U 
United & Collective Co 3557.T · JPY
Consumer Discretionary · Tokyo Stock Exchange · 🇯🇵 Japan
430
-1.15%
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
¥6.46bn
FY2017FY2026
Net income
−¥227.5m
FY2017FY2026
Free cash flow
−¥177.8m
FY2017FY2026
Shareholders' equity
¥527.1m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥6.46bn | ¥6.49bn | ¥6.17bn | ¥5.35bn | ¥2.72bn | ¥3.35bn | ¥8.00bn | ¥7.29bn | ¥6.35bn | ¥5.48bn |
| Gross profit | ¥4.79bn | ¥4.67bn | ¥4.47bn | ¥3.68bn | ¥1.72bn | ¥2.24bn | ¥5.64bn | ¥5.19bn | ¥4.40bn | ¥3.83bn |
| Operating income | −¥15.9m | ¥115.6m | ¥52.9m | −¥1.09bn | −¥1.85bn | −¥1.43bn | ¥148.9m | ¥209.4m | ¥201.7m | ¥254.4m |
| Net income | −¥227.5m | ¥59.8m | −¥91.1m | −¥1.29bn | −¥456.5m | −¥1.62bn | ¥36.3m | ¥66.4m | ¥99.2m | ¥189.9m |
| Diluted earnings per share | -45.93 | 12.06 | -20.98 | -332.42 | -133.04 | -490.55 | 12.05 | 22.06 | 32.96 | 66.53 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.89bn | ¥3.98bn | ¥3.93bn | ¥4.21bn | ¥5.76bn | ¥5.62bn | ¥5.48bn | ¥5.37bn | ¥3.75bn | ¥3.42bn |
| Cash and short-term investments | ¥1.52bn | ¥1.48bn | ¥1.55bn | ¥1.50bn | ¥2.24bn | ¥2.27bn | ¥1.47bn | ¥1.66bn | ¥929.1m | ¥1.16bn |
| Total liabilities | ¥3.36bn | ¥3.64bn | ¥4.19bn | ¥4.96bn | ¥5.39bn | ¥5.59bn | ¥3.84bn | ¥3.76bn | ¥2.62bn | ¥2.44bn |
| Debt | ¥2.58bn | ¥2.75bn | ¥3.24bn | ¥3.93bn | ¥4.57bn | ¥4.44bn | ¥2.43bn | ¥2.61bn | ¥1.85bn | ¥1.61bn |
| Shareholders' equity | ¥527.1m | ¥342.5m | −¥261.2m | −¥743.3m | ¥376.4m | ¥33.7m | ¥1.64bn | ¥1.60bn | ¥1.14bn | ¥980.1m |
| Shares outstanding | 5m | 5m | 4m | 4m | 3m | 3m | 3m | 3m | 3m | 3m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥199.3m | ¥122.2m | ¥159.9m | −¥172.2m | −¥441.9m | −¥1.20bn | ¥670.2m | ¥552.0m | ¥200.2m | ¥679.4m |
| Capital spending | −¥377.1m | −¥237.7m | −¥79.8m | −¥125.1m | −¥407.2m | −¥50.5m | −¥570.6m | −¥739.8m | −¥543.4m | −¥505.3m |
| Free cash flow | −¥177.8m | −¥115.4m | ¥80.1m | −¥297.3m | −¥849.1m | −¥1.25bn | ¥99.6m | −¥187.7m | −¥343.2m | ¥174.1m |
Latest quarters
By quarter end
| Aug 2026 | May 2026 | Feb 2026 | Nov 2025 | Aug 2025 | May 2025 | Feb 2025 | Nov 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.59bn | ¥1.74bn | ¥1.60bn | ¥1.55bn | ¥1.58bn | ¥1.74bn | ¥1.68bn | ¥1.57bn |
| Gross profit | ¥1.17bn | ¥1.27bn | ¥1.17bn | ¥1.14bn | ¥1.17bn | ¥1.31bn | ¥1.26bn | ¥1.18bn |
| Operating income | −¥55.2m | ¥1.3m | −¥17.5m | −¥56.0m | −¥36.5m | ¥94.1m | ¥68.2m | ¥9.5m |
| Net income | −¥116.8m | −¥5.5m | −¥113.6m | −¥122.1m | −¥56.4m | ¥64.6m | ¥48.0m | −¥9.7m |
| Diluted earnings per share | -23.59 | -1.12 | -22.93 | -24.64 | -11.39 | 13.04 | 9.69 | -2.25 |
| Cash from operations | — | — | — | — | ¥104.0m | — | — | — |
| Capital spending | — | — | — | — | −¥215.0m | — | — | — |
| Free cash flow | — | — | — | — | −¥111.0m | — | — | — |
| Total assets | ¥3.55bn | ¥3.93bn | ¥3.89bn | ¥4.17bn | ¥4.23bn | ¥4.32bn | ¥3.98bn | ¥4.05bn |
| Cash and short-term investments | ¥1.27bn | ¥1.46bn | ¥1.52bn | ¥1.49bn | ¥1.58bn | ¥1.74bn | ¥1.48bn | ¥1.48bn |
| Debt | ¥419.1m | ¥440.4m | ¥2.58bn | ¥471.2m | ¥2.69bn | ¥417.2m | ¥467.7m | ¥552.5m |
| Shareholders' equity | ¥305.5m | ¥521.9m | ¥527.1m | ¥640.3m | ¥646.1m | ¥552.1m | ¥342.5m | ¥152.0m |
Financial ratios
Data as of 17 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 74.1% | 71.9% | 72.4% | 68.9% | 63.1% | 66.7% |
| Operating margin | -2.2% | 1.4% | -1.6% | -23.1% | -12.7% | -42.6% |
| Net margin | -3.5% | 0.9% | -1.5% | -24.1% | -16.8% | -48.5% |
| Return on equity | -43.2% | 17.4% | 34.9% | 173.3% | -121.3% | -4814.5% |
| Return on assets | -5.8% | 1.5% | -2.3% | -30.6% | -7.9% | -28.9% |
| Free cash flow yield | 25.2% | 15.7% | 12.0% | -2.6% | -2.2% | -75.2% |
| Revenue growth | -0.5% | 5.2% | 15.3% | 96.4% | -18.7% | -58.1% |
| Earnings growth | -480.8% | -165.6% | -92.9% | 182.2% | -71.9% | -4576.5% |
| Current ratio | 1.80x | 1.61x | 1.36x | 1.28x | 2.16x | 1.73x |
| Debt to equity | 4.90x | 8.03x | -12.42x | -5.29x | 12.14x | 131.66x |
| Equity ratio | 13.5% | 8.6% | -6.6% | -17.6% | 6.5% | 0.6% |
| Interest coverage | -4.80x | 3.54x | -4.21x | -37.41x | -10.01x | -44.71x |
| Buybacks as a share of market value | 0.0% | -14.2% | -12.0% | -12.9% | -3.6% | -10.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 6.5% | 14.0% | 4.3% |
| Operating income | -75.6% | -59.3% | — |
| Net income | -43.9% | -32.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 73.0% | 71.9% | 70.6% | 70.3% |
| Operating margin | 0.8% | -3.8% | -13.8% | -5.3% |
| Net margin | -1.3% | -6.3% | -11.9% | -5.2% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -9.7 | 81.8 | -47.8 | -3.4 | -9.1 | -2.5 | 103.2 | 75.7 | 50.4 | 46.8 |
| Price to sales | 0.3 | 0.8 | 0.7 | 0.8 | 1.5 | 1.2 | 0.5 | 0.7 | 0.8 | 1.6 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 2-for-1 split · 26 Feb 2018
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.