S 
77
+6.94%
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
¥27.94bn
FY2017FY2026
Net income
¥97.8m
FY2017FY2026
Free cash flow
−¥579.9m
FY2017FY2026
Shareholders' equity
¥3.30bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥27.94bn | ¥12.30bn | ¥6.29bn | ¥4.02bn | ¥4.77bn | ¥711.7m | ¥885.8m | ¥1.58bn | ¥632.4m | ¥543.1m |
| Operating income | ¥588.4m | ¥73.0m | −¥290.4m | −¥217.7m | ¥74.4m | −¥136.3m | −¥296.6m | −¥324.0m | −¥20.0m | −¥141.0m |
| Net income | ¥97.8m | ¥16.5m | −¥394.1m | −¥212.5m | ¥64.3m | −¥164.3m | −¥327.6m | −¥385.3m | −¥33.4m | −¥130.0m |
| Diluted earnings per share | 1.80 | 0.35 | -10.34 | -6.66 | 2.23 | -6.34 | -18.84 | -27.75 | -2.42 | -14.53 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥13.57bn | ¥6.04bn | ¥1.41bn | ¥2.00bn | ¥1.43bn | ¥1.39bn | ¥949.3m | ¥935.0m | ¥567.6m | ¥304.3m |
| Cash and short-term investments | ¥979.2m | ¥203.6m | ¥180.7m | ¥425.3m | ¥282.1m | ¥126.6m | ¥307.2m | ¥168.6m | ¥431.0m | ¥138.1m |
| Total liabilities | ¥9.50bn | ¥4.37bn | ¥566.9m | ¥740.9m | ¥516.0m | ¥777.2m | ¥615.8m | ¥716.5m | ¥450.9m | ¥404.3m |
| Debt | ¥5.61bn | ¥3.11bn | ¥251.7m | ¥271.7m | ¥224.7m | ¥399.8m | ¥156.4m | ¥229.2m | ¥11.0m | — |
| Shareholders' equity | ¥3.30bn | ¥1.45bn | ¥821.6m | ¥1.22bn | ¥898.3m | ¥610.0m | ¥333.5m | ¥218.6m | ¥116.7m | −¥99.9m |
| Shares outstanding | 54m | 47m | 38m | 32m | 29m | 26m | 17m | 14m | 14m | 9m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥351.5m | ¥353.9m | −¥206.7m | −¥383.1m | ¥136.1m | −¥342.7m | −¥227.1m | −¥944.3m | ¥37.4m | −¥113.5m |
| Capital spending | −¥228.4m | −¥254.3m | −¥26.9m | −¥28.2m | −¥13.5m | −¥653,000 | −¥5.2m | −¥5.3m | −¥2.1m | −¥3.9m |
| Free cash flow | −¥579.9m | ¥99.6m | −¥233.6m | −¥411.2m | ¥122.6m | −¥343.4m | −¥232.3m | −¥949.6m | ¥35.3m | −¥117.4m |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥12.47bn | ¥18.85bn | ¥11.37bn | ¥6.60bn | ¥5.55bn | ¥4.42bn | ¥5.24bn | ¥5.07bn |
| Operating income | ¥347.1m | ¥72.2m | ¥298.1m | ¥304.0m | ¥14.6m | −¥25.9m | ¥111.1m | −¥45.4m |
| Net income | ¥39.1m | ¥9.1m | ¥87.3m | ¥138.9m | −¥6.9m | −¥121.6m | ¥48.4m | −¥19.0m |
| Diluted earnings per share | 0.72 | 0.17 | 1.61 | 2.94 | -0.14 | -2.57 | 1.02 | -0.50 |
| Total assets | ¥15.42bn | ¥16.45bn | ¥13.57bn | ¥9.67bn | ¥7.47bn | ¥6.52bn | ¥6.04bn | ¥5.83bn |
| Cash and short-term investments | ¥1.48bn | ¥827.4m | ¥979.2m | ¥633.3m | ¥220.8m | ¥264.7m | ¥203.6m | ¥257.4m |
| Debt | ¥6.11bn | ¥2.95bn | ¥5.61bn | ¥2.28bn | ¥3.35bn | ¥1.74bn | ¥1.30bn | ¥1.25bn |
| Shareholders' equity | ¥3.53bn | ¥3.36bn | ¥3.30bn | ¥2.49bn | ¥1.51bn | ¥1.33bn | ¥1.45bn | ¥1.23bn |
Financial ratios
Data as of 11 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Operating margin | 2.1% | 0.4% | -4.6% | -5.4% | 1.0% | -19.1% |
| Net margin | 0.4% | 0.1% | -6.3% | -5.3% | 1.3% | -23.1% |
| Return on equity | 3.0% | 1.1% | -48.0% | -17.5% | 7.2% | -26.9% |
| Return on assets | 0.7% | 0.3% | -27.9% | -10.6% | 4.5% | -11.8% |
| Free cash flow yield | -2.5% | 14.3% | -5.2% | -12.4% | 5.8% | -14.7% |
| Revenue growth | 127.2% | 95.4% | 56.6% | -15.7% | 570.2% | -19.7% |
| Earnings growth | 491.3% | -104.2% | 85.5% | -430.4% | -139.1% | -49.8% |
| Current ratio | 1.40x | 1.46x | 3.95x | 3.54x | 2.27x | 1.38x |
| Debt to equity | 1.70x | 1.99x | 0.30x | 0.22x | 0.27x | 0.68x |
| Equity ratio | 24.3% | 24.0% | 58.2% | 61.0% | 63.0% | 44.0% |
| Interest coverage | 8.98x | 2.20x | -32.45x | -11.26x | 1.68x | -20.54x |
| Buybacks as a share of market value | -14.8% | -24.2% | -19.4% | -10.7% | -11.2% | -49.1% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 90.8% | 108.3% | 48.6% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 1.6% | 0.3% | 0.2% | -1.6% |
| Net margin | 0.3% | -1.0% | -1.1% | -2.9% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 43.9 | 343.2 | -13.9 | -9.8 | 42.1 | -9.9 | -4.3 | -5.0 | -52.4 | -9.8 |
| Price to sales | 0.1 | 0.5 | 0.9 | 0.5 | 0.6 | 2.3 | 1.6 | 1.2 | 2.8 | 2.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 26 Jan 2007.
| FY2008 | FY2006 | FY2005 | FY2003 | |
|---|---|---|---|---|
| Paid in the year | 40.00 | 40.00 | 38.00 | 0.75 |
- 100-for-1 split · 29 Jul 2013
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.