A 
1,341
+1.90%
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
¥8.29bn
FY2021FY2026
Net income
¥288.0m
FY2021FY2026
Free cash flow
¥821.0m
FY2021FY2026
Shareholders' equity
¥3.37bn
FY2021FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Revenue | ¥8.29bn | ¥5.27bn | ¥4.08bn | ¥4.34bn | ¥3.51bn | ¥2.20bn |
| Gross profit | ¥4.54bn | ¥2.80bn | ¥2.56bn | ¥2.88bn | ¥2.24bn | ¥1.54bn |
| Research and development | — | ¥11.0m | ¥10.0m | ¥14.5m | — | — |
| Operating income | ¥494.0m | ¥211.0m | ¥497.0m | ¥673.8m | ¥501.2m | ¥315.1m |
| Net income | ¥288.0m | ¥321.0m | ¥369.0m | ¥418.8m | ¥325.0m | ¥239.1m |
| Diluted earnings per share | 57.66 | 64.58 | 61.85 | 82.69 | 80.84 | 47.87 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Total assets | ¥5.66bn | ¥4.54bn | ¥3.85bn | ¥3.50bn | ¥2.10bn | ¥1.49bn |
| Cash and short-term investments | ¥3.39bn | ¥3.00bn | ¥2.68bn | ¥2.90bn | ¥1.49bn | ¥1.03bn |
| Total liabilities | ¥2.29bn | ¥1.21bn | ¥849.0m | ¥844.4m | ¥1.24bn | ¥948.5m |
| Debt | ¥317.0m | ¥366.0m | ¥74.9m | ¥163.8m | ¥332.4m | ¥498.6m |
| Shareholders' equity | ¥3.37bn | ¥3.33bn | ¥3.00bn | ¥2.65bn | ¥862.7m | ¥537.7m |
| Shares outstanding | 5m | 5m | 6m | 5m | 4m | 5m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash from operations | ¥1.05bn | −¥183.0m | ¥446.8m | ¥221.8m | ¥657.4m | ¥214.6m |
| Capital spending | −¥228.0m | −¥113.0m | −¥210.4m | −¥11.1m | −¥33.1m | −¥26.5m |
| Free cash flow | ¥821.0m | −¥296.0m | ¥236.4m | ¥210.7m | ¥624.3m | ¥188.1m |
| Dividends paid | −¥176.0m | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.83bn | ¥2.31bn | ¥1.70bn | ¥1.46bn | ¥1.49bn | ¥1.35bn | ¥1.21bn | ¥1.22bn |
| Gross profit | ¥1.55bn | ¥1.31bn | ¥911.0m | ¥719.0m | ¥774.0m | ¥711.0m | ¥634.0m | ¥721.0m |
| Operating income | ¥354.0m | ¥330.0m | ¥65.0m | −¥255.0m | ¥85.0m | ¥27.0m | ¥7.0m | ¥92.0m |
| Net income | ¥204.0m | ¥211.0m | ¥52.0m | −¥179.0m | ¥71.0m | ¥52.0m | ¥5.0m | ¥193.0m |
| Diluted earnings per share | 40.84 | 42.24 | 10.46 | -36.01 | 14.28 | 10.46 | 0.84 | 32.35 |
| Total assets | ¥5.66bn | ¥4.67bn | ¥4.12bn | ¥3.97bn | ¥4.54bn | ¥4.29bn | ¥3.97bn | ¥3.86bn |
| Cash and short-term investments | ¥3.39bn | ¥2.35bn | ¥2.27bn | ¥2.21bn | ¥3.00bn | ¥2.91bn | ¥2.85bn | ¥2.73bn |
| Debt | ¥217.0m | ¥229.0m | ¥299.0m | ¥232.0m | ¥366.0m | ¥148.0m | ¥34.0m | ¥58.0m |
| Shareholders' equity | ¥3.37bn | ¥3.17bn | ¥2.95bn | ¥2.89bn | ¥3.33bn | ¥3.25bn | ¥3.20bn | ¥3.19bn |
Financial ratios
Data as of 17 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 54.7% | 53.2% | 62.7% | 66.3% | 63.8% | 69.8% |
| Operating margin | 6.0% | 4.0% | 12.2% | 15.5% | 14.3% | 14.3% |
| Net margin | 3.5% | 6.1% | 9.0% | 9.6% | 9.2% | 10.9% |
| Return on equity | 8.5% | 9.7% | 12.3% | 15.8% | 37.7% | 44.5% |
| Return on assets | 5.1% | 7.1% | 9.6% | 12.0% | 15.4% | 16.1% |
| Free cash flow yield | 14.8% | -2.6% | 5.3% | 3.1% | 11.5% | — |
| Revenue growth | 57.3% | 29.1% | -6.0% | 23.6% | 59.5% | — |
| Earnings growth | -10.3% | -13.0% | -11.9% | 28.9% | 35.9% | — |
| Current ratio | 2.59x | 4.54x | 4.34x | 4.36x | 1.79x | 2.09x |
| Debt to equity | 0.06x | 0.11x | 0.02x | 0.06x | 0.38x | 0.92x |
| Equity ratio | 59.6% | 73.2% | 77.9% | 75.9% | 41.0% | 36.2% |
| Interest coverage | 70.57x | 105.50x | 496.00x | 244.31x | 103.16x | 44.72x |
| R&D as a share of sales | — | 0.2% | 0.2% | 0.3% | — | — |
| Buybacks as a share of market value | -0.5% | 16.7% | -17.8% | -26.0% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 24.0% | 30.3% | — |
| Operating income | -9.8% | 9.4% | — |
| Net income | -11.7% | 3.8% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 54.1% | 58.1% | 59.8% | — |
| Operating margin | 5.2% | 8.5% | 9.7% | — |
| Net margin | 4.5% | 6.4% | 7.1% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | |
|---|---|---|---|---|
| Price to earnings | 24.3 | 14.2 | 15.5 | 14.2 |
| Price to sales | 0.8 | 0.9 | 1.4 | 1.4 |
Dividends and splits
Per share, in the currency the company pays
Paid for 1 years. Last went ex-dividend on 27 Jun 2025.
| FY2025 | |
|---|---|
| Paid in the year | 35.00 |
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.