F 
1,042
+1.66%
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
¥11.94bn
FY2019FY2025
Net income
¥1.45bn
FY2019FY2025
Free cash flow
¥1.33bn
FY2019FY2025
Shareholders' equity
¥7.54bn
FY2019FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Revenue | ¥11.94bn | ¥5.13bn | ¥2.48bn | ¥1.07bn | ¥660.6m | ¥531.5m | ¥459.2m |
| Gross profit | ¥7.13bn | ¥2.75bn | ¥1.40bn | ¥593.3m | ¥402.8m | ¥307.2m | ¥278.0m |
| Research and development | — | — | — | ¥100,000 | ¥1.1m | ¥25.6m | ¥43.0m |
| Operating income | ¥1.90bn | ¥1.15bn | ¥638.3m | ¥138.2m | ¥160.4m | ¥31.6m | −¥61.3m |
| Net income | ¥1.45bn | ¥905.7m | ¥479.7m | ¥69.3m | ¥152.3m | ¥40.6m | −¥41.2m |
| Diluted earnings per share | 111.04 | 69.39 | 44.32 | 7.06 | 18.58 | 3.20 | -3.25 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Total assets | ¥26.45bn | ¥21.82bn | ¥10.98bn | ¥3.28bn | ¥843.3m | ¥518.2m | ¥379.2m |
| Cash and short-term investments | ¥8.09bn | ¥6.24bn | ¥4.04bn | ¥978.0m | ¥601.6m | ¥325.2m | ¥182.3m |
| Total liabilities | ¥19.71bn | ¥15.72bn | ¥7.66bn | ¥2.59bn | ¥351.5m | ¥461.4m | ¥363.2m |
| Debt | ¥13.04bn | ¥7.53bn | ¥5.72bn | ¥1.96bn | ¥178.0m | ¥267.7m | ¥180.8m |
| Shareholders' equity | ¥7.54bn | ¥6.73bn | ¥3.19bn | ¥689.6m | ¥491.9m | ¥56.8m | ¥16.2m |
| Shares outstanding | 13m | 13m | 11m | 10m | 8m | 13m | 13m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.35bn | ¥916.5m | ¥878.2m | ¥120.5m | ¥102.9m | ¥53.3m | −¥35.9m |
| Capital spending | −¥13.1m | −¥5.1m | −¥18.0m | −¥23.8m | −¥3.1m | −¥6.1m | −¥386,000 |
| Free cash flow | ¥1.33bn | ¥911.4m | ¥860.2m | ¥96.7m | ¥99.8m | ¥47.3m | −¥36.3m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.30bn | ¥3.90bn | ¥3.54bn | ¥3.19bn | ¥2.80bn | ¥2.42bn | ¥2.05bn | ¥1.04bn |
| Gross profit | ¥2.69bn | ¥2.30bn | ¥2.02bn | ¥1.87bn | ¥1.54bn | ¥1.61bn | ¥1.00bn | ¥564.9m |
| Operating income | ¥771.3m | ¥588.1m | ¥483.4m | ¥553.1m | ¥442.4m | ¥423.1m | ¥266.3m | ¥287.2m |
| Net income | ¥399.9m | ¥460.7m | ¥416.0m | ¥389.5m | ¥321.6m | ¥324.6m | ¥312.6m | ¥203.8m |
| Diluted earnings per share | 31.56 | 36.36 | 31.82 | 29.79 | 24.60 | 24.83 | 23.95 | 15.61 |
| Total assets | ¥30.09bn | ¥31.66bn | ¥26.74bn | ¥28.65bn | ¥25.84bn | ¥24.55bn | ¥21.82bn | ¥17.63bn |
| Cash and short-term investments | ¥9.41bn | ¥8.35bn | ¥8.09bn | ¥7.87bn | ¥7.21bn | ¥4.97bn | ¥6.24bn | ¥7.02bn |
| Debt | ¥13.61bn | ¥3.11bn | ¥12.24bn | ¥3.09bn | ¥10.82bn | ¥2.06bn | ¥1.93bn | ¥1.81bn |
| Shareholders' equity | ¥8.43bn | ¥7.99bn | ¥7.54bn | ¥7.13bn | ¥6.74bn | ¥6.62bn | ¥6.73bn | ¥6.28bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 123.3% | 86.3% | — |
| Operating income | 139.7% | 126.9% | — |
| Net income | 175.6% | 104.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 57.9% | 57.5% | 57.7% | — |
| Operating margin | 17.9% | 18.6% | 18.4% | — |
| Net margin | 13.8% | 14.1% | 14.2% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|
| Price to earnings | 13.1 | 18.4 | 24.8 | 173.9 | 114.4 |
| Price to sales | 1.6 | 3.3 | 4.8 | 11.3 | 26.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 2-for-1 split · 28 Mar 2024
- 2-for-1 split · 29 Nov 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.