Y 
153
+1.32%
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
¥9.91bn
FY2017FY2026
Net income
−¥1.02bn
FY2017FY2026
Free cash flow
−¥578.5m
FY2017FY2026
Shareholders' equity
¥3.25bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥9.91bn | ¥10.77bn | ¥11.45bn | ¥11.40bn | ¥9.66bn | ¥10.41bn | ¥15.35bn | ¥15.35bn | ¥16.77bn | ¥17.68bn |
| Gross profit | ¥2.72bn | ¥3.07bn | ¥3.12bn | ¥2.70bn | ¥1.92bn | ¥2.06bn | ¥3.93bn | ¥3.67bn | ¥4.39bn | ¥4.63bn |
| Operating income | −¥310.5m | ¥48.6m | ¥221.0m | −¥101.4m | −¥1.22bn | −¥1.35bn | ¥95.0m | −¥368.8m | ¥92.9m | ¥190.5m |
| Net income | −¥1.02bn | ¥90.0m | ¥214.1m | ¥468.6m | −¥1.34bn | −¥1.49bn | ¥76.7m | −¥308.7m | ¥102.6m | ¥130.0m |
| Diluted earnings per share | -71.45 | 6.35 | 15.10 | 33.06 | -94.30 | -105.30 | 5.41 | -21.79 | 7.26 | 8.99 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥9.97bn | ¥11.31bn | ¥11.22bn | ¥13.50bn | ¥12.94bn | ¥13.25bn | ¥14.95bn | ¥14.47bn | ¥14.99bn | ¥15.07bn |
| Cash and short-term investments | ¥1.66bn | ¥2.47bn | ¥2.03bn | ¥2.19bn | ¥1.95bn | ¥2.18bn | ¥1.94bn | ¥1.74bn | ¥1.86bn | ¥1.63bn |
| Total liabilities | ¥6.73bn | ¥7.05bn | ¥7.01bn | ¥9.61bn | ¥9.34bn | ¥8.25bn | ¥8.46bn | ¥7.99bn | ¥8.05bn | ¥8.07bn |
| Debt | ¥4.47bn | ¥4.58bn | ¥4.38bn | ¥5.52bn | ¥5.65bn | ¥6.09bn | ¥5.53bn | ¥4.84bn | ¥4.63bn | ¥4.72bn |
| Shareholders' equity | ¥3.25bn | ¥4.26bn | ¥4.21bn | ¥3.89bn | ¥3.59bn | ¥5.00bn | ¥6.48bn | ¥6.48bn | ¥6.92bn | ¥7.00bn |
| Shares outstanding | 14m | 14m | 14m | 14m | 14m | 14m | 14m | 14m | 14m | 14m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥491.0m | −¥169.9m | ¥695.6m | ¥31.2m | ¥241.9m | −¥253.3m | −¥389.0m | ¥108.6m | ¥492.9m | ¥411.2m |
| Capital spending | −¥87.5m | −¥54.3m | −¥80.2m | −¥54.6m | −¥22.9m | −¥40.6m | −¥103.8m | −¥159.4m | −¥97.5m | −¥95.3m |
| Free cash flow | −¥578.5m | −¥224.2m | ¥615.4m | −¥23.4m | ¥219.1m | −¥293.9m | −¥492.8m | −¥50.8m | ¥395.4m | ¥315.9m |
| Dividends paid | −¥42.5m | −¥42.5m | — | — | — | — | −¥28.3m | −¥72.3m | −¥72.3m | −¥72.2m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥2.88bn | ¥2.44bn | ¥2.05bn | ¥2.28bn | ¥3.12bn | ¥2.75bn | ¥2.35bn | ¥2.46bn |
| Gross profit | ¥888.5m | ¥545.2m | ¥548.2m | ¥658.2m | ¥964.7m | ¥796.6m | ¥674.3m | ¥703.3m |
| Operating income | ¥145.6m | −¥249.5m | −¥159.6m | −¥80.3m | ¥178.9m | −¥17.3m | −¥33.2m | −¥49.3m |
| Net income | ¥140.2m | −¥1.05bn | −¥68.0m | −¥20.4m | ¥125.0m | −¥23.2m | −¥1.7m | −¥149.8m |
| Diluted earnings per share | 9.84 | -74.02 | -4.79 | -1.44 | 8.82 | -1.64 | -0.12 | -10.57 |
| Total assets | ¥10.10bn | ¥9.97bn | ¥10.66bn | ¥10.90bn | ¥11.89bn | ¥11.31bn | ¥11.45bn | ¥11.34bn |
| Cash and short-term investments | ¥1.66bn | ¥1.66bn | ¥1.96bn | ¥2.22bn | ¥2.82bn | ¥2.47bn | ¥2.08bn | ¥2.30bn |
| Debt | ¥3.52bn | ¥4.35bn | ¥3.29bn | ¥4.16bn | ¥3.79bn | ¥4.50bn | ¥3.67bn | ¥4.52bn |
| Shareholders' equity | ¥3.38bn | ¥3.25bn | ¥4.18bn | ¥4.30bn | ¥4.37bn | ¥4.26bn | ¥4.27bn | ¥4.30bn |
Financial ratios
Data as of 28 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 27.4% | 28.5% | 27.2% | 23.7% | 19.8% | 19.8% |
| Operating margin | -3.1% | 0.5% | 1.9% | -0.9% | -10.6% | -12.4% |
| Net margin | -10.3% | 0.8% | 1.9% | 4.1% | -13.8% | -14.3% |
| Return on equity | -31.4% | 2.1% | 5.1% | 12.1% | -37.2% | -29.9% |
| Return on assets | -10.2% | 0.8% | 1.9% | 3.5% | -10.3% | -11.3% |
| Free cash flow yield | -18.2% | -5.2% | 35.1% | 3.9% | 12.0% | -9.6% |
| Revenue growth | -8.1% | -5.9% | 0.4% | 18.0% | -7.2% | -32.2% |
| Earnings growth | -1230.4% | -57.9% | -54.3% | -135.1% | -10.4% | -2046.0% |
| Current ratio | 1.18x | 1.35x | 1.30x | 1.28x | 1.26x | 1.48x |
| Debt to equity | 1.35x | 1.06x | 1.04x | 1.42x | 1.57x | 1.21x |
| Equity ratio | 32.6% | 37.7% | 37.5% | 28.8% | 27.8% | 37.7% |
| Interest coverage | -3.66x | 0.63x | 3.52x | -1.76x | -19.75x | -28.65x |
| Buybacks as a share of market value | -0.5% | 0.0% | 0.0% | -0.1% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -4.6% | -1.0% | -6.3% |
| Operating income | 45.2% | -25.5% | — |
| Net income | — | -7.4% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 28.0% | 26.7% | 24.5% | 25.2% |
| Operating margin | -1.3% | -0.3% | -4.3% | -1.5% |
| Net margin | -4.5% | -0.6% | -4.8% | -1.9% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -2.1 | 26.8 | 10.3 | 4.9 | -1.4 | -1.3 | 29.8 | -9.9 | 31.4 | 30.0 |
| Price to sales | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 |
Dividends and splits
Per share, in the currency the company pays
Paid for 2 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 6.00 | 3.00 | 2.00 | 5.00 | 5.00 | 5.00 | 4.00 | 1.462 |
- 1.1-for-1 split · 26 Aug 1994
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.