m | ¥532.0m | ¥494.0m |
| Gross profit | ¥687.9m | ¥679.3m | ¥491.5m | ¥371.3m | ¥691.0m | ¥452.0m | ¥412.0m | ¥401.0m |
| Operating income | ¥165.0m | ¥164.1m | ¥16.8m | −¥49.4m | ¥249.3m | ¥34.7m | ¥40.0m | ¥69.0m |
| Net income | ¥94.5m | ¥94.6m | −¥31.7m | −¥47.6m | ¥159.3m | ¥16.6m | ¥26.0m | ¥33.0m |
| Diluted earnings per share | 33.68 | 33.72 | -11.30 | -17.53 | 58.63 | 6.12 | 9.57 | 12.12 |
| Total assets | ¥3.43bn | ¥3.38bn | ¥2.70bn | ¥2.34bn | ¥2.64bn | ¥2.48bn | ¥2.35bn | ¥2.21bn |
| Cash and short-term investments | ¥1.54bn | ¥1.40bn | ¥1.52bn | ¥1.59bn | ¥1.86bn | ¥1.63bn | ¥1.60bn | ¥1.51bn |
| Debt | ¥496.2m | ¥343.4m | ¥399.0m | ¥184.7m | ¥506.8m | ¥209.7m | ¥218.0m | ¥178.0m |
| Shareholders' equity | ¥1.64bn | ¥1.53bn | ¥1.43bn | ¥1.45bn | ¥1.49bn | ¥1.33bn | ¥1.31bn | ¥1.29bn |
Financial ratios
Data as of 27 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 79.5% | 82.1% | 80.5% | 80.7% | 65.8% | 70.2% |
| Operating margin | 9.8% | 17.7% | 22.1% | 25.7% | 4.1% | -27.6% |
| Net margin | 3.8% | 11.2% | 16.3% | 18.3% | 6.9% | -27.2% |
| Return on equity | 6.8% | 18.5% | 28.8% | 38.2% | 20.5% | -79.1% |
| Return on assets | 3.6% | 10.3% | 15.7% | 25.5% | 10.1% | -32.4% |
| Free cash flow yield | 12.3% | 18.4% | 18.6% | 19.0% | 6.8% | 0.5% |
| Revenue growth | 18.1% | 17.6% | 19.4% | 34.9% | 31.8% | 4.1% |
| Earnings growth | -60.3% | -19.2% | 6.2% | 256.5% | -133.7% | -610.1% |
| Current ratio | 1.75x | 2.91x | 3.47x | 2.23x | 1.19x | 1.23x |
| Debt to equity | 0.28x | 0.47x | 0.56x | 0.11x | 0.52x | 0.91x |
| Equity ratio | 53.0% | 55.8% | 54.7% | 66.8% | 49.2% | 40.9% |
| Interest coverage | 44.19x | 98.13x | 137.78x | 265.34x | 20.62x | -138.86x |
| Buybacks as a share of market value | -3.3% | 0.2% | -0.5% | 4.2% | -8.8% | -0.6% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 18.3% | 24.1% | — |
| Operating income | -14.1% | — | — |
| Net income | -30.1% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 80.7% | 80.6% | 78.1% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | 27.6 | 14.5 | 10.6 | 14.8 | 61.9 | -10.7 | 48.2 | 59.8 |
| Price to sales | 1.0 | 1.6 | 1.7 | 2.7 | 4.3 | 2.9 | 2.7 | 4.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 2-for-1 split · 30 Jul 2025
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.