V 
100
-0.99%
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
¥17.41bn
FY2017FY2026
Net income
−¥512.0m
FY2017FY2026
Free cash flow
−¥226.0m
FY2017FY2026
Shareholders' equity
¥1.24bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥17.41bn | ¥17.37bn | ¥16.98bn | ¥14.55bn | ¥10.26bn | ¥12.17bn | ¥24.40bn | ¥26.78bn | ¥28.34bn | ¥29.59bn |
| Gross profit | ¥11.51bn | ¥11.28bn | ¥10.98bn | ¥9.18bn | ¥6.14bn | ¥7.05bn | ¥15.65bn | ¥16.74bn | ¥17.75bn | ¥18.58bn |
| Operating income | −¥68.0m | ¥199.0m | ¥325.0m | −¥933.0m | −¥1.12bn | −¥2.63bn | −¥479.0m | −¥685.0m | ¥95.0m | ¥748.0m |
| Net income | −¥512.0m | −¥19.0m | ¥216.0m | −¥1.33bn | ¥543.0m | −¥5.61bn | −¥1.80bn | −¥2.84bn | −¥2.27bn | ¥246.0m |
| Diluted earnings per share | -7.85 | -0.42 | 4.55 | -31.16 | 15.41 | -166.62 | -56.42 | -89.00 | -71.01 | 8.24 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥6.57bn | ¥6.37bn | ¥7.31bn | ¥7.30bn | ¥9.38bn | ¥10.40bn | ¥13.98bn | ¥16.53bn | ¥19.76bn | ¥20.83bn |
| Cash and short-term investments | ¥935.0m | ¥927.0m | ¥1.78bn | ¥1.65bn | ¥1.37bn | ¥575.0m | ¥2.10bn | ¥2.64bn | ¥3.77bn | ¥2.97bn |
| Total liabilities | ¥5.33bn | ¥5.20bn | ¥6.00bn | ¥6.32bn | ¥6.88bn | ¥14.88bn | ¥12.82bn | ¥13.58bn | ¥14.42bn | ¥14.66bn |
| Debt | ¥2.65bn | ¥2.58bn | ¥2.90bn | ¥3.22bn | ¥3.74bn | ¥9.03bn | ¥7.96bn | ¥8.58bn | ¥8.73bn | ¥9.31bn |
| Shareholders' equity | ¥1.24bn | ¥1.16bn | ¥1.31bn | ¥980.0m | ¥2.50bn | −¥4.48bn | ¥1.15bn | ¥2.95bn | ¥5.34bn | ¥6.16bn |
| Shares outstanding | 65m | 46m | 47m | 43m | 35m | 34m | 32m | 32m | 32m | 30m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥167.0m | ¥122.0m | ¥572.0m | ¥856.0m | −¥649.0m | −¥2.70bn | ¥738.0m | ¥262.0m | ¥989.0m | ¥2.70bn |
| Capital spending | −¥393.0m | −¥484.0m | −¥260.0m | −¥187.0m | −¥188.0m | −¥261.0m | −¥608.0m | −¥1.16bn | −¥1.12bn | −¥1.25bn |
| Free cash flow | −¥226.0m | −¥362.0m | ¥312.0m | ¥669.0m | −¥837.0m | −¥2.96bn | ¥130.0m | −¥899.0m | −¥130.0m | ¥1.45bn |
| Dividends paid | −¥127.0m | −¥256.0m | −¥127.0m | −¥188.0m | −¥188.0m | −¥1.0m | −¥1.0m | −¥1.0m | −¥217.0m | −¥184.0m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥4.28bn | ¥4.25bn | ¥4.39bn | ¥4.42bn | ¥4.35bn | ¥4.27bn | ¥4.36bn | ¥4.41bn |
| Gross profit | ¥2.77bn | ¥2.83bn | ¥2.81bn | ¥2.79bn | ¥2.76bn | ¥2.73bn | ¥2.84bn | ¥2.87bn |
| Operating income | ¥159.0m | ¥18.0m | −¥42.0m | −¥61.0m | ¥17.0m | −¥51.0m | ¥53.0m | ¥79.0m |
| Net income | ¥45.0m | −¥293.0m | −¥126.0m | −¥139.0m | ¥46.0m | −¥110.0m | ¥7.0m | ¥38.0m |
| Diluted earnings per share | 0.69 | -4.49 | -2.76 | -3.05 | 1.01 | -2.41 | 0.15 | 0.80 |
| Cash from operations | ¥291.0m | ¥93.0m | −¥42.0m | −¥146.0m | ¥262.0m | −¥167.0m | ¥186.0m | ¥41.0m |
| Capital spending | −¥64.0m | −¥34.0m | −¥170.0m | −¥122.0m | −¥67.0m | −¥141.0m | −¥61.0m | −¥151.0m |
| Free cash flow | ¥227.0m | ¥59.0m | −¥212.0m | −¥268.0m | ¥195.0m | −¥308.0m | ¥125.0m | −¥110.0m |
| Total assets | ¥6.42bn | ¥6.57bn | ¥6.94bn | ¥6.21bn | ¥6.25bn | ¥6.37bn | ¥6.83bn | ¥6.46bn |
| Cash and short-term investments | ¥842.0m | ¥935.0m | ¥935.0m | ¥489.0m | ¥744.0m | ¥927.0m | ¥1.23bn | ¥1.09bn |
| Debt | ¥1.45bn | ¥2.42bn | ¥1.69bn | ¥2.45bn | ¥1.65bn | ¥2.58bn | ¥581.0m | ¥2.65bn |
| Shareholders' equity | ¥1.28bn | ¥1.24bn | ¥1.53bn | ¥933.0m | ¥1.08bn | ¥1.16bn | ¥1.23bn | ¥1.15bn |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 6.1% | 7.4% | -5.4% |
| Operating income | -58.2% | -51.9% | — |
| Net income | -27.2% | -38.0% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 65.5% | 64.8% | 63.3% | 63.1% |
| Operating margin | 0.4% | -0.7% | -4.8% | -1.6% |
| Net margin | -1.5% | -2.5% | -7.6% | -5.7% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | -12.9 | -256.9 | 29.2 | -5.7 | 6.4 | -0.9 | -3.8 | -7.5 | -9.4 | 90.8 |
| Price to sales | 0.4 | 0.3 | 0.4 | 0.5 | 0.3 | 0.4 | 0.3 | 0.8 | 0.8 | 0.8 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 29 Mar 2017.
| FY2018 | FY2017 | FY2016 | FY2011 | FY2010 | FY2009 | FY2008 | |
|---|---|---|---|---|---|---|---|
| Paid in the year | 5.00 | 5.00 | 2.50 | 5.00 | 5.00 | 5.00 | 5.00 |
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.