G 
417
-1.65%
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
¥5.20bn
FY2018FY2026
Net income
¥353.7m
FY2018FY2026
Free cash flow
¥140.9m
FY2018FY2026
Shareholders' equity
¥4.45bn
FY2018FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.20bn | ¥5.09bn | ¥3.94bn | ¥3.93bn | ¥3.72bn | ¥2.74bn | ¥2.14bn | ¥1.68bn | ¥1.37bn |
| Gross profit | ¥2.93bn | ¥2.94bn | ¥2.18bn | ¥2.27bn | ¥2.28bn | ¥1.73bn | ¥1.35bn | ¥1.06bn | ¥737.1m |
| Operating income | ¥447.0m | ¥557.5m | ¥35.0m | ¥298.6m | ¥394.2m | ¥406.2m | ¥216.6m | ¥75.4m | −¥14.3m |
| Net income | ¥353.7m | ¥407.1m | ¥11.5m | ¥216.0m | ¥72.5m | ¥327.7m | ¥215.7m | ¥57.4m | −¥22.2m |
| Diluted earnings per share | 40.43 | 46.41 | 1.28 | 23.59 | 8.68 | 39.18 | 27.45 | 8.36 | -2.54 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥5.11bn | ¥5.25bn | ¥4.68bn | ¥4.67bn | ¥4.17bn | ¥3.44bn | ¥1.51bn | ¥821.6m | ¥775.3m |
| Cash and short-term investments | ¥2.53bn | ¥2.73bn | ¥3.28bn | ¥3.27bn | ¥2.91bn | ¥2.78bn | ¥939.9m | ¥508.9m | ¥473.6m |
| Total liabilities | ¥660.9m | ¥1.11bn | ¥804.6m | ¥730.5m | ¥963.3m | ¥868.4m | ¥572.8m | ¥358.2m | ¥364.3m |
| Debt | ¥116.6m | ¥248.4m | ¥401.3m | ¥192.7m | ¥361.5m | ¥452.8m | ¥301.3m | ¥87.9m | ¥153.6m |
| Shareholders' equity | ¥4.45bn | ¥4.15bn | ¥3.87bn | ¥3.94bn | ¥3.21bn | ¥2.57bn | ¥938.5m | ¥463.4m | ¥411.0m |
| Shares outstanding | 9m | 9m | 9m | 9m | 8m | 8m | 8m | 7m | 9m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥182.9m | ¥844.4m | −¥57.1m | ¥78.7m | ¥410.6m | ¥483.3m | ¥145.9m | ¥126.9m | −¥29.7m |
| Capital spending | −¥42.0m | −¥2.3m | −¥13.1m | −¥2.1m | −¥15.1m | −¥21.6m | −¥23.5m | −¥23.7m | −¥27.3m |
| Free cash flow | ¥140.9m | ¥842.1m | −¥70.2m | ¥76.6m | ¥395.6m | ¥461.7m | ¥122.4m | ¥103.2m | −¥57.0m |
| Dividends paid | −¥86.9m | — | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.35bn | ¥1.27bn | ¥1.37bn | ¥1.21bn | ¥1.25bn | ¥1.37bn | ¥1.25bn | ¥1.21bn |
| Gross profit | ¥765.2m | ¥697.0m | ¥791.2m | ¥672.3m | ¥729.3m | ¥775.2m | ¥755.3m | ¥682.0m |
| Operating income | ¥117.1m | ¥67.2m | ¥185.4m | ¥77.3m | ¥48.0m | ¥179.5m | ¥201.2m | ¥128.0m |
| Net income | ¥69.3m | ¥68.1m | ¥155.3m | ¥61.0m | ¥42.7m | ¥132.4m | ¥142.8m | ¥89.0m |
| Diluted earnings per share | 7.92 | 7.79 | 17.75 | 6.95 | 4.87 | 15.10 | 16.29 | 9.88 |
| Cash from operations | — | — | — | — | ¥580.0m | — | ¥164.0m | ¥164.0m |
| Capital spending | — | — | — | — | −¥1.0m | — | — | — |
| Free cash flow | — | — | — | — | ¥579.0m | — | — | — |
| Total assets | ¥5.11bn | ¥5.08bn | ¥5.07bn | ¥4.89bn | ¥5.25bn | ¥5.12bn | ¥4.82bn | ¥4.75bn |
| Cash and short-term investments | ¥2.53bn | ¥2.59bn | ¥2.48bn | ¥2.32bn | ¥2.73bn | ¥2.63bn | ¥3.34bn | ¥3.18bn |
| Debt | ¥79.8m | ¥101.7m | ¥165.7m | ¥118.7m | ¥240.2m | ¥143.0m | ¥317.0m | ¥152.8m |
| Shareholders' equity | ¥4.45bn | ¥4.41bn | ¥4.32bn | ¥4.15bn | ¥4.15bn | ¥4.10bn | ¥3.96bn | ¥3.86bn |
Financial ratios
Data as of 19 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 56.3% | 57.9% | 55.4% | 57.8% | 61.1% | 63.1% |
| Operating margin | 8.6% | 12.3% | 1.2% | 8.8% | 4.1% | 14.6% |
| Net margin | 6.8% | 8.0% | 0.3% | 5.5% | 1.9% | 12.0% |
| Return on equity | 8.0% | 9.8% | 0.3% | 5.5% | 2.3% | 12.7% |
| Return on assets | 6.9% | 7.7% | 0.2% | 4.6% | 1.7% | 9.5% |
| Free cash flow yield | 5.5% | 20.7% | -1.0% | 1.9% | 10.9% | 13.0% |
| Revenue growth | 2.2% | 29.0% | 0.4% | 5.5% | 35.9% | 27.9% |
| Earnings growth | -13.1% | 3429.8% | -94.7% | 197.8% | -77.9% | 51.9% |
| Current ratio | 5.56x | 3.55x | 7.20x | 6.24x | 4.67x | 5.69x |
| Debt to equity | 0.02x | 0.06x | 0.10x | 0.05x | 0.11x | 0.16x |
| Equity ratio | 87.1% | 78.9% | 82.8% | 84.4% | 76.9% | 74.8% |
| Interest coverage | 238.41x | 260.68x | 31.80x | 260.58x | 35.25x | 73.62x |
| Buybacks as a share of market value | 0.3% | 2.6% | 1.6% | -9.5% | 0.0% | -6.4% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.8% | 13.6% | — |
| Operating income | 14.4% | 1.9% | — |
| Net income | 17.9% | 1.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 57.1% | 56.9% | 58.2% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | 11.0 | 13.5 | 359.3 | 25.6 | 66.0 | 69.1 | 94.7 |
| Price to sales | 0.8 | 1.1 | 1.1 | 1.4 | 1.3 | 8.3 | 9.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 28 Aug 2025.
| FY2025 | |
|---|---|
| Paid in the year | 10.00 |
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.