| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥13.29B | ¥13.72B | -3.1% |
| Cost of Sales | ¥6.36B | ¥6.35B | +0.2% |
| Gross Profit | ¥6.94B | ¥7.37B | -5.9% |
| SG&A Expenses | ¥7.63B | ¥7.83B | -2.5% |
| Operating Income | ¥-698M | ¥-456M | -53.1% |
| Non-operating Income | ¥144M | ¥206M | -30.1% |
| Non-operating Expenses | ¥254M | ¥233M | +9.0% |
| Ordinary Income | ¥-807M | ¥-483M | -67.1% |
| Profit Before Tax | ¥-1.34B | ¥-170M | -688.2% |
| Income Tax Expense | ¥-1.19B | ¥-15M | -7806.7% |
| Net Income | ¥-153M | ¥-155M | +1.3% |
| Net Income Attributable to Owners | ¥-186M | ¥-202M | +7.9% |
| Total Comprehensive Income | ¥294M | ¥196M | +50.0% |
| Interest Expense | ¥167M | ¥139M | +20.1% |
| Basic EPS | ¥-6.87 | ¥-7.49 | +8.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥19.62B | ¥19.74B | ¥-119M |
| Cash and Deposits | ¥6.40B | ¥7.88B | ¥-1.48B |
| Accounts Receivable | ¥2.75B | ¥2.50B | +¥256M |
| Inventories | ¥8.99B | ¥7.78B | +¥1.21B |
| Non-current Assets | ¥16.33B | ¥17.66B | ¥-1.33B |
| Item | Value |
|---|---|
| Book Value Per Share | ¥328.21 |
| Net Profit Margin | -1.4% |
| Gross Profit Margin | 52.2% |
| Current Ratio | 112.9% |
| Quick Ratio | 61.1% |
| Debt-to-Equity Ratio | 2.57x |
| Interest Coverage Ratio | -4.18x |
| Effective Tax Rate | 88.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -3.1% |
| Total Comprehensive Income YoY Change | +50.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 30.70M shares |
| Treasury Stock | 3.41M shares |
| Average Shares Outstanding | 27.21M shares |
| Book Value Per Share | ¥369.26 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥100.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| Clothing | ¥11.69B | ¥-382M |
| Leasing | ¥1.63B | ¥419M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥31.52B |
| Operating Income Forecast | ¥-150M |
| Ordinary Income Forecast | ¥-380M |
| Net Income Attributable to Owners Forecast | ¥-580M |
| Basic EPS Forecast | ¥-21.31 |
| Dividend Per Share Forecast | ¥100.00 |
| Property, Plant & Equipment | ¥5.47B | ¥11.02B | ¥-5.55B |
| Intangible Assets | ¥4.66B | ¥411M | +¥4.25B |
| Goodwill | ¥4.22B | - | - |
| Investment Securities | ¥4.03B | ¥4.28B | ¥-254M |
| Total Assets | ¥35.94B | ¥37.40B | ¥-1.45B |
| Current Liabilities | ¥17.38B | ¥13.94B | +¥3.44B |
| Accounts Payable | ¥2.31B | ¥1.41B | +¥895M |
| Short-term Loans | ¥9.08B | ¥6.68B | +¥2.40B |
| Non-current Liabilities | ¥8.48B | ¥11.26B | ¥-2.77B |
| Long-term Loans | ¥3.29B | ¥5.13B | ¥-1.84B |
| Total Liabilities | ¥25.87B | ¥25.20B | +¥667M |
| Total Equity | ¥10.08B | ¥12.20B | ¥-2.12B |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥7.77B | ¥11.29B | ¥-3.53B |
| Retained Earnings | ¥-292M | ¥-775M | +¥483M |
| Treasury Stock | ¥-1.96B | ¥-2.11B | +¥149M |
| Owners' Equity | ¥8.96B | ¥11.40B | ¥-2.45B |
| Working Capital | ¥2.23B | - | - |