| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.68B | ¥2.47B | -32.1% |
| Cost of Sales | ¥1.92B | ¥2.50B | -23.2% |
| Gross Profit | ¥-239M | ¥-24M | -914.4% |
| SG&A Expenses | ¥414M | ¥681M | -39.2% |
| Operating Income | ¥-652M | ¥-704M | +7.4% |
| Non-operating Income | ¥41M | ¥8M | +404.4% |
| Non-operating Expenses | ¥32M | ¥46M | -30.7% |
| Ordinary Income | ¥-643M | ¥-742M | +13.3% |
| Profit Before Tax | ¥-898M | ¥-742M | -20.9% |
| Income Tax Expense | ¥3M | ¥3M | +7.0% |
| Net Income | ¥-900M | ¥-745M | -20.8% |
| Interest Expense | ¥26M | ¥34M | -23.5% |
| Basic EPS | ¥-28.91 | ¥-31.53 | +8.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.23B | ¥1.49B | ¥-260M |
| Cash and Deposits | ¥758M | ¥810M | ¥-52M |
| Accounts Receivable | ¥205M | ¥435M | ¥-230M |
| Non-current Assets | ¥272M | ¥272M | ¥-780,000 |
| Investment Securities | ¥41M | ¥41M | ¥0 |
| Item | Value |
|---|---|
| Book Value Per Share | ¥21.25 |
| Net Profit Margin | -53.6% |
| Gross Profit Margin | -14.2% |
| Current Ratio | 157.5% |
| Quick Ratio | 157.5% |
| Debt-to-Equity Ratio | 1.09x |
| Interest Coverage Ratio | -25.05x |
| Effective Tax Rate | -0.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -32.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 33.54M shares |
| Treasury Stock | 674 shares |
| Average Shares Outstanding | 31.15M shares |
| Book Value Per Share | ¥21.35 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Total Assets | ¥1.50B | ¥1.76B | ¥-260M |
| Current Liabilities | ¥780M | ¥868M | ¥-87M |
| Accounts Payable | ¥52M | ¥109M | ¥-57M |
| Short-term Loans | ¥300M | ¥300M | ¥0 |
| Non-current Liabilities | ¥3M | ¥4M | ¥-491,000 |
| Total Liabilities | ¥784M | ¥871M | ¥-88M |
| Total Equity | ¥716M | ¥889M | ¥-173M |
| Capital Stock | ¥4.75B | ¥4.39B | +¥364M |
| Capital Surplus | ¥4.75B | ¥4.39B | +¥364M |
| Retained Earnings | ¥-8.79B | ¥-7.89B | ¥-901M |
| Treasury Stock | ¥-191,000 | ¥-191,000 | ¥0 |
| Owners' Equity | ¥713M | ¥885M | ¥-172M |
| Working Capital | ¥448M | - | - |