Financial Highlights
- Net Sales: ¥10.07B
- Operating Income: ¥-1.01B
- Net Income: ¥-1.37B
- EPS: ¥-71.71
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥10.07B | ¥8.76B | +14.9% |
| Cost of Sales | ¥8.88B | ¥7.19B | +23.5% |
| Gross Profit | ¥1.19B | ¥1.57B | −24.3% |
| SG&A Expenses | ¥2.20B | ¥2.39B | −8.1% |
| Operating Income | −¥1.01B | −¥816M | −23.3% |
| Non-operating Income | ¥11M | ¥8M | +43.2% |
| Non-operating Expenses | ¥1.42B | ¥1.11B | +28.6% |
| Ordinary Income | −¥2.42B | −¥1.92B | −26.2% |
| Profit Before Tax | −¥1.85B | −¥1.50B | −23.7% |
| Income Tax Expense | −¥476M | −¥378M | −25.9% |
| Net Income | −¥1.37B | −¥1.12B | −22.9% |
| Net Income Attributable to Owners | −¥1.38B | −¥1.12B | −23.0% |
| Total Comprehensive Income | −¥1.37B | −¥1.12B | −22.9% |
| Interest Expense | ¥781M | ¥878M | −11.0% |
| Basic EPS | −¥71.71 | −¥58.40 | −22.8% |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥78.67B | ¥53.70B | +¥24.97B |
| Cash and Deposits | ¥7.46B | ¥9.41B | −¥1.95B |
| Accounts Receivable | ¥1.07B | ¥1.15B | −¥72M |
| Non-current Assets | ¥8.62B | ¥8.41B | +¥215M |
| Property, Plant & Equipment | ¥2.04B | ¥2.02B | +¥21M |
| Intangible Assets | ¥353M | ¥368M | −¥15M |
| Goodwill | ¥201M | ¥305M | −¥104M |
| Investment Securities | ¥3.63B | ¥3.75B | −¥124M |
| Total Assets | ¥87.29B | ¥62.10B | +¥25.19B |
| Current Liabilities | ¥29.76B | ¥7.24B | +¥22.53B |
| Accounts Payable | ¥312M | ¥158M | +¥154M |
| Short-term Loans | ¥4.61B | ¥720M | +¥3.89B |
| Non-current Liabilities | ¥40.05B | ¥35.47B | +¥4.59B |
| Long-term Loans | ¥27.34B | ¥23.85B | +¥3.49B |
| Total Liabilities | ¥69.82B | ¥42.70B | +¥27.11B |
| Total Equity | ¥17.48B | ¥19.40B | −¥1.92B |
| Capital Stock | ¥2.36B | ¥2.36B | ¥0 |
| Capital Surplus | ¥1.61B | ¥1.78B | −¥167M |
| Retained Earnings | ¥13.50B | ¥15.26B | −¥1.76B |
| Treasury Stock | −¥1M | −¥1M | ¥0 |
| Owners' Equity | ¥17.47B | ¥19.40B | −¥1.93B |
| Working Capital | ¥48.91B | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Net Profit Margin | −13.7% |
| Gross Profit Margin | 11.8% |
| Current Ratio | 264.3% |
| Quick Ratio | 264.3% |
| Debt-to-Equity Ratio | 4.00x |
| Interest Coverage Ratio | −1.29x |
| Effective Tax Rate | 25.7% |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.9% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 19.18M shares |
| Treasury Stock | 1K shares |
| Average Shares Outstanding | 19.18M shares |
| Book Value Per Share | ¥911.18 |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
Segment Information
| Segment | Revenue | Operating Income |
|---|---|---|
| AssetManagement | ¥645M | ¥221M |
| HotelManagement | ¥8.18B | ¥2.08B |
| RealEstate | ¥1.24B | −¥2.31B |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥29.00B |
| Operating Income Forecast | ¥4.50B |
| Ordinary Income Forecast | ¥3.50B |
| Net Income Attributable to Owners Forecast | ¥2.50B |
| Basic EPS Forecast | ¥130.35 |