R 
1,286
+2.23%
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
¥2.69bn
FY2019FY2025
Net income
¥127.7m
FY2019FY2025
Free cash flow
¥65.6m
FY2019FY2025
Shareholders' equity
¥774.4m
FY2019FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Revenue | ¥2.69bn | ¥2.04bn | ¥1.61bn | ¥1.39bn | ¥1.12bn | ¥766.6m | ¥699.5m |
| Gross profit | ¥1.15bn | ¥855.7m | ¥640.2m | ¥536.8m | ¥451.8m | ¥290.5m | ¥239.8m |
| Operating income | ¥203.4m | ¥181.0m | ¥150.5m | ¥154.9m | ¥145.8m | ¥17.5m | ¥19.4m |
| Net income | ¥127.7m | ¥145.7m | ¥110.1m | ¥108.3m | ¥100.9m | ¥27.5m | ¥13.9m |
| Diluted earnings per share | 92.95 | 104.05 | 76.32 | 74.93 | 72.77 | 20.85 | 10.50 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Total assets | ¥1.35bn | ¥1.04bn | ¥901.6m | ¥784.2m | ¥474.8m | ¥337.9m | ¥317.4m |
| Cash and short-term investments | ¥587.2m | ¥509.4m | ¥524.1m | ¥451.8m | ¥203.0m | ¥124.6m | ¥159.8m |
| Total liabilities | ¥573.6m | ¥329.9m | ¥246.8m | ¥239.5m | ¥245.4m | ¥229.3m | ¥236.3m |
| Debt | ¥177.8m | — | ¥17.4m | ¥40.1m | ¥66.5m | ¥104.7m | ¥148.3m |
| Shareholders' equity | ¥774.4m | ¥708.0m | ¥654.7m | ¥544.7m | ¥229.4m | ¥108.6m | ¥81.0m |
| Shares outstanding | 1m | 1m | 1m | 1m | 1m | 1m | 1m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Cash from operations | ¥70.7m | ¥119.6m | ¥114.8m | ¥87.7m | ¥101.0m | ¥12.3m | ¥21.0m |
| Capital spending | −¥5.1m | −¥4.0m | −¥5.8m | −¥9.3m | −¥2.4m | −¥3.7m | −¥996,000 |
| Free cash flow | ¥65.6m | ¥115.5m | ¥109.0m | ¥78.4m | ¥98.6m | ¥8.7m | ¥20.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥808.7m | ¥738.8m | ¥765.6m | ¥696.8m | ¥654.9m | ¥572.3m | ¥574.5m | ¥538.7m |
| Gross profit | ¥332.4m | ¥306.0m | ¥338.6m | ¥296.4m | ¥272.0m | ¥250.6m | ¥249.0m | ¥232.2m |
| Operating income | ¥21.8m | ¥14.0m | ¥96.9m | ¥44.0m | −¥3.7m | ¥66.2m | ¥67.0m | ¥68.0m |
| Net income | ¥18.0m | −¥3.3m | ¥77.9m | ¥19.0m | −¥11.4m | ¥42.2m | ¥65.2m | ¥50.0m |
| Diluted earnings per share | 13.61 | -2.50 | 56.67 | 13.83 | -8.27 | 30.73 | 46.53 | 35.71 |
| Total assets | ¥1.31bn | ¥1.22bn | ¥1.35bn | ¥1.32bn | ¥1.30bn | ¥1.21bn | ¥1.04bn | ¥1.12bn |
| Cash and short-term investments | ¥560.0m | ¥472.7m | ¥587.2m | ¥545.3m | ¥592.6m | ¥558.0m | ¥509.4m | ¥644.4m |
| Debt | ¥156.7m | ¥40.0m | ¥177.8m | ¥40.0m | ¥196.7m | ¥200.0m | — | ¥200.0m |
| Shareholders' equity | ¥753.9m | ¥739.5m | ¥774.4m | ¥742.8m | ¥743.9m | ¥750.2m | ¥708.0m | ¥635.3m |
Financial ratios
Data as of 29 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 42.9% | 41.9% | 39.9% | 38.7% | 40.2% | 37.9% | — |
| Operating margin | 7.6% | 8.9% | 9.4% | 11.2% | 13.0% | 2.3% | — |
| Net margin | 4.7% | 7.1% | 6.9% | 7.8% | 9.0% | 3.6% | — |
| Return on equity | 16.5% | 20.6% | 16.8% | 19.9% | 44.0% | 25.4% | — |
| Return on assets | 9.5% | 14.0% | 12.2% | 13.8% | 21.2% | 8.1% | — |
| Free cash flow yield | 4.0% | 6.7% | 6.2% | 4.7% | 5.7% | — | — |
| Revenue growth | 31.6% | 27.3% | 15.9% | 23.4% | 46.5% | 9.6% | — |
| Earnings growth | -12.4% | 32.3% | 1.7% | 7.4% | 266.3% | 98.6% | — |
| Current ratio | 2.96x | 3.34x | 3.89x | 3.78x | 2.46x | 2.09x | — |
| Debt to equity | 0.23x | — | 0.03x | 0.07x | 0.29x | 0.96x | 0.56x |
| Equity ratio | 57.4% | 68.2% | 72.6% | 69.5% | 48.3% | 32.1% | — |
| Interest coverage | 106.32x | 1885.38x | 400.23x | 203.23x | 124.20x | 8.91x | — |
| Buybacks as a share of market value | 1.9% | 2.9% | 0.2% | -4.3% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 24.7% | 28.5% | — |
| Operating income | 9.5% | 63.4% | — |
| Net income | 5.7% | 35.9% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 42.5% | 41.3% | 40.9% | — |
| Operating margin | 8.1% | 8.9% | 8.9% | — |
| Net margin | 5.8% | 6.4% | 6.5% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Price to earnings | 15.5 | 13.2 | 26.7 | 24.6 |
| Price to sales | 0.7 | 0.9 | 1.8 | 1.9 |
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.