Y 
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
¥4.10bn
FY2017FY2026
Net income
−¥280.8m
FY2017FY2026
Free cash flow
−¥384.7m
FY2017FY2026
Shareholders' equity
¥1.87bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.10bn | ¥4.14bn | ¥4.48bn | ¥5.06bn | ¥4.79bn | ¥4.17bn | ¥4.95bn | ¥4.54bn | ¥6.03bn | ¥5.36bn |
| Gross profit | ¥488.3m | ¥411.6m | ¥562.9m | ¥863.4m | ¥897.9m | ¥432.9m | ¥429.5m | ¥552.3m | ¥749.3m | ¥922.5m |
| Operating income | −¥286.9m | −¥375.5m | −¥147.7m | ¥164.0m | ¥291.4m | −¥88.4m | −¥81.7m | ¥83.5m | ¥199.6m | ¥373.8m |
| Net income | −¥280.8m | −¥1.44bn | −¥152.3m | ¥103.0m | ¥296.3m | −¥202.4m | −¥135.7m | ¥39.6m | ¥221.1m | ¥292.3m |
| Diluted earnings per share | -252.81 | -1,293.62 | -137.14 | 92.70 | 266.78 | -182.23 | -122.16 | 35.64 | 199.04 | 263.14 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥4.66bn | ¥5.22bn | ¥6.06bn | ¥6.38bn | ¥6.24bn | ¥6.06bn | ¥6.19bn | ¥6.45bn | ¥6.42bn | ¥7.35bn |
| Cash and short-term investments | ¥772.3m | ¥1.23bn | ¥1.09bn | ¥1.63bn | ¥1.38bn | ¥1.47bn | ¥707.3m | ¥1.06bn | ¥1.53bn | ¥580.7m |
| Total liabilities | ¥2.80bn | ¥3.06bn | ¥2.44bn | ¥2.57bn | ¥2.51bn | ¥2.60bn | ¥2.50bn | ¥2.59bn | ¥2.56bn | ¥3.67bn |
| Debt | ¥1.52bn | ¥1.57bn | ¥1.13bn | ¥1.03bn | ¥1.18bn | ¥1.35bn | ¥1.17bn | ¥1.33bn | ¥1.05bn | ¥1.54bn |
| Shareholders' equity | ¥1.87bn | ¥2.16bn | ¥3.62bn | ¥3.80bn | ¥3.73bn | ¥3.46bn | ¥3.69bn | ¥3.86bn | ¥3.86bn | ¥3.68bn |
| Shares outstanding | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 1m | 1m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | −¥377.0m | ¥278.4m | −¥88.3m | ¥455.8m | ¥118.9m | ¥575.2m | −¥123.8m | −¥356.7m | ¥711.9m | ¥229.1m |
| Capital spending | −¥7.7m | −¥107.4m | −¥504.1m | −¥47.1m | −¥14.4m | −¥11.6m | −¥17.1m | −¥516.1m | −¥21.0m | −¥1.18bn |
| Free cash flow | −¥384.7m | ¥171.0m | −¥592.3m | ¥408.7m | ¥104.5m | ¥563.6m | −¥140.9m | −¥872.8m | ¥690.8m | −¥947.3m |
| Dividends paid | −¥22.2m | −¥27.8m | −¥33.3m | −¥33.3m | −¥27.8m | −¥27.8m | −¥38.9m | −¥38.9m | −¥38.9m | −¥38.9m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥995.3m | ¥1.08bn | ¥1.01bn | ¥906.2m | ¥1.11bn | ¥1.29bn | ¥1.28bn | ¥783.2m |
| Gross profit | ¥79.5m | ¥145.6m | ¥113.8m | ¥112.7m | ¥126.0m | ¥140.8m | ¥152.7m | ¥55.3m |
| Operating income | −¥145.8m | −¥41.5m | −¥81.2m | −¥83.0m | −¥81.3m | −¥61.7m | −¥69.1m | −¥123.2m |
| Net income | −¥146.4m | −¥43.2m | −¥75.6m | −¥82.8m | −¥79.2m | −¥1.14bn | −¥61.7m | −¥121.9m |
| Diluted earnings per share | -131.79 | -38.86 | -68.09 | -74.57 | -71.26 | -1,023.02 | -55.57 | -109.70 |
| Total assets | ¥4.60bn | ¥4.66bn | ¥4.62bn | ¥4.61bn | ¥4.86bn | ¥5.22bn | ¥6.63bn | ¥5.80bn |
| Cash and short-term investments | ¥661.8m | ¥772.3m | ¥604.3m | ¥704.2m | ¥921.9m | ¥1.23bn | ¥1.46bn | ¥1.09bn |
| Debt | ¥630.1m | ¥1.52bn | ¥450.7m | ¥1.44bn | ¥462.8m | ¥1.56bn | ¥500.2m | ¥1.03bn |
| Shareholders' equity | ¥1.72bn | ¥1.87bn | ¥1.90bn | ¥1.98bn | ¥2.06bn | ¥2.16bn | ¥3.30bn | ¥3.36bn |
Financial ratios
Data as of 3 Nov 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 11.9% | 9.9% | 12.6% | 17.1% | 18.7% | 10.4% |
| Operating margin | -7.0% | -9.1% | -3.3% | 3.1% | 5.9% | -2.1% |
| Net margin | -6.8% | -34.7% | -3.4% | 2.0% | 6.2% | -4.9% |
| Return on equity | -15.0% | -66.6% | -4.2% | 2.7% | 7.9% | -5.9% |
| Return on assets | -6.0% | -27.6% | -2.5% | 1.6% | 4.7% | -3.3% |
| Free cash flow yield | -0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.1% |
| Revenue growth | -0.9% | -7.6% | -11.4% | 5.4% | 15.1% | -15.8% |
| Earnings growth | -80.5% | 843.3% | -247.9% | -65.3% | -246.4% | 49.2% |
| Current ratio | 1.42x | 1.69x | 2.16x | 2.20x | 2.24x | 2.14x |
| Debt to equity | 0.81x | 0.72x | 0.31x | 0.27x | 0.31x | 0.38x |
| Equity ratio | 40.0% | 41.4% | 59.8% | 59.6% | 59.7% | 57.0% |
| Interest coverage | -21.11x | -42.76x | -22.17x | 22.93x | 35.92x | -10.85x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | -6.7% | -0.3% | -2.8% |
| Operating income | — | 26.5% | — |
| Net income | — | 6.8% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 10.9% | 13.1% | 13.7% | 13.8% |
| Operating margin | -8.0% | -3.6% | -1.7% | 1.2% |
| Net margin | -20.8% | -9.9% | -6.3% | -1.6% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2021 | FY2020 | FY2011 | FY2009 | |
|---|---|---|---|---|---|---|---|
| Price to earnings | -950474.5 | -341953.9 | -2958683.3 | -2365019.9 | -2362985.6 | -277888.0 | -9056206.0 |
Dividends and splits
Per share, in the currency the company pays
Paid for 14 years. Last went ex-dividend on 30 Mar 2026.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | |
|---|---|---|---|---|---|---|---|---|
| Paid in the year | 8,131,764.00 | 10,164,668.00 | 12,197,601.00 | 12,197,601.00 | 10,164,668.00 | 10,164,668.00 | 14,230,535.00 | 14,230,535.00 |
- 5-to-1 reverse split · 27 Sept 2017
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.