S 
1,881
-0.21%
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
¥44.80bn
FY2017FY2026
Net income
¥434.0m
FY2017FY2026
Free cash flow
¥1.47bn
FY2017FY2026
Shareholders' equity
¥7.22bn
FY2017FY2026
Income statement
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ¥44.80bn | ¥42.90bn | ¥40.02bn | ¥32.27bn | ¥21.13bn | ¥18.30bn | ¥40.42bn | ¥39.94bn | ¥38.09bn | ¥34.89bn |
| Gross profit | ¥5.12bn | ¥4.33bn | ¥3.03bn | ¥979.0m | −¥4.27bn | −¥8.86bn | ¥4.27bn | ¥5.76bn | ¥7.07bn | ¥6.47bn |
| Operating income | ¥1.39bn | ¥1.23bn | ¥91.0m | −¥1.32bn | −¥6.46bn | −¥11.24bn | ¥125.0m | ¥1.26bn | ¥2.87bn | ¥3.06bn |
| Net income | ¥434.0m | ¥1.92bn | ¥912.0m | ¥73.0m | −¥4.99bn | −¥10.07bn | −¥400.0m | ¥513.0m | ¥1.88bn | ¥1.93bn |
| Diluted earnings per share | 114.71 | 508.25 | 241.17 | 20.81 | -1,421.12 | -3,513.42 | -139.60 | 179.04 | 655.41 | 673.90 |
Balance sheet
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | ¥36.90bn | ¥24.56bn | ¥23.82bn | ¥21.57bn | ¥20.09bn | ¥32.77bn | ¥29.52bn | ¥28.18bn | ¥24.91bn | ¥22.00bn |
| Cash and short-term investments | ¥10.05bn | ¥10.81bn | ¥8.65bn | ¥6.14bn | ¥6.44bn | ¥16.06bn | ¥11.04bn | ¥5.98bn | ¥7.67bn | ¥5.05bn |
| Total liabilities | ¥29.67bn | ¥20.27bn | ¥20.60bn | ¥19.80bn | ¥18.73bn | ¥26.49bn | ¥22.76bn | ¥19.64bn | ¥16.79bn | ¥15.71bn |
| Debt | ¥10.82bn | ¥3.13bn | ¥5.78bn | ¥3.58bn | ¥4.93bn | ¥10.90bn | ¥9.85bn | ¥8.86bn | ¥5.09bn | ¥7.06bn |
| Shareholders' equity | ¥7.22bn | ¥4.29bn | ¥3.22bn | ¥1.76bn | ¥1.36bn | ¥6.28bn | ¥6.75bn | ¥8.54bn | ¥8.12bn | ¥6.29bn |
| Shares outstanding | 4m | 4m | 4m | 4m | 4m | 3m | 3m | 3m | 3m | 3m |
Cash flow
Fiscal years
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | ¥1.56bn | ¥5.27bn | ¥529.0m | ¥122.0m | −¥5.23bn | −¥3.72bn | ¥4.89bn | ¥265.0m | ¥4.93bn | ¥4.48bn |
| Capital spending | −¥91.0m | −¥116.0m | −¥120.0m | −¥58.0m | −¥21.0m | −¥102.0m | −¥618.0m | −¥4.32bn | −¥972.0m | −¥1.58bn |
| Free cash flow | ¥1.47bn | ¥5.16bn | ¥409.0m | ¥64.0m | −¥5.25bn | −¥3.82bn | ¥4.28bn | −¥4.05bn | ¥3.96bn | ¥2.89bn |
| Dividends paid | — | — | — | — | −¥18.0m | — | −¥28.0m | −¥57.0m | −¥57.0m | −¥57.3m |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | ¥11.03bn | ¥11.62bn | ¥11.72bn | ¥11.06bn | ¥10.39bn | ¥10.84bn | ¥11.18bn | ¥10.80bn |
| Gross profit | −¥149.0m | ¥1.97bn | ¥1.53bn | ¥808.0m | ¥806.0m | ¥609.0m | ¥1.99bn | ¥1.95bn |
| Operating income | −¥1.12bn | ¥970.0m | ¥527.0m | −¥67.0m | −¥40.0m | −¥192.0m | ¥1.11bn | ¥1.17bn |
| Net income | −¥810.0m | ¥524.0m | ¥10.0m | −¥198.0m | ¥98.0m | −¥99.0m | ¥1.36bn | ¥1.26bn |
| Diluted earnings per share | -214.08 | 138.49 | 2.64 | -52.33 | 25.90 | -26.17 | 359.12 | 333.73 |
| Total assets | ¥34.02bn | ¥36.90bn | ¥34.52bn | ¥33.94bn | ¥24.82bn | ¥24.56bn | ¥23.90bn | ¥22.97bn |
| Cash and short-term investments | ¥10.50bn | ¥10.05bn | ¥10.27bn | ¥10.87bn | ¥11.63bn | ¥10.81bn | ¥9.93bn | ¥9.92bn |
| Debt | ¥1.26bn | ¥2.46bn | ¥1.42bn | ¥2.83bn | ¥895.0m | ¥2.65bn | ¥1.13bn | ¥3.52bn |
| Shareholders' equity | ¥3.63bn | ¥7.22bn | ¥4.73bn | ¥4.51bn | ¥4.29bn | ¥4.29bn | ¥4.87bn | ¥2.94bn |
Financial ratios
Data as of 9 Oct 2026
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Gross margin | 11.4% | 10.1% | 7.6% | 3.0% | -20.2% | -48.4% |
| Operating margin | 3.1% | 2.9% | 0.2% | -4.1% | -30.6% | -61.4% |
| Net margin | 1.0% | 4.5% | 2.3% | 0.2% | -23.6% | -55.0% |
| Return on equity | 6.0% | 44.8% | 28.3% | 4.2% | -367.4% | -160.3% |
| Return on assets | 1.2% | 7.8% | 3.8% | 0.3% | -24.8% | -30.7% |
| Free cash flow yield | 22.9% | 74.9% | 9.0% | 2.7% | -78.1% | -66.4% |
| Revenue growth | 4.4% | 7.2% | 24.0% | 52.7% | 15.5% | -54.7% |
| Earnings growth | -77.4% | 110.9% | 1149.3% | -101.5% | -50.5% | 2416.8% |
| Current ratio | 3.13x | 2.13x | 2.22x | 2.23x | 2.44x | 1.67x |
| Debt to equity | 0.34x | 0.62x | 1.63x | 1.73x | 3.17x | 1.61x |
| Equity ratio | 19.6% | 17.5% | 13.5% | 8.2% | 6.8% | 19.2% |
| Interest coverage | 7.09x | 26.74x | 1.94x | -29.27x | -77.89x | -80.85x |
| Buybacks as a share of market value | 0.0% | -0.1% | -7.8% | 0.0% | -22.4% | 0.0% |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 11.5% | 19.6% | 2.7% |
| Operating income | — | — | -3.7% |
| Net income | 81.2% | — | -16.3% |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 10.8% | 8.4% | 0.2% | 7.4% |
| Operating margin | 3.0% | 0.9% | -8.2% | -1.8% |
| Net margin | 2.7% | 2.1% | -5.9% | -1.4% |
Valuation history
At each fiscal year end
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Price to earnings | 16.6 | 4.0 | 9.5 | 127.7 | -1.7 | -0.8 | -15.5 | 22.6 | 5.4 | 6.2 |
| Price to sales | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.1 | 0.3 | 0.3 | 0.3 |
Dividends and splits
Per share, in the currency the company pays
Paid for 0 years. Last went ex-dividend on 27 Mar 2019.
| FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|
| Paid in the year | 10.00 | 10.00 | 20.00 | 20.00 |
- 2-for-1 split · 29 May 2012
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.