| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.28B | ¥2.28B | +0.1% |
| Cost of Sales | ¥2.37B | ¥2.28B | +4.2% |
| Gross Profit | ¥-90M | ¥5M | -1806.0% |
| SG&A Expenses | ¥233M | ¥232M | +0.4% |
| Operating Income | ¥-322M | ¥-226M | -42.5% |
| Non-operating Income | ¥124M | ¥67M | +83.2% |
| Non-operating Expenses | ¥20M | ¥34M | -41.4% |
| Ordinary Income | ¥-218M | ¥-192M | -13.5% |
| Profit Before Tax | ¥-219M | ¥-193M | -13.4% |
| Income Tax Expense | ¥5M | ¥37M | -87.5% |
| Net Income | ¥-223M | ¥-230M | +3.0% |
| Interest Expense | ¥17M | ¥17M | -0.0% |
| Basic EPS | ¥-106.84 | ¥-110.11 | +3.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.80B | ¥6.05B | ¥-244M |
| Cash and Deposits | ¥5.20B | ¥5.46B | ¥-261M |
| Inventories | ¥3M | ¥2M | +¥558,000 |
| Non-current Assets | ¥1.31B | ¥1.29B | +¥23M |
| Property, Plant & Equipment | ¥538M | ¥518M | +¥21M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥1,494.82 |
| Net Profit Margin | -9.8% |
| Gross Profit Margin | -3.9% |
| Current Ratio | 596.6% |
| Quick Ratio | 596.3% |
| Debt-to-Equity Ratio | 1.28x |
| Interest Coverage Ratio | -18.52x |
| Effective Tax Rate | -2.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.1% |
| Operating Income YoY Change | -42.5% |
| Ordinary Income YoY Change | -13.5% |
| Profit Before Tax YoY Change | -13.4% |
| Net Income YoY Change | +3.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.09M shares |
| Average Shares Outstanding | 2.09M shares |
| Book Value Per Share | ¥1,494.35 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.05B |
| Operating Income Forecast | ¥-380M |
| Ordinary Income Forecast | ¥-270M |
| Net Income Forecast | ¥-280M |
| Basic EPS Forecast | ¥-134.02 |
| Intangible Assets | ¥7M | ¥10M | ¥-3M |
| Total Assets | ¥7.12B | ¥7.34B | ¥-221M |
| Current Liabilities | ¥973M | ¥982M | ¥-9M |
| Short-term Loans | ¥100M | ¥100M | ¥0 |
| Non-current Liabilities | ¥3.02B | ¥3.01B | +¥11M |
| Long-term Loans | ¥4M | ¥5M | ¥-1M |
| Total Liabilities | ¥3.99B | ¥3.99B | +¥2M |
| Total Equity | ¥3.12B | ¥3.35B | ¥-224M |
| Capital Stock | ¥686M | ¥686M | ¥0 |
| Capital Surplus | ¥566M | ¥566M | ¥0 |
| Retained Earnings | ¥1.87B | ¥2.09B | ¥-223M |
| Owners' Equity | ¥3.12B | ¥3.35B | ¥-224M |
| Working Capital | ¥4.83B | - | - |