S 
803
+2.55%
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
¥4.78bn
FY2017FY2025
Net income
¥783.5m
FY2017FY2025
Free cash flow
¥823.8m
FY2017FY2025
Shareholders' equity
¥2.43bn
FY2017FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.78bn | ¥3.85bn | ¥3.42bn | ¥2.87bn | ¥2.13bn | ¥1.88bn | ¥1.92bn | ¥1.52bn | ¥1.11bn |
| Gross profit | ¥4.29bn | ¥3.63bn | ¥3.23bn | ¥2.71bn | ¥1.98bn | ¥1.75bn | ¥1.81bn | ¥1.43bn | ¥1.04bn |
| Operating income | ¥1.08bn | ¥874.1m | ¥869.8m | ¥637.0m | −¥76.2m | ¥21.1m | ¥194.4m | ¥127.6m | ¥67.2m |
| Net income | ¥783.5m | ¥595.3m | ¥608.2m | ¥412.3m | −¥79.1m | ¥17.1m | ¥133.0m | ¥72.8m | ¥41.0m |
| Diluted earnings per share | 105.50 | 79.88 | 80.16 | 53.47 | -11.04 | 2.42 | 18.85 | 9.81 | 5.53 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.89bn | ¥2.73bn | ¥2.32bn | ¥2.14bn | ¥1.55bn | ¥1.50bn | ¥1.11bn | ¥740.0m | ¥419.0m |
| Cash and short-term investments | ¥1.78bn | ¥1.70bn | ¥1.47bn | ¥1.46bn | ¥975.7m | ¥971.7m | ¥696.3m | ¥373.2m | ¥173.8m |
| Total liabilities | ¥1.46bn | ¥968.2m | ¥934.0m | ¥1.36bn | ¥1.18bn | ¥1.05bn | ¥683.9m | ¥607.8m | ¥359.6m |
| Debt | ¥368.9m | ¥159.1m | ¥259.1m | ¥630.1m | ¥749.4m | ¥730.8m | ¥334.3m | ¥349.1m | ¥157.6m |
| Shareholders' equity | ¥2.43bn | ¥1.76bn | ¥1.39bn | ¥780.5m | ¥368.0m | ¥446.8m | ¥429.9m | ¥132.2m | ¥59.4m |
| Shares outstanding | 7m | 7m | 8m | 8m | 7m | 7m | 7m | 7m | 7m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥863.7m | ¥619.3m | ¥448.9m | ¥609.5m | ¥53.8m | −¥89.0m | ¥198.2m | ¥83.0m | ¥108.2m |
| Capital spending | −¥40.0m | −¥29.9m | −¥52.9m | −¥3.3m | −¥51.2m | −¥10.6m | −¥3.7m | −¥47.9m | −¥16.9m |
| Free cash flow | ¥823.8m | ¥589.5m | ¥396.0m | ¥606.3m | ¥2.6m | −¥99.6m | ¥194.5m | ¥35.1m | ¥91.3m |
| Dividends paid | −¥116.6m | −¥121.4m | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.64bn | ¥1.79bn | ¥1.63bn | ¥789.5m | ¥1.08bn | ¥1.29bn | ¥997.2m | ¥792.7m |
| Gross profit | ¥1.31bn | ¥1.47bn | ¥1.31bn | ¥747.1m | ¥1.04bn | ¥1.20bn | ¥916.3m | ¥763.5m |
| Operating income | ¥239.9m | ¥583.4m | ¥379.9m | −¥28.4m | ¥216.2m | ¥511.2m | ¥222.1m | ¥83.0m |
| Net income | ¥158.8m | ¥379.6m | ¥326.4m | −¥20.3m | ¥144.5m | ¥332.9m | ¥181.1m | ¥50.2m |
| Diluted earnings per share | 21.39 | 51.13 | 43.95 | -2.73 | 19.45 | 44.83 | 24.30 | 6.74 |
| Cash from operations | — | — | — | — | ¥370.0m | ¥371.0m | — | — |
| Capital spending | — | — | — | — | −¥15.0m | −¥15.0m | — | — |
| Free cash flow | — | — | — | — | ¥355.0m | ¥356.0m | — | — |
| Total assets | ¥4.35bn | ¥4.07bn | ¥3.89bn | ¥3.14bn | ¥3.21bn | ¥2.97bn | ¥2.73bn | ¥2.48bn |
| Cash and short-term investments | ¥2.34bn | ¥2.01bn | ¥1.78bn | ¥2.24bn | ¥2.24bn | ¥1.92bn | ¥1.70bn | ¥1.71bn |
| Debt | ¥298.0m | ¥93.4m | ¥368.9m | ¥68.4m | ¥102.4m | ¥75.0m | ¥91.7m | ¥90.0m |
| Shareholders' equity | ¥2.81bn | ¥2.66bn | ¥2.43bn | ¥2.10bn | ¥2.12bn | ¥1.98bn | ¥1.76bn | ¥1.58bn |
Financial ratios
Data as of 12 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 89.7% | 94.5% | 94.6% | 94.4% | 92.9% | 93.1% |
| Operating margin | 22.5% | 22.7% | 25.4% | 22.2% | -1.5% | 0.9% |
| Net margin | 16.4% | 15.5% | 17.8% | 14.4% | -3.7% | 0.9% |
| Return on equity | 32.2% | 33.8% | 43.8% | 52.8% | -21.5% | 3.8% |
| Return on assets | 20.2% | 21.8% | 26.2% | 19.3% | -5.1% | 1.1% |
| Free cash flow yield | 13.7% | 9.8% | 7.5% | 9.0% | 1.7% | -1.3% |
| Revenue growth | 24.4% | 12.5% | 19.3% | 34.5% | 13.1% | -1.8% |
| Earnings growth | 31.6% | -2.1% | 47.5% | -621.0% | -564.0% | -87.2% |
| Current ratio | 2.98x | 2.96x | 2.77x | 1.75x | 2.17x | 2.22x |
| Debt to equity | 0.15x | 0.09x | 0.19x | 0.81x | 2.04x | 1.64x |
| Equity ratio | 62.6% | 64.6% | 59.8% | 36.5% | 23.7% | 29.8% |
| Interest coverage | 488.84x | 548.01x | 362.57x | 147.90x | -7.46x | 3.29x |
| Buybacks as a share of market value | 0.3% | 1.8% | 1.6% | -7.6% | -1.5% | -0.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 18.7% | 20.6% | — |
| Operating income | 19.2% | 119.6% | — |
| Net income | 23.9% | 115.0% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 91.9% | 93.0% | 93.0% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | 7.8 | 7.3 | 10.7 | 8.5 | -16.5 | 98.2 | 49.9 |
| Price to sales | 1.3 | 1.1 | 1.9 | 1.2 | 0.6 | 0.9 | 3.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 29 Dec 2025.
| FY2025 | FY2024 | |
|---|---|---|
| Paid in the year | 37.00 | 16.50 |
- 2-for-1 split · 28 Mar 2024
- 2-for-1 split · 30 Mar 2023
- 2-for-1 split · 29 Jun 2022
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.