J 
91
0.00%
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
¥1.41bn
FY2017FY2026
Net income
−¥53.8m
FY2017FY2026
Free cash flow
−¥316.4m
FY2017FY2026
Shareholders' equity
¥562.3m
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.41bn | ¥1.32bn | ¥1.59bn | ¥1.62bn | ¥937.3m | ¥1.05bn | ¥1.27bn | ¥1.33bn | ¥1.51bn | ¥460.7m |
| Operating income | ¥12.8m | −¥152.9m | −¥298.2m | −¥65.9m | ¥11.6m | ¥23.6m | ¥51.7m | ¥62.2m | ¥73.1m | −¥59.9m |
| Net income | −¥53.8m | ¥370.4m | −¥290.9m | ¥41.3m | ¥4.2m | −¥17.3m | ¥6.7m | ¥48.3m | ¥120.0m | −¥142.7m |
| Diluted earnings per share | -4.65 | 32.02 | -25.15 | 3.57 | 0.39 | -1.65 | 0.64 | 4.61 | 11.46 | -13.63 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥1.78bn | ¥3.19bn | ¥2.37bn | ¥2.82bn | ¥512.1m | ¥1.17bn | ¥579.8m | ¥654.2m | ¥635.9m | ¥398.1m |
| Cash and short-term investments | ¥947.2m | ¥1.67bn | ¥963.7m | ¥1.32bn | ¥395.7m | ¥414.7m | ¥384.0m | ¥352.0m | ¥267.4m | ¥310.3m |
| Total liabilities | ¥1.10bn | ¥2.46bn | ¥2.01bn | ¥2.19bn | ¥139.8m | ¥805.3m | ¥194.4m | ¥275.5m | ¥305.5m | ¥121.0m |
| Debt | ¥99.7m | ¥520.0m | ¥423.1m | ¥311.7m | — | — | — | ¥47.0m | ¥59.0m | ¥3.6m |
| Shareholders' equity | ¥562.3m | ¥616.5m | ¥245.0m | ¥525.1m | ¥372.2m | ¥368.1m | ¥385.4m | ¥378.7m | ¥330.4m | ¥277.1m |
| Shares outstanding | 12m | 12m | 12m | 12m | 11m | 10m | 10m | 10m | 10m | 10m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥313.5m | ¥13.4m | −¥395.3m | −¥127.3m | −¥18.4m | ¥31.0m | ¥81.0m | ¥96.4m | ¥194.5m | −¥12.5m |
| Capital spending | −¥2.8m | −¥33.2m | −¥64.3m | −¥2.6m | −¥626,000 | −¥348,000 | −¥1.0m | −¥1.0m | −¥1.1m | −¥44,000 |
| Free cash flow | −¥316.4m | −¥19.8m | −¥459.6m | −¥130.0m | −¥19.0m | ¥30.6m | ¥80.0m | ¥95.4m | ¥193.4m | −¥12.5m |
| Dividends paid | −¥1.2m | −¥611,000 | — | — | — | — | — | — | — | — |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥244.1m | ¥383.8m | ¥309.2m | ¥341.4m | ¥377.8m | ¥362.0m | ¥358.3m | ¥295.7m |
| Operating income | −¥52.2m | −¥24.4m | −¥9.7m | ¥9.5m | ¥37.5m | −¥49.1m | −¥14.3m | −¥39.2m |
| Net income | −¥65.1m | −¥53.2m | −¥23.8m | ¥25.1m | −¥1.8m | −¥170.9m | ¥597.7m | ¥21.0m |
| Diluted earnings per share | -5.63 | -4.60 | -2.06 | 2.17 | -0.16 | -14.77 | 51.67 | 1.82 |
| Total assets | ¥1.50bn | ¥1.78bn | ¥1.81bn | ¥1.91bn | ¥2.19bn | ¥3.19bn | ¥2.76bn | ¥2.17bn |
| Cash and short-term investments | ¥992.1m | ¥947.2m | ¥1.16bn | ¥1.14bn | ¥1.31bn | ¥1.67bn | ¥1.65bn | ¥1.11bn |
| Debt | ¥91.9m | ¥99.7m | ¥251.7m | ¥262.3m | ¥511.2m | ¥520.0m | ¥422.9m | ¥428.3m |
| Shareholders' equity | ¥498.3m | ¥562.3m | ¥614.0m | ¥638.3m | ¥609.4m | ¥616.5m | ¥789.8m | ¥202.6m |
Financial ratios
Data as of 31 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 0.9% | -11.6% | -15.9% | -4.1% | 1.2% | 2.2% | — | — |
| Net margin | -3.8% | 28.1% | -18.3% | 2.6% | 0.4% | -1.6% | — | — |
| Return on equity | -9.6% | 60.1% | -118.7% | 7.9% | 1.1% | -4.7% | — | — |
| Return on assets | -3.0% | 11.6% | -12.3% | 1.5% | 0.8% | -1.5% | — | — |
| Free cash flow yield | -23.6% | 3.5% | -25.1% | -9.5% | -1.5% | 2.6% | — | — |
| Revenue growth | 7.1% | -16.9% | -1.8% | 72.5% | -11.0% | -16.9% | — | — |
| Earnings growth | -114.5% | -227.3% | -804.6% | 889.6% | -124.1% | -359.1% | — | — |
| Current ratio | 1.56x | 1.25x | 0.98x | 1.32x | 3.62x | 3.03x | — | — |
| Debt to equity | 0.18x | 0.84x | 1.73x | 0.59x | 0.00x | 0.00x | — | — |
| Equity ratio | 31.6% | 19.3% | 10.3% | 18.6% | 72.7% | 31.4% | — | — |
| Interest coverage | 0.91x | -12.37x | -22.87x | -17.55x | — | — | 278.07x | 116.18x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | -9.4% | -1.0% | 0.0% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -4.4% | 6.0% | 15.6% |
| Operating income | — | -11.6% | — |
| Net income | — | 25.4% | 0.7% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | -5.1% | -8.5% | -5.9% | -2.9% |
| Net margin | 11.6% | 1.1% | 0.7% | 0.3% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -19.6 | 5.1 | -5.9 | 60.2 | 309.2 | -92.5 | 167.6 | 32.3 | 7.2 | -10.6 |
| Price to sales | 0.8 | 1.4 | 1.1 | 1.5 | 1.4 | 1.5 | 0.9 | 1.2 | 0.6 | 3.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 10-to-1 reverse split · 20 Jul 2011
- 1-to-1 reverse split · 3 Oct 2005
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.