| Item | Current | Prior | YoY % |
|---|---|---|---|
| Cost of Sales | ¥199M | ¥206M | -3.4% |
| Gross Profit | ¥697M | ¥643M | +8.4% |
| SG&A Expenses | ¥830M | ¥812M | +2.3% |
| Operating Income | ¥-133M | ¥-168M | +20.8% |
| Non-operating Income | ¥39M | ¥39M | +1.6% |
| Non-operating Expenses | ¥25M | ¥21M | +17.7% |
| Ordinary Income | ¥-118M | ¥-151M | +21.9% |
| Profit Before Tax | ¥-119M | ¥-172M | +30.6% |
| Income Tax Expense | ¥-20M | ¥-38M | +46.8% |
| Net Income | ¥-99M | ¥-134M | +25.9% |
| Net Income Attributable to Owners | ¥-98M | ¥-133M | +26.3% |
| Total Comprehensive Income | ¥-62M | ¥-138M | +55.1% |
| Depreciation & Amortization | ¥16M | ¥15M | +4.1% |
| Interest Expense | ¥2M | ¥2M | +1.2% |
| Basic EPS | ¥-21.92 | ¥-32.01 | +31.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.01B | ¥2.22B | ¥-211M |
| Cash and Deposits | ¥839M | ¥762M | +¥77M |
| Accounts Receivable | ¥839M | ¥1.33B | ¥-494M |
| Inventories | ¥9M | ¥12M | ¥-3M |
| Non-current Assets | ¥2.10B | ¥2.02B | +¥78M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-140M | ¥-10M | ¥-130M |
| Investing Cash Flow | ¥-51M | ¥-8M | ¥-43M |
| Financing Cash Flow | ¥257M | ¥-24M | +¥281M |
| Free Cash Flow | ¥-191M | - | - |
| Item | Value |
|---|---|
| Current Ratio | 131.0% |
| Quick Ratio | 130.4% |
| Debt-to-Equity Ratio | 0.92x |
| Interest Coverage Ratio | -67.82x |
| Effective Tax Rate | 17.0% |
| Item | YoY Change |
|---|---|
| Ordinary Income YoY Change | +102.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.08M shares |
| Treasury Stock | 1.08M shares |
| Average Shares Outstanding | 4.51M shares |
| Book Value Per Share | ¥427.31 |
| EBITDA | ¥-117M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥6.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| Advertising | ¥870M | ¥-128M |
| HealthCare | - | ¥-2M |
| Item | Forecast |
|---|---|
| Operating Income Forecast | ¥150M |
| Ordinary Income Forecast | ¥170M |
| Dividend Per Share Forecast | ¥6.00 |
| Property, Plant & Equipment | ¥852M | ¥857M | ¥-6M |
| Intangible Assets | ¥48M | ¥53M | ¥-5M |
| Goodwill | ¥23M | ¥26M | ¥-3M |
| Total Assets | ¥4.11B | ¥4.24B | ¥-133M |
| Current Liabilities | ¥1.53B | ¥1.74B | ¥-212M |
| Accounts Payable | ¥808M | ¥1.07B | ¥-265M |
| Short-term Loans | ¥215M | ¥99M | +¥116M |
| Non-current Liabilities | ¥437M | ¥458M | ¥-21M |
| Long-term Loans | ¥78M | ¥97M | ¥-19M |
| Total Liabilities | ¥1.97B | ¥2.20B | ¥-233M |
| Total Equity | ¥2.14B | ¥2.04B | +¥100M |
| Capital Stock | ¥295M | ¥295M | ¥0 |
| Capital Surplus | ¥421M | ¥311M | +¥110M |
| Retained Earnings | ¥1.47B | ¥1.59B | ¥-125M |
| Treasury Stock | ¥-145M | ¥-226M | +¥81M |
| Owners' Equity | ¥2.14B | ¥2.03B | +¥102M |
| Working Capital | ¥474M | - | - |