W 
1,051
+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
¥15.11bn
FY2017FY2026
Net income
−¥1.18bn
FY2017FY2026
Free cash flow
−¥25.47bn
FY2017FY2026
Shareholders' equity
¥17.67bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥15.11bn | ¥18.31bn | ¥28.63bn | ¥14.80bn | ¥29.03bn | ¥5.31bn | ¥13.22bn | ¥3.05bn | ¥4.60bn | ¥1.77bn |
| Operating income | −¥107.7m | ¥2.52bn | ¥3.03bn | ¥4.61bn | ¥5.68bn | −¥690.7m | ¥2.87bn | ¥745.4m | ¥1.65bn | ¥132.9m |
| Net income | −¥1.18bn | ¥1.10bn | ¥1.82bn | ¥3.73bn | ¥3.51bn | −¥1.06bn | ¥2.43bn | ¥2.68bn | ¥1.19bn | ¥992.0m |
| Diluted earnings per share | -61.41 | 57.50 | 95.13 | 196.23 | 199.07 | -124.31 | 284.66 | 322.23 | 144.19 | 119.24 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥89.30bn | ¥62.10bn | ¥55.23bn | ¥49.90bn | ¥39.39bn | ¥25.75bn | ¥24.89bn | ¥11.34bn | ¥11.86bn | ¥12.20bn |
| Cash and short-term investments | ¥4.87bn | ¥9.41bn | ¥16.39bn | ¥8.73bn | ¥5.70bn | ¥2.16bn | ¥4.34bn | ¥2.72bn | ¥1.47bn | ¥543.2m |
| Total liabilities | ¥71.63bn | ¥42.70bn | ¥36.68bn | ¥34.12bn | ¥28.46bn | ¥17.13bn | ¥5.4m | ¥4.09bn | ¥8.12bn | ¥9.61bn |
| Debt | ¥57.64bn | ¥30.33bn | ¥29.79bn | ¥29.64bn | ¥23.75bn | ¥16.19bn | ¥14.30bn | ¥2.05bn | ¥7.42bn | ¥8.91bn |
| Shareholders' equity | ¥17.67bn | ¥19.40bn | ¥18.55bn | ¥15.79bn | ¥10.93bn | ¥7.59bn | ¥8.67bn | ¥6.34bn | ¥3.74bn | ¥2.59bn |
| Shares outstanding | 19m | 19m | 19m | 19m | 18m | 9m | 9m | 8m | 8m | 8m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥25.20bn | −¥3.08bn | ¥7.03bn | −¥3.26bn | ¥19.28bn | −¥3.72bn | −¥8.92bn | ¥1.33bn | ¥1.63bn | ¥753.0m |
| Capital spending | −¥269.3m | −¥536.0m | −¥315.1m | −¥97.4m | −¥55.2m | −¥32.8m | −¥13.0m | −¥1.89bn | −¥29.0m | −¥8.33bn |
| Free cash flow | −¥25.47bn | −¥3.61bn | ¥6.72bn | −¥3.36bn | ¥19.23bn | −¥3.76bn | −¥8.93bn | −¥562.0m | ¥1.60bn | −¥7.57bn |
| Dividends paid | −¥382.9m | −¥362.0m | −¥308.9m | −¥255.6m | −¥170.5m | −¥166.1m | −¥165.2m | −¥82.0m | −¥41.0m | −¥41.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥3.34bn | ¥5.04bn | ¥4.09bn | ¥2.41bn | ¥3.57bn | ¥9.55bn | ¥3.00bn | ¥3.87bn |
| Operating income | −¥398.4m | ¥898.6m | ¥361.3m | −¥823.9m | −¥543.8m | ¥3.34bn | −¥452.0m | ¥785.0m |
| Net income | −¥20.4m | ¥197.5m | ¥29.4m | −¥829.9m | −¥574.8m | ¥2.22bn | −¥631.0m | ¥545.0m |
| Diluted earnings per share | -1.06 | 10.30 | 1.53 | -43.27 | -29.97 | 115.83 | -32.90 | 28.42 |
| Total assets | ¥89.28bn | ¥89.30bn | ¥87.29bn | ¥58.15bn | ¥59.26bn | ¥62.10bn | ¥54.43bn | ¥52.38bn |
| Cash and short-term investments | ¥4.53bn | ¥4.87bn | ¥7.46bn | ¥4.45bn | ¥6.42bn | ¥9.41bn | ¥6.48bn | ¥7.49bn |
| Debt | ¥29.79bn | ¥57.64bn | ¥26.83bn | ¥30.27bn | ¥4.04bn | ¥30.33bn | ¥4.08bn | ¥28.83bn |
| Shareholders' equity | ¥17.27bn | ¥17.67bn | ¥17.47bn | ¥17.45bn | ¥18.27bn | ¥19.40bn | ¥17.18bn | ¥17.81bn |
Financial ratios
Data as of 27 Sept 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Operating margin | -1.5% | 13.8% | 10.6% | 31.1% | 19.6% | -13.0% |
| Net margin | -7.8% | 6.0% | 6.4% | 25.2% | 12.1% | -20.0% |
| Return on equity | -6.7% | 5.7% | 9.8% | 23.6% | 32.2% | -14.0% |
| Return on assets | -1.3% | 1.8% | 3.3% | 7.5% | 8.9% | -4.1% |
| Free cash flow yield | -117.1% | -11.9% | 34.5% | -15.0% | 98.7% | -39.0% |
| Revenue growth | -17.5% | -36.0% | 93.4% | -49.0% | 446.7% | -59.8% |
| Earnings growth | -206.8% | -39.6% | -51.1% | 6.2% | -431.5% | -143.7% |
| Current ratio | 2.33x | 7.42x | 4.85x | 12.92x | 8.26x | 13.83x |
| Debt to equity | 3.26x | 1.56x | 1.61x | 1.88x | 2.17x | 2.13x |
| Equity ratio | 19.8% | 31.2% | 33.6% | 31.6% | 27.7% | 29.5% |
| Interest coverage | -0.18x | 2.32x | 4.22x | 5.80x | 11.22x | -2.26x |
| Buybacks as a share of market value | 0.0% | 0.0% | -0.8% | -7.8% | -107.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 0.7% | 23.3% | 25.7% |
| Operating income | — | -31.0% | — |
| Net income | — | 2.1% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 7.2% | 13.1% | 13.5% | 15.3% |
| Net margin | -0.2% | 7.1% | 7.1% | 11.6% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -17.1 | 18.1 | 11.3 | 4.8 | 6.6 | -11.0 | 2.4 | 3.0 | 1.9 | 3.7 |
| Price to sales | 1.3 | 1.1 | 0.7 | 1.2 | 0.8 | 2.2 | 0.4 | 2.6 | 0.5 | 2.1 |
Dividends and splits
Per share, in the currency the company pays
Paid for 10 years. Last went ex-dividend on 28 Mar 2025.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 20.00 | 19.00 | 17.00 | 15.00 | 10.00 | 10.00 | 10.00 | 5.00 |
- 2-for-1 split · 29 Sept 2022
- 2-for-1 split · 27 Mar 2019
- 100-for-1 split · 27 Mar 2014
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.