F 
1,407
+2.70%
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
¥5.27bn
FY2018FY2026
Net income
¥817.1m
FY2018FY2026
Free cash flow
¥1.07bn
FY2018FY2026
Shareholders' equity
¥2.75bn
FY2018FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.27bn | ¥3.69bn | ¥3.42bn | ¥3.00bn | ¥2.35bn | ¥1.27bn | ¥1.26bn | ¥1.05bn | ¥747.8m |
| Gross profit | ¥4.16bn | ¥3.01bn | ¥2.67bn | ¥2.44bn | ¥1.84bn | ¥1.05bn | ¥1.07bn | ¥862.8m | ¥608.6m |
| Operating income | ¥1.12bn | ¥450.0m | ¥423.5m | ¥584.6m | ¥488.5m | ¥158.1m | ¥308.8m | ¥271.5m | ¥196.1m |
| Net income | ¥817.1m | ¥353.7m | ¥386.0m | ¥442.4m | ¥382.6m | ¥95.2m | ¥203.1m | ¥192.1m | ¥126.9m |
| Diluted earnings per share | 126.55 | 53.47 | 55.70 | 60.51 | 52.42 | 12.88 | 30.02 | 29.75 | 19.65 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥4.96bn | ¥3.67bn | ¥3.24bn | ¥2.98bn | ¥2.57bn | ¥1.40bn | ¥1.13bn | ¥576.6m | ¥333.5m |
| Cash and short-term investments | ¥2.65bn | ¥2.27bn | ¥2.03bn | ¥2.21bn | ¥1.87bn | ¥1.04bn | ¥816.4m | ¥341.7m | ¥126.8m |
| Total liabilities | ¥1.81bn | ¥1.19bn | ¥696.5m | ¥785.0m | ¥1.08bn | ¥358.9m | ¥248.0m | ¥223.5m | ¥172.5m |
| Debt | ¥399.0m | ¥513.0m | — | ¥66.7m | ¥183.3m | ¥150.0m | ¥150.0m | — | — |
| Shareholders' equity | ¥2.75bn | ¥2.17bn | ¥2.21bn | ¥1.79bn | ¥1.32bn | ¥1.04bn | ¥882.6m | ¥353.1m | ¥161.0m |
| Shares outstanding | 6m | 7m | 7m | 7m | 7m | 7m | 7m | 6m | 6m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.08bn | ¥355.7m | ¥104.3m | ¥273.6m | ¥605.5m | ¥28.5m | ¥209.8m | ¥258.7m | ¥117.1m |
| Capital spending | −¥2.1m | −¥367.1m | −¥761,000 | −¥84.1m | −¥48.5m | −¥7.1m | −¥8.5m | −¥39.6m | −¥2.4m |
| Free cash flow | ¥1.07bn | −¥11.4m | ¥103.5m | ¥189.5m | ¥557.0m | ¥21.4m | ¥201.4m | ¥219.1m | ¥114.7m |
| Dividends paid | — | — | — | — | −¥100.0m | −¥286,000 | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.54bn | ¥1.67bn | ¥1.34bn | ¥1.14bn | ¥1.12bn | ¥1.02bn | ¥977.4m | ¥832.1m |
| Gross profit | ¥1.26bn | ¥1.34bn | ¥1.08bn | ¥819.9m | ¥912.4m | ¥849.5m | ¥810.2m | ¥657.3m |
| Operating income | ¥449.7m | ¥495.5m | ¥296.2m | ¥116.5m | ¥212.1m | ¥247.9m | ¥45.8m | ¥77.3m |
| Net income | ¥283.1m | ¥364.2m | ¥169.1m | ¥132.5m | ¥151.3m | ¥209.8m | ¥27.3m | ¥57.3m |
| Diluted earnings per share | 43.85 | 56.41 | 25.55 | 20.03 | 22.86 | 31.71 | 3.94 | 8.27 |
| Total assets | ¥4.84bn | ¥4.96bn | ¥4.41bn | ¥4.28bn | ¥3.97bn | ¥3.67bn | ¥3.53bn | ¥3.83bn |
| Cash and short-term investments | ¥3.01bn | ¥2.65bn | ¥2.50bn | ¥2.28bn | ¥2.71bn | ¥2.27bn | ¥2.12bn | ¥2.78bn |
| Debt | ¥114.0m | ¥399.0m | ¥114.0m | ¥456.0m | ¥114.0m | ¥513.0m | ¥114.0m | ¥570.0m |
| Shareholders' equity | ¥3.04bn | ¥2.75bn | ¥2.59bn | ¥2.42bn | ¥2.28bn | ¥2.17bn | ¥2.10bn | ¥2.24bn |
Financial ratios
Data as of 8 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 78.9% | 81.4% | 78.1% | 81.4% | 78.4% | 82.6% |
| Operating margin | 21.3% | 12.2% | 12.4% | 19.5% | 20.8% | 12.4% |
| Net margin | 15.5% | 9.6% | 11.3% | 14.8% | 16.3% | 7.5% |
| Return on equity | 29.7% | 16.3% | 17.5% | 24.8% | 29.0% | 9.1% |
| Return on assets | 16.5% | 9.6% | 11.9% | 14.9% | 14.9% | 6.8% |
| Free cash flow yield | 10.7% | 3.5% | 1.0% | 2.4% | 5.3% | 0.2% |
| Revenue growth | 42.6% | 8.1% | 13.9% | 27.7% | 84.5% | 0.8% |
| Earnings growth | 131.0% | -8.4% | -12.7% | 15.6% | 302.0% | -53.1% |
| Current ratio | 2.37x | 3.57x | 3.71x | 3.29x | 2.13x | 4.55x |
| Debt to equity | 0.14x | 0.24x | 0.00x | 0.04x | 0.14x | 0.14x |
| Equity ratio | 55.5% | 59.1% | 68.1% | 60.0% | 51.4% | 74.4% |
| Interest coverage | 184.63x | 106.11x | 2289.00x | 809.73x | 780.39x | 228.78x |
| Buybacks as a share of market value | 2.4% | 4.5% | 5.2% | -0.2% | 1.2% | -9.2% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 20.7% | 32.8% | — |
| Operating income | 24.2% | 47.9% | — |
| Net income | 22.7% | 53.7% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 80.0% | 79.8% | 79.8% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | 10.9 | 17.7 | 9.0 | 14.4 | 21.5 | 168.7 | 20.5 |
| Price to sales | 1.7 | 1.7 | 1.0 | 2.1 | 3.5 | 12.6 | 3.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 2-for-1 split · 29 Dec 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.