B 
557
+16.77%
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
¥2.00bn
FY2020FY2025
Net income
¥123.3m
FY2020FY2025
Free cash flow
¥90.6m
FY2020FY2025
Shareholders' equity
¥771.1m
FY2020FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Revenue | ¥2.00bn | ¥1.60bn | ¥1.16bn | ¥1.15bn | ¥1.00bn | ¥687.7m |
| Gross profit | ¥1.25bn | ¥973.0m | ¥772.6m | ¥802.8m | ¥712.8m | ¥451.1m |
| Operating income | ¥163.8m | ¥79.9m | ¥83.1m | ¥246.3m | ¥231.9m | ¥16.3m |
| Net income | ¥123.3m | ¥54.2m | ¥53.4m | ¥172.3m | ¥156.4m | ¥15.5m |
| Diluted earnings per share | 33.28 | 16.11 | 15.94 | 52.22 | 36.85 | 3.65 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Total assets | ¥1.00bn | ¥1.38bn | ¥932.8m | ¥750.1m | ¥730.3m | ¥461.4m |
| Cash and short-term investments | ¥483.9m | ¥441.9m | ¥561.1m | ¥388.8m | ¥498.9m | ¥263.6m |
| Total liabilities | ¥231.6m | ¥540.1m | ¥244.2m | ¥326.0m | ¥430.1m | ¥313.8m |
| Debt | ¥5.8m | ¥35.5m | ¥88.2m | ¥106.7m | ¥153.3m | ¥198.5m |
| Shareholders' equity | ¥771.1m | ¥687.5m | ¥688.6m | ¥424.0m | ¥300.2m | ¥147.6m |
| Shares outstanding | 4m | 3m | 3m | 3m | 4m | 4m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Cash from operations | ¥91.2m | ¥136.9m | ¥43.6m | ¥51.0m | ¥295.8m | ¥47.0m |
| Capital spending | −¥603,000 | −¥9.9m | −¥69.1m | −¥66.2m | −¥11.4m | −¥32.1m |
| Free cash flow | ¥90.6m | ¥127.0m | −¥25.5m | −¥15.2m | ¥284.4m | ¥14.9m |
| Dividends paid | −¥55.1m | −¥55.0m | −¥48.4m | −¥48.3m | −¥3.9m | −¥9.7m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥308.6m | ¥317.1m | ¥423.5m | ¥614.3m | ¥424.0m | ¥431.6m | ¥533.7m | ¥438.0m |
| Gross profit | ¥207.8m | ¥218.3m | ¥280.5m | ¥374.3m | ¥268.0m | ¥267.5m | ¥329.3m | ¥260.0m |
| Operating income | −¥59.0m | −¥38.4m | −¥17.0m | ¥73.6m | ¥2.0m | ¥15.1m | ¥73.9m | ¥49.0m |
| Net income | −¥39.7m | −¥24.0m | −¥16.6m | ¥59.2m | ¥2.0m | ¥5.3m | ¥57.6m | ¥40.0m |
| Diluted earnings per share | -9.37 | -5.66 | -4.49 | 15.97 | 0.54 | 1.43 | 17.13 | 11.90 |
| Cash from operations | — | — | — | ¥91.0m | — | — | — | — |
| Total assets | ¥1.45bn | ¥1.48bn | ¥1.54bn | ¥1.00bn | ¥1.27bn | ¥1.29bn | ¥1.31bn | ¥1.38bn |
| Cash and short-term investments | ¥850.8m | ¥938.8m | ¥983.5m | ¥483.9m | ¥401.0m | ¥408.1m | ¥473.3m | ¥441.9m |
| Debt | — | ¥845,000 | ¥3.3m | ¥5.8m | ¥8.3m | ¥12.5m | ¥24.9m | ¥29.7m |
| Shareholders' equity | ¥1.31bn | ¥1.35bn | ¥1.38bn | ¥771.1m | ¥697.0m | ¥695.7m | ¥689.8m | ¥687.5m |
Financial ratios
Data as of 23 Oct 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 62.3% | 60.8% | 66.8% | 69.9% | 71.2% | 65.6% |
| Operating margin | 10.5% | 5.0% | 6.7% | 21.4% | 23.2% | 3.0% |
| Net margin | 6.2% | 3.4% | 4.6% | 15.0% | 15.6% | 2.3% |
| Return on equity | 16.0% | 7.9% | 7.8% | 40.6% | 52.1% | 10.5% |
| Return on assets | 12.3% | 3.9% | 5.7% | 23.0% | 21.4% | 3.4% |
| Free cash flow yield | 4.4% | 7.8% | 6.0% | 6.3% | — | — |
| Revenue growth | 25.2% | 38.5% | 0.7% | 14.7% | 45.6% | — |
| Earnings growth | 127.7% | 1.4% | -69.0% | 10.1% | 909.3% | — |
| Current ratio | 3.28x | 2.25x | 3.81x | 2.45x | 2.08x | 2.60x |
| Debt to equity | 0.01x | 0.05x | 0.13x | 0.25x | 0.51x | 1.34x |
| Equity ratio | 76.9% | 50.0% | 73.8% | 56.5% | 41.1% | 32.0% |
| Interest coverage | 604.07x | 60.94x | 44.53x | 146.88x | 139.78x | 12.28x |
| Buybacks as a share of market value | -10.2% | -0.3% | -1.6% | — | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 20.4% | 23.9% | — |
| Operating income | -12.7% | 58.7% | — |
| Net income | -10.5% | 51.4% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 61.6% | 64.3% | 65.3% | — |
| Operating margin | 6.8% | 9.7% | 10.8% | — |
| Net margin | 4.9% | 6.8% | 7.6% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Price to earnings | 25.2 | 30.3 | 28.0 | 9.8 |
| Price to sales | 1.6 | 1.0 | 1.3 | 1.5 |
Dividends and splits
Per share, in the currency the company pays
Paid for 3 years. Last went ex-dividend on 29 Sept 2025.
| FY2026 | FY2025 | FY2024 | |
|---|---|---|---|
| Paid in the year | 50.00 | 50.00 | 50.00 |
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.