A 
1,438
-0.42%
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
¥6.65bn
FY2019FY2025
Net income
¥1.02bn
FY2019FY2025
Free cash flow
¥1.33bn
FY2019FY2025
Shareholders' equity
¥3.13bn
FY2019FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Revenue | ¥6.65bn | ¥4.80bn | ¥3.20bn | ¥2.20bn | ¥1.55bn | ¥1.48bn | ¥1.16bn |
| Gross profit | ¥2.62bn | ¥1.76bn | ¥1.26bn | ¥1.05bn | ¥784.4m | ¥709.0m | ¥572.2m |
| Operating income | ¥1.42bn | ¥328.7m | ¥53.3m | ¥483.7m | ¥360.9m | ¥332.7m | ¥254.5m |
| Net income | ¥1.02bn | ¥142.2m | −¥12.4m | ¥343.6m | ¥228.8m | ¥208.0m | ¥156.5m |
| Diluted earnings per share | 140.51 | 19.58 | -1.71 | 45.02 | 30.10 | 34.66 | 22.06 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Total assets | ¥4.85bn | ¥4.12bn | ¥3.82bn | ¥4.07bn | ¥2.81bn | ¥2.07bn | ¥1.80bn |
| Cash and short-term investments | ¥2.47bn | ¥1.60bn | ¥1.23bn | ¥1.88bn | ¥1.30bn | ¥557.5m | ¥389.0m |
| Total liabilities | ¥1.71bn | ¥1.83bn | ¥1.59bn | ¥1.42bn | ¥590.2m | ¥950.1m | ¥901.0m |
| Debt | ¥425.3m | ¥678.5m | ¥952.3m | ¥755.9m | ¥299.7m | ¥713.5m | ¥640.9m |
| Shareholders' equity | ¥3.13bn | ¥2.28bn | ¥2.22bn | ¥2.61bn | ¥2.22bn | ¥1.12bn | ¥897.1m |
| Shares outstanding | 7m | 7m | 7m | 8m | 8m | 6m | 7m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.34bn | ¥729.9m | −¥103.2m | ¥511.4m | ¥298.5m | ¥237.2m | ¥250.7m |
| Capital spending | −¥9.7m | −¥9.3m | −¥86.5m | −¥84.8m | −¥3.4m | −¥46.6m | −¥9.5m |
| Free cash flow | ¥1.33bn | ¥720.6m | −¥189.7m | ¥426.6m | ¥295.1m | ¥190.6m | ¥241.1m |
| Dividends paid | −¥175.6m | −¥98.0m | −¥95.0m | — | — | — | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.75bn | ¥1.89bn | ¥1.67bn | ¥1.60bn | ¥1.70bn | ¥1.76bn | ¥1.58bn | ¥1.44bn |
| Gross profit | ¥612.4m | ¥680.7m | ¥592.9m | ¥585.5m | ¥640.0m | ¥707.8m | ¥692.7m | ¥545.7m |
| Operating income | ¥310.3m | ¥365.6m | ¥281.7m | ¥238.2m | ¥328.0m | ¥440.1m | ¥404.6m | ¥192.6m |
| Net income | ¥206.3m | ¥245.5m | ¥183.3m | ¥208.2m | ¥213.0m | ¥334.4m | ¥268.5m | ¥164.8m |
| Diluted earnings per share | 29.08 | 34.60 | 25.83 | 28.58 | 29.24 | 45.90 | 36.86 | 22.70 |
| Cash from operations | ¥151.0m | ¥311.0m | −¥12.0m | ¥312.0m | ¥323.0m | ¥535.0m | ¥169.0m | ¥320.0m |
| Capital spending | −¥92.0m | −¥13.0m | — | −¥4.0m | −¥3.0m | — | −¥1.0m | −¥1.0m |
| Free cash flow | ¥59.0m | ¥298.0m | — | ¥308.0m | ¥320.0m | — | ¥168.0m | ¥319.0m |
| Total assets | ¥4.23bn | ¥4.49bn | ¥4.22bn | ¥4.85bn | ¥4.62bn | ¥4.52bn | ¥4.04bn | ¥4.12bn |
| Cash and short-term investments | ¥1.76bn | ¥1.96bn | ¥1.83bn | ¥2.47bn | ¥2.24bn | ¥1.96bn | ¥1.53bn | ¥1.60bn |
| Debt | ¥147.2m | ¥309.7m | ¥184.4m | ¥424.4m | ¥237.0m | ¥516.8m | ¥242.0m | ¥253.2m |
| Shareholders' equity | ¥2.81bn | ¥2.83bn | ¥2.70bn | ¥3.13bn | ¥2.92bn | ¥2.70bn | ¥2.36bn | ¥2.28bn |
Financial ratios
Data as of 1 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 39.5% | 36.7% | 39.3% | 47.9% | 50.5% | 47.9% |
| Operating margin | 21.3% | 6.9% | 1.7% | 22.0% | 23.2% | 22.5% |
| Net margin | 15.4% | 3.0% | -0.4% | 15.6% | 14.7% | 14.1% |
| Return on equity | 32.7% | 6.2% | -0.6% | 13.2% | 10.3% | 18.6% |
| Return on assets | 21.1% | 3.4% | -0.3% | 8.4% | 8.1% | 10.0% |
| Free cash flow yield | 11.9% | 6.5% | -0.1% | 5.0% | 2.6% | 3.0% |
| Revenue growth | 38.5% | 50.0% | 45.2% | 41.8% | 5.0% | 27.8% |
| Earnings growth | 620.1% | -1246.7% | -103.6% | 50.2% | 10.0% | 32.9% |
| Current ratio | 2.26x | 1.88x | 2.33x | 2.90x | 4.23x | 1.16x |
| Debt to equity | 0.14x | 0.26x | 0.35x | 0.24x | 0.13x | 0.61x |
| Equity ratio | 64.6% | 55.2% | 58.1% | 64.2% | 79.0% | 54.1% |
| Interest coverage | 173.14x | 31.36x | 5.21x | 75.51x | 53.81x | 35.74x |
| Buybacks as a share of market value | -0.3% | -0.4% | 5.3% | -0.4% | -26.7% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 44.5% | 35.1% | — |
| Operating income | 43.0% | 33.6% | — |
| Net income | 43.9% | 37.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 38.3% | 39.8% | 41.2% | — |
| Operating margin | 15.2% | 13.5% | 15.0% | — |
| Net margin | 10.2% | 8.9% | 9.7% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 10.5 | 86.1 | -422.4 | 14.8 | 25.1 |
| Price to sales | 1.6 | 2.5 | 1.6 | 2.3 | 3.7 |
Dividends and splits
Per share, in the currency the company pays
Paid for 4 years. Last went ex-dividend on 30 Oct 2025.
| FY2025 | FY2024 | FY2023 | |
|---|---|---|---|
| Paid in the year | 61.98 | 13.61 | 12.45 |
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.