| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥821M | ¥768M | +6.9% |
| Cost of Sales | ¥685M | ¥668M | +2.5% |
| Gross Profit | ¥137M | ¥101M | +35.3% |
| SG&A Expenses | ¥171M | ¥136M | +25.5% |
| Operating Income | ¥-34M | ¥-35M | +2.9% |
| Non-operating Income | ¥9M | ¥7M | +35.7% |
| Non-operating Expenses | ¥8M | ¥10M | -20.0% |
| Ordinary Income | ¥-33M | ¥-38M | +13.2% |
| Profit Before Tax | ¥-33M | ¥-38M | +13.5% |
| Income Tax Expense | ¥3M | ¥2M | +47.1% |
| Net Income | ¥-36M | ¥-40M | +10.4% |
| Net Income Attributable to Owners | ¥-36M | ¥-40M | +10.0% |
| Total Comprehensive Income | ¥-33M | ¥-35M | +5.7% |
| Depreciation & Amortization | ¥10M | ¥8M | +29.1% |
| Interest Expense | ¥6M | ¥5M | +20.3% |
| Basic EPS | ¥-1.35 | ¥-1.97 | +31.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥913M | ¥895M | +¥17M |
| Cash and Deposits | ¥414M | ¥513M | ¥-99M |
| Accounts Receivable | ¥217M | ¥227M | ¥-10M |
| Inventories | ¥124M | ¥106M | +¥18M |
| Non-current Assets | ¥1.27B | ¥1.26B | +¥7M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-168M | ¥-37M | ¥-131M |
| Investing Cash Flow | ¥-16M | ¥-4M | ¥-12M |
| Financing Cash Flow | ¥86M | ¥108M | ¥-22M |
| Free Cash Flow | ¥-185M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -4.4% |
| Gross Profit Margin | 16.6% |
| Current Ratio | 181.6% |
| Quick Ratio | 157.0% |
| Debt-to-Equity Ratio | 0.69x |
| Interest Coverage Ratio | -5.40x |
| EBITDA Margin | -2.9% |
| Effective Tax Rate | -9.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 27.68M shares |
| Treasury Stock | 244K shares |
| Average Shares Outstanding | 26.67M shares |
| Book Value Per Share | ¥46.94 |
| EBITDA | ¥-24M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.00B |
| Operating Income Forecast | ¥17M |
| Ordinary Income Forecast | ¥23M |
| Net Income Attributable to Owners Forecast | ¥16M |
| Basic EPS Forecast | ¥0.32 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥1.08B | ¥1.08B | ¥-6M |
| Intangible Assets | ¥1M | ¥1M | ¥-159,000 |
| Investment Securities | ¥155M | ¥141M | +¥14M |
| Total Assets | ¥2.18B | ¥2.15B | +¥24M |
| Current Liabilities | ¥503M | ¥542M | ¥-39M |
| Accounts Payable | ¥74M | ¥65M | +¥9M |
| Short-term Loans | ¥312M | ¥312M | ¥0 |
| Non-current Liabilities | ¥388M | ¥423M | ¥-35M |
| Long-term Loans | ¥147M | ¥184M | ¥-37M |
| Total Liabilities | ¥890M | ¥964M | ¥-74M |
| Total Equity | ¥1.29B | ¥1.19B | +¥99M |
| Capital Stock | ¥1.45B | ¥1.38B | +¥67M |
| Capital Surplus | ¥745M | ¥678M | +¥67M |
| Retained Earnings | ¥-1.37B | ¥-1.33B | ¥-36M |
| Treasury Stock | ¥-33M | ¥-33M | ¥0 |
| Owners' Equity | ¥1.25B | ¥1.15B | +¥100M |
| Working Capital | ¥410M | - | - |