Closing prices at the end of each trading day, from 27 Sep 2023. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 11.26 | 14.69 | 17.42 | 18.95 | 18.84 |
| Growth | +30.5% | +18.6% | +8.8% | −0.6% | |
| Operating income | 0.45 | 0.89 | 0.94 | 0.90 | 1.47 |
| Net income | 0.28 | 0.55 | 0.61 | 0.63 | 0.85 |
| Growth | +97.4% | +10.9% | +2.5% | +35.1% | |
| EPS, diluted | 22.30 | 44.15 | 48.96 | 46.93 | 62.07 |
| Growth | +98.0% | +10.9% | −4.1% | +32.3% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating margin | 4.0% | 6.0% | 5.4% | 4.7% | 7.8% |
| Net margin | 2.5% | 3.8% | 3.5% | 3.3% | 4.5% |
| Free cash flow margin | −3.7% | −19.1% | −12.5% | −3.4% | 4.2% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | −0.24 | −2.60 | −0.92 | 1.57 | 3.31 |
| Capital expenditure | −0.17 | −0.20 | −1.25 | −2.22 | −2.52 |
| Free cash flow | −0.41 | −2.80 | −2.17 | −0.65 | 0.79 |
| Growth | |||||
| Dividends paid | n/a | n/a | n/a | −0.02 | −0.04 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.48 | 0.40 | 0.79 | 1.30 | 2.66 |
| Shareholders’ equity | 1.56 | 2.15 | 2.76 | 4.24 | 5.03 |
In billions of JPY, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 30 Jun 2021 | FY2022 30 Jun 2022 | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 30 Jun 2025 |
|---|---|---|---|---|---|
| Assets | |||||
| 0.48 | 0.40 | 0.79 | 1.30 | 2.66 | |
| n/a | 0.26 | 0.01 | 0.02 | 0.04 | |
| n/a | 2.05 | 3.24 | n/a | n/a | |
| n/a | 12.42 | 15.74 | 17.22 | 20.48 | |
| Growth | +26.7% | +9.4% | +18.9% | ||
| Liabilities | |||||
| n/a | 10.22 | 12.97 | 12.98 | 15.45 | |
| Equity | |||||
| n/a | 2.00 | 2.56 | 3.16 | 3.97 | |
| 1.56 | 2.15 | 2.76 | 4.24 | 5.03 | |
| Growth | +37.5% | +28.7% | +53.4% | +18.7% | |
| Per share and net cash | |||||
| n/a | 12.5 | 13.6 | 13.6 | 13.6 | |
| calc | n/a | 171.73 | 202.54 | 310.61 | 368.77 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in JPY as filed; the screener converts to dollars.