K 
465
+6.16%
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
¥5.03bn
FY2018FY2025
Net income
¥294.1m
FY2018FY2025
Free cash flow
¥722.9m
FY2018FY2025
Shareholders' equity
¥1.60bn
FY2018FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.03bn | ¥4.47bn | ¥3.80bn | ¥2.85bn | ¥2.26bn | ¥1.52bn | ¥835.3m | ¥609.1m |
| Gross profit | ¥4.20bn | ¥3.83bn | ¥3.27bn | ¥2.43bn | ¥1.90bn | ¥1.21bn | ¥572.9m | ¥411.9m |
| Operating income | ¥304.0m | ¥212.8m | ¥136.4m | −¥183.4m | ¥148.5m | ¥172.5m | −¥149.5m | −¥210.8m |
| Net income | ¥294.1m | ¥209.6m | ¥112.3m | −¥220.9m | ¥124.6m | ¥165.6m | −¥150.7m | −¥211.4m |
| Diluted earnings per share | 42.75 | 30.40 | 16.33 | -32.65 | 18.13 | 23.99 | -21.91 | -30.74 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | ¥4.98bn | ¥4.36bn | ¥3.96bn | ¥3.64bn | ¥2.77bn | ¥2.19bn | ¥757.4m | ¥611.5m |
| Cash and short-term investments | ¥4.09bn | ¥3.48bn | ¥3.19bn | ¥2.79bn | ¥2.27bn | ¥1.83bn | ¥510.7m | ¥405.5m |
| Total liabilities | ¥3.38bn | ¥3.06bn | ¥2.87bn | ¥2.67bn | ¥1.59bn | ¥1.22bn | ¥686.8m | ¥390.3m |
| Debt | ¥454.0m | ¥458.1m | ¥481.3m | ¥533.1m | ¥180.3m | ¥116.2m | ¥121.8m | ¥64.6m |
| Shareholders' equity | ¥1.60bn | ¥1.30bn | ¥1.08bn | ¥965.7m | ¥1.18bn | ¥979.1m | ¥70.5m | ¥221.2m |
| Shares outstanding | 7m | 7m | 7m | 7m | 7m | 7m | 7m | 7m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥726.2m | ¥433.0m | ¥600.9m | ¥313.6m | ¥440.4m | ¥724.9m | ¥85.9m | −¥149.8m |
| Capital spending | −¥3.2m | −¥132.0m | −¥108.3m | −¥98.5m | −¥122.3m | −¥59.2m | −¥40.8m | −¥40.0m |
| Free cash flow | ¥722.9m | ¥301.0m | ¥492.6m | ¥215.1m | ¥318.1m | ¥665.8m | ¥45.1m | −¥189.8m |
| Dividends paid | — | — | — | — | −¥99.0m | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.31bn | ¥1.27bn | ¥1.24bn | ¥1.49bn | ¥1.19bn | ¥1.11bn | ¥1.11bn | ¥1.37bn |
| Gross profit | ¥1.10bn | ¥1.02bn | ¥1.01bn | ¥1.28bn | ¥1.01bn | ¥904.6m | ¥927.0m | ¥1.20bn |
| Operating income | ¥213.0m | −¥251.2m | ¥190.8m | ¥275.5m | ¥150.3m | −¥312.6m | ¥55.4m | ¥355.0m |
| Net income | ¥163.2m | −¥176.7m | ¥203.1m | ¥206.9m | ¥103.1m | −¥218.9m | ¥91.0m | ¥264.0m |
| Diluted earnings per share | 23.74 | -25.69 | 29.52 | 30.07 | 14.98 | -31.82 | 13.19 | 38.28 |
| Total assets | ¥4.66bn | ¥4.76bn | ¥4.98bn | ¥4.57bn | ¥4.25bn | ¥4.23bn | ¥4.36bn | ¥4.09bn |
| Cash and short-term investments | ¥3.67bn | ¥3.61bn | ¥4.09bn | ¥3.64bn | ¥3.26bn | ¥3.16bn | ¥3.48bn | ¥3.23bn |
| Debt | ¥450.0m | ¥450.0m | ¥453.2m | ¥450.0m | ¥450.0m | ¥450.0m | ¥454.1m | ¥451.6m |
| Shareholders' equity | ¥1.59bn | ¥1.43bn | ¥1.60bn | ¥1.40bn | ¥1.19bn | ¥1.08bn | ¥1.30bn | ¥1.21bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 20.9% | 27.0% | — |
| Operating income | — | 12.0% | — |
| Net income | — | 12.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 84.6% | 85.0% | 84.5% | — |
| Operating margin | 5.4% | 2.9% | 4.0% | — |
| Net margin | 5.3% | 2.4% | 3.4% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Price to earnings | 16.0 | 23.6 | 53.9 | -18.3 | 57.2 | 135.2 |
| Price to sales | 0.9 | 1.1 | 1.6 | 1.4 | 3.1 | 14.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 3-for-1 split · 29 Jun 2021
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.