V 
1,432
-0.56%
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
¥4.43bn
FY2017FY2026
Net income
−¥19.5m
FY2017FY2026
Free cash flow
−¥484.7m
FY2017FY2026
Shareholders' equity
¥1.06bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.43bn | ¥4.13bn | ¥3.66bn | ¥4.44bn | ¥4.28bn | ¥4.47bn | ¥5.65bn | ¥4.59bn | ¥3.11bn | ¥1.59bn |
| Operating income | ¥53.1m | ¥90.0m | ¥62.9m | ¥234.5m | ¥201.5m | ¥91.6m | ¥58.0m | ¥133.5m | ¥163.3m | ¥91.1m |
| Net income | −¥19.5m | ¥5.5m | ¥22.7m | ¥114.8m | ¥123.9m | −¥32.2m | ¥61.8m | ¥102.3m | ¥139.8m | ¥58.3m |
| Diluted earnings per share | -10.78 | 3.05 | 12.56 | 63.56 | 68.55 | -17.80 | 34.46 | 57.08 | 77.39 | 32.51 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.17bn | ¥2.65bn | ¥2.64bn | ¥2.51bn | ¥2.37bn | ¥2.08bn | ¥2.22bn | ¥2.35bn | ¥1.76bn | ¥1.62bn |
| Cash and short-term investments | ¥757.1m | ¥885.6m | ¥1.26bn | ¥1.16bn | ¥1.17bn | ¥978.7m | ¥666.2m | ¥714.8m | ¥702.9m | ¥745.7m |
| Total liabilities | ¥2.11bn | ¥1.52bn | ¥1.48bn | ¥1.33bn | ¥1.28bn | ¥1.08bn | ¥1.17bn | ¥1.37bn | ¥874.8m | ¥906.2m |
| Debt | ¥1.41bn | ¥943.2m | ¥988.4m | ¥832.2m | ¥789.1m | ¥636.3m | ¥668.7m | ¥824.5m | ¥584.6m | ¥691.1m |
| Shareholders' equity | ¥1.06bn | ¥1.13bn | ¥1.16bn | ¥1.18bn | ¥1.10bn | ¥1.00bn | ¥1.05bn | ¥986.1m | ¥881.7m | ¥713.5m |
| Shares outstanding | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m | 2m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥471.2m | −¥33.4m | ¥8.7m | ¥10.1m | ¥56.2m | ¥365.8m | ¥112.6m | −¥169.8m | ¥135.1m | ¥22.7m |
| Capital spending | −¥13.5m | −¥9.9m | −¥23.5m | −¥960,000 | −¥3.6m | −¥4.7m | −¥4.3m | −¥16.6m | −¥25.5m | −¥508,000 |
| Free cash flow | −¥484.7m | −¥43.3m | −¥14.9m | ¥9.1m | ¥52.6m | ¥361.1m | ¥108.3m | −¥186.4m | ¥109.6m | ¥22.2m |
| Dividends paid | −¥45.2m | −¥45.3m | −¥35.9m | −¥36.1m | −¥17.8m | −¥17.9m | −¥17.0m | −¥17.0m | −¥17.0m | — |
Latest quarters
By quarter end
| Jul 2026 | Apr 2026 | Jan 2026 | Oct 2025 | Jul 2025 | Apr 2025 | Jan 2025 | Oct 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.04bn | ¥1.19bn | ¥1.02bn | ¥1.06bn | ¥1.15bn | ¥1.20bn | ¥1.02bn | ¥1.03bn |
| Operating income | ¥5.2m | ¥21.7m | −¥11.4m | ¥13.1m | ¥33.3m | ¥18.1m | −¥14.1m | ¥41.9m |
| Net income | −¥8.8m | ¥18.3m | −¥56.0m | ¥6.3m | ¥21.7m | ¥8.5m | −¥37.8m | ¥25.3m |
| Diluted earnings per share | -4.88 | 10.14 | -30.97 | 3.49 | 12.03 | 4.68 | -20.89 | 14.01 |
| Total assets | ¥3.19bn | ¥3.27bn | ¥3.17bn | ¥3.35bn | ¥3.33bn | ¥2.87bn | ¥2.65bn | ¥2.97bn |
| Cash and short-term investments | ¥745.0m | ¥835.4m | ¥757.1m | ¥861.1m | ¥890.3m | ¥875.4m | ¥885.6m | ¥1.06bn |
| Debt | ¥1.46bn | ¥1.43bn | ¥1.41bn | ¥1.43bn | ¥1.58bn | ¥978.1m | ¥779.0m | ¥938.2m |
| Shareholders' equity | ¥1.03bn | ¥1.04bn | ¥1.06bn | ¥1.12bn | ¥1.11bn | ¥1.09bn | ¥1.13bn | ¥1.17bn |
Financial ratios
Data as of 23 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Operating margin | 0.2% | 1.2% | 1.6% | 3.8% | 4.6% | 2.0% |
| Net margin | -0.4% | 0.1% | 0.6% | 2.6% | 2.9% | -0.7% |
| Return on equity | -1.8% | 0.5% | 1.9% | 9.8% | 11.3% | -3.2% |
| Return on assets | -0.6% | 0.2% | 0.9% | 4.6% | 5.2% | -1.5% |
| Free cash flow yield | -17.4% | -0.9% | 1.2% | 0.4% | 2.3% | 14.1% |
| Revenue growth | 7.2% | 12.9% | -17.7% | 3.7% | -4.2% | -20.8% |
| Earnings growth | -452.9% | -75.7% | -80.2% | -7.3% | -485.1% | -152.1% |
| Current ratio | 1.40x | 1.65x | 1.82x | 1.97x | 2.03x | 2.06x |
| Debt to equity | 1.33x | 0.84x | 0.85x | 0.71x | 0.72x | 0.64x |
| Equity ratio | 33.5% | 42.5% | 44.1% | 46.8% | 46.2% | 48.2% |
| Interest coverage | 0.50x | 4.77x | 7.24x | 22.95x | 32.28x | 15.31x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | -0.8% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -0.1% | -0.2% | 16.1% |
| Operating income | -39.0% | -10.3% | -8.6% |
| Net income | — | -9.5% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Operating margin | 1.7% | 2.6% | 2.9% | 3.2% |
| Net margin | -0.2% | 0.7% | 0.8% | 1.6% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -132.8 | — | 77.7 | 14.6 | 19.4 | -80.3 | 41.6 | 18.0 | 12.2 | 107.8 |
| Price to sales | 0.6 | 0.7 | 0.5 | 0.4 | 0.6 | 0.6 | 0.5 | 0.4 | 0.6 | 4.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 6 years. Last went ex-dividend on 29 Jan 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Paid in the year | 50.00 | 20.00 | 20.00 | 20.00 | 10.00 | 10.00 |
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.