J 
1,924
+1.26%
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
¥22.24bn
FY2019FY2026
Net income
−¥321.3m
FY2019FY2026
Free cash flow
¥395.2m
FY2019FY2026
Shareholders' equity
¥1.23bn
FY2019FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥22.24bn | ¥21.50bn | ¥17.71bn | ¥16.84bn | ¥11.88bn | ¥8.49bn | ¥7.11bn | ¥6.13bn |
| Research and development | — | — | ¥74.0m | ¥107.0m | ¥8.2m | ¥129.8m | ¥51.8m | — |
| Operating income | ¥310.0m | ¥293.7m | −¥553.0m | −¥1.82bn | ¥731.2m | ¥671.9m | ¥170.4m | ¥368.2m |
| Net income | −¥321.3m | ¥87.6m | −¥2.09bn | −¥1.90bn | ¥400.5m | ¥424.9m | ¥96.4m | ¥6.1m |
| Diluted earnings per share | -60.21 | 16.60 | -409.10 | -386.89 | 87.40 | 90.14 | 18.06 | 1.15 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | ¥9.59bn | ¥9.17bn | ¥11.41bn | ¥7.25bn | ¥6.10bn | ¥2.59bn | ¥2.03bn | ¥1.91bn |
| Cash and short-term investments | ¥2.16bn | ¥2.17bn | ¥1.81bn | ¥1.65bn | ¥2.96bn | ¥1.64bn | ¥908.1m | ¥953.1m |
| Total liabilities | ¥8.05bn | ¥7.16bn | ¥9.53bn | ¥4.54bn | ¥1.94bn | ¥1.33bn | ¥1.19bn | ¥1.16bn |
| Debt | ¥5.31bn | ¥4.34bn | ¥5.16bn | ¥2.14bn | ¥544.4m | ¥75.2m | ¥168.9m | ¥269.1m |
| Shareholders' equity | ¥1.23bn | ¥1.41bn | ¥1.14bn | ¥2.48bn | ¥4.14bn | ¥1.27bn | ¥842.8m | ¥745.5m |
| Shares outstanding | 5m | 5m | 5m | 5m | 5m | 5m | 5m | 5m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥454.3m | ¥509.0m | −¥1.44bn | −¥1.83bn | −¥366.9m | ¥830.9m | ¥218.3m | ¥14.0m |
| Capital spending | −¥59.1m | −¥61.8m | −¥108.9m | −¥104.7m | −¥10.5m | −¥6.9m | −¥5.1m | −¥47.4m |
| Free cash flow | ¥395.2m | ¥447.2m | −¥1.54bn | −¥1.94bn | −¥377.4m | ¥824.0m | ¥213.2m | −¥33.4m |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥5.90bn | ¥5.85bn | ¥5.71bn | ¥5.67bn | ¥5.00bn | ¥5.16bn | ¥5.51bn | ¥5.42bn |
| Operating income | ¥83.7m | ¥7.7m | ¥446.9m | −¥127.1m | −¥17.4m | ¥92.0m | ¥70.2m | ¥113.0m |
| Net income | −¥10.2m | −¥405.7m | ¥275.8m | −¥155.4m | −¥36.0m | −¥34.0m | ¥113.3m | ¥26.0m |
| Diluted earnings per share | -1.92 | -76.03 | 51.68 | -29.46 | -6.83 | -6.45 | 21.48 | 5.10 |
| Cash from operations | — | ¥454.0m | — | — | — | — | — | — |
| Capital spending | — | −¥59.0m | — | — | — | — | — | — |
| Free cash flow | — | ¥395.0m | — | — | — | — | — | — |
| Total assets | ¥9.59bn | ¥9.59bn | ¥10.39bn | ¥9.86bn | ¥8.83bn | ¥9.17bn | ¥9.05bn | ¥9.14bn |
| Cash and short-term investments | ¥2.03bn | ¥2.16bn | ¥2.45bn | ¥2.07bn | ¥1.89bn | ¥2.17bn | ¥1.75bn | ¥1.88bn |
| Debt | ¥3.27bn | ¥5.30bn | ¥3.22bn | ¥4.86bn | ¥2.31bn | ¥4.33bn | ¥2.41bn | ¥4.93bn |
| Shareholders' equity | ¥1.20bn | ¥1.23bn | ¥1.69bn | ¥1.40bn | ¥1.37bn | ¥1.41bn | ¥1.26bn | ¥1.16bn |
Financial ratios
Data as of 10 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 1.4% | 1.4% | -9.2% | -10.9% | 5.9% | 8.0% | — |
| Net margin | -1.4% | 0.4% | -11.8% | -11.3% | 3.4% | 5.0% | — |
| Return on equity | -26.2% | 6.2% | -183.1% | -76.7% | 9.7% | 33.5% | — |
| Return on assets | -3.4% | 1.0% | -18.3% | -26.2% | 6.6% | 16.4% | — |
| Free cash flow yield | 4.9% | 5.4% | -13.1% | -17.7% | -3.9% | 8.9% | — |
| Revenue growth | 3.4% | 21.4% | 5.2% | 41.8% | 39.8% | 19.5% | — |
| Earnings growth | -466.9% | -104.2% | 9.8% | -574.4% | -5.7% | 340.9% | — |
| Current ratio | 1.07x | 1.19x | 1.20x | 1.55x | 3.41x | 1.83x | — |
| Debt to equity | 4.32x | 3.08x | 4.52x | 0.86x | 0.13x | 0.06x | — |
| Equity ratio | 12.8% | 15.3% | 10.0% | 34.2% | 67.8% | 48.9% | — |
| Interest coverage | 3.58x | 5.19x | -59.81x | -165.25x | 484.39x | 891.94x | — |
| R&D as a share of sales | — | — | 0.4% | 0.6% | 0.1% | 1.5% | 0.7% |
| Buybacks as a share of market value | -0.4% | -3.4% | -3.9% | -7.2% | 2.8% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 9.7% | 21.2% | — |
| Operating income | — | -14.3% | — |
| Net income | -44.7% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 1.4% | -2.3% | -0.4% | — |
| Net margin | -0.5% | -5.4% | -3.4% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Price to earnings | -31.9 | 79.9 | -3.1 | -11.1 | 32.0 | 23.3 |
| Price to sales | 0.5 | 0.3 | 0.4 | 1.3 | 1.1 | 1.2 |
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.