I 
258
+6.61%
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
¥4.57bn
FY2018FY2026
Net income
−¥173.6m
FY2018FY2026
Free cash flow
−¥250.7m
FY2018FY2026
Shareholders' equity
¥1.62bn
FY2018FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.57bn | ¥4.90bn | ¥5.36bn | ¥4.80bn | ¥1.74bn | ¥1.38bn | ¥1.50bn | ¥1.67bn | ¥1.01bn |
| Gross profit | ¥1.72bn | ¥1.89bn | ¥2.22bn | ¥1.92bn | ¥816.8m | ¥681.4m | ¥824.8m | ¥826.4m | ¥439.2m |
| Research and development | — | — | — | — | — | ¥11.6m | — | — | ¥3.4m |
| Operating income | −¥413.8m | −¥367.6m | ¥390.3m | −¥801.2m | −¥87.7m | ¥31.8m | ¥266.8m | ¥307.8m | −¥20.8m |
| Net income | −¥173.6m | −¥1.07bn | ¥313.6m | −¥871.2m | −¥115.9m | ¥22.8m | ¥167.2m | ¥154.1m | −¥35.9m |
| Diluted earnings per share | -17.27 | -106.82 | 31.25 | -86.24 | -11.67 | 2.90 | 22.92 | 21.80 | -3.57 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥3.37bn | ¥3.76bn | ¥5.30bn | ¥5.51bn | ¥3.22bn | ¥2.35bn | ¥1.59bn | ¥930.6m | ¥686.7m |
| Cash and short-term investments | ¥1.98bn | ¥2.15bn | ¥2.21bn | ¥1.78bn | ¥1.25bn | ¥1.65bn | ¥1.19bn | ¥505.9m | ¥264.4m |
| Total liabilities | ¥1.54bn | ¥1.63bn | ¥1.90bn | ¥2.44bn | ¥1.27bn | ¥845.8m | ¥313.1m | ¥334.2m | ¥244.4m |
| Debt | ¥617.7m | ¥694.9m | ¥780.4m | ¥999.5m | ¥614.6m | ¥638.8m | ¥49.0m | ¥71.1m | ¥89.7m |
| Shareholders' equity | ¥1.62bn | ¥1.78bn | ¥2.83bn | ¥2.46bn | ¥1.88bn | ¥1.50bn | ¥1.28bn | ¥596.5m | ¥442.3m |
| Shares outstanding | 10m | 10m | 10m | 10m | 10m | 8m | 7m | 7m | 10m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥214.7m | −¥102.3m | ¥88.3m | ¥48.4m | ¥113.9m | −¥27.1m | ¥218.2m | ¥281.2m | −¥43.3m |
| Capital spending | −¥36.0m | −¥34.2m | −¥33.7m | −¥21.3m | −¥2.6m | −¥29.8m | −¥5.8m | −¥9.5m | −¥1.4m |
| Free cash flow | −¥250.7m | −¥136.5m | ¥54.6m | ¥27.2m | ¥111.2m | −¥56.9m | ¥212.4m | ¥271.7m | −¥44.7m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥1.01bn | ¥1.69bn | ¥923.5m | ¥915.7m | ¥1.04bn | ¥1.62bn | ¥1.03bn | ¥1.09bn |
| Gross profit | ¥369.0m | ¥805.0m | ¥277.2m | ¥295.8m | ¥344.1m | ¥682.8m | ¥395.6m | ¥379.0m |
| Operating income | −¥121.1m | ¥177.6m | −¥215.6m | −¥188.5m | −¥188.1m | ¥65.3m | −¥157.7m | −¥152.2m |
| Net income | −¥69.7m | ¥69.3m | −¥1.4m | −¥99.5m | −¥142.1m | −¥964.0m | −¥89.3m | ¥9.0m |
| Diluted earnings per share | -6.93 | 6.89 | -0.14 | -9.89 | -14.14 | -95.89 | -8.90 | 0.90 |
| Total assets | ¥3.30bn | ¥3.37bn | ¥3.33bn | ¥3.27bn | ¥3.49bn | ¥3.76bn | ¥5.08bn | ¥5.11bn |
| Cash and short-term investments | ¥1.82bn | ¥1.98bn | ¥1.81bn | ¥1.94bn | ¥1.96bn | ¥2.15bn | ¥2.01bn | ¥2.21bn |
| Debt | ¥251.8m | ¥643.5m | ¥242.3m | ¥646.6m | ¥248.9m | ¥694.9m | ¥271.4m | ¥704.4m |
| Shareholders' equity | ¥1.55bn | ¥1.62bn | ¥1.53bn | ¥1.54bn | ¥1.64bn | ¥1.78bn | ¥2.73bn | ¥2.82bn |
Financial ratios
Data as of 19 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2018 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 37.7% | 38.6% | 41.5% | 39.9% | 46.8% | 49.5% | — |
| Operating margin | -9.1% | -7.5% | -1.8% | -7.4% | -2.6% | 2.3% | — |
| Net margin | -3.8% | -21.9% | 5.9% | -18.1% | -6.6% | 1.7% | — |
| Return on equity | -10.7% | -60.4% | 11.1% | -35.4% | -6.2% | 1.5% | — |
| Return on assets | -5.1% | -28.5% | 5.9% | -15.8% | -3.6% | 1.0% | — |
| Free cash flow yield | -5.6% | -2.1% | 3.8% | 2.2% | 3.7% | 0.1% | — |
| Revenue growth | -6.7% | -8.6% | 11.5% | 175.5% | 26.7% | -8.5% | — |
| Earnings growth | -83.8% | -442.5% | -136.0% | 651.7% | -607.7% | -86.3% | — |
| Current ratio | 2.83x | 3.01x | 3.02x | 2.15x | 2.07x | 3.89x | — |
| Debt to equity | 0.40x | 0.39x | 0.28x | 0.41x | 0.33x | 0.43x | — |
| Equity ratio | 47.9% | 47.2% | 53.3% | 44.6% | 58.5% | 63.9% | — |
| Interest coverage | -59.43x | -52.48x | -12.35x | -48.98x | -12.73x | 14.62x | — |
| R&D as a share of sales | — | — | — | — | — | 0.8% | 0.3% |
| Buybacks as a share of market value | 0.0% | -0.2% | 0.7% | -1.7% | -26.1% | -7.9% | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -1.7% | 27.1% | — |
| Operating income | -19.8% | — | — |
| Net income | -41.6% | — | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 38.2% | 39.5% | 40.7% | — |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Price to earnings | -14.9 | -3.3 | 14.7 | -11.3 | -84.9 | 412.5 | 13.1 | 46.0 |
| Price to sales | 0.6 | 0.7 | 0.9 | 2.0 | 5.6 | 6.8 | 1.4 | 4.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years.
- 3-for-1 split · 9 Apr 2021
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.