| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.62B | ¥725M | +261.2% |
| Cost of Sales | ¥2.60B | ¥5.07B | -48.8% |
| Gross Profit | ¥23M | ¥-4.34B | +100.5% |
| SG&A Expenses | ¥7.69B | ¥9.98B | -23.0% |
| Operating Income | ¥-4.75B | ¥-12.12B | +60.8% |
| Profit Before Tax | ¥-2.66B | ¥-12.95B | +79.5% |
| Income Tax Expense | ¥2M | ¥675,000 | +197.0% |
| Net Income | ¥-2.66B | ¥-12.95B | +79.4% |
| Net Income Attributable to Owners | ¥-2.66B | ¥-12.95B | +79.4% |
| Total Comprehensive Income | ¥-4.29B | ¥-12.58B | +65.9% |
| Basic EPS | ¥-19.95 | ¥-116.35 | +82.9% |
| Diluted EPS | ¥-19.95 | ¥-116.35 | +82.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥24.85B | ¥26.22B | ¥-1.38B |
| Accounts Receivable | ¥638M | ¥1.24B | ¥-604M |
| Non-current Assets | ¥11.23B | ¥7.40B | +¥3.83B |
| Property, Plant & Equipment | ¥9.22B | ¥6.03B | +¥3.20B |
| Intangible Assets | ¥831M | ¥274M | +¥557M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-6.10B | ¥-6.70B | +¥601M |
| Investing Cash Flow | ¥-3.88B | ¥-339M | ¥-3.54B |
| Financing Cash Flow | ¥8.12B | ¥20.75B | ¥-12.63B |
| Cash and Cash Equivalents | ¥20.02B | ¥21.30B | ¥-1.28B |
| Free Cash Flow | ¥-9.97B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -101.6% |
| Gross Profit Margin | 0.9% |
| Debt-to-Equity Ratio | 1.86x |
| Effective Tax Rate | -0.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +260.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 135.61M shares |
| Average Shares Outstanding | 133.39M shares |
| Book Value Per Share | ¥93.12 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥0.00 |
| Goodwill | ¥477M | ¥442M | +¥35M |
| Total Assets | ¥36.08B | ¥33.62B | +¥2.45B |
| Accounts Payable | ¥1.73B | ¥2.49B | ¥-758M |
| Short-term Loans | ¥6.20B | ¥8.53B | ¥-2.33B |
| Non-current Liabilities | ¥6.99B | ¥6.99B | ¥-3M |
| Long-term Loans | ¥2.23B | ¥2.28B | ¥-50M |
| Total Liabilities | ¥23.45B | ¥27.50B | ¥-4.05B |
| Total Equity | ¥12.63B | ¥6.13B | +¥6.50B |
| Capital Stock | ¥9.13B | ¥10.30B | ¥-1.17B |
| Capital Surplus | ¥-1.75B | ¥9.84B | ¥-11.59B |
| Retained Earnings | ¥6.53B | ¥-14.22B | +¥20.75B |
| Shareholders' Equity | ¥12.63B | ¥6.13B | +¥6.50B |
| Equity Ratio | 35.0% | 18.2% | +16.8% |