| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥719M | ¥598M | +20.2% |
| Cost of Sales | ¥252M | ¥159M | +58.3% |
| Gross Profit | ¥467M | ¥439M | +6.3% |
| SG&A Expenses | ¥420M | ¥529M | -20.5% |
| Operating Income | ¥46M | ¥-89M | +151.7% |
| Non-operating Income | ¥7M | ¥62M | -88.4% |
| Non-operating Expenses | ¥10M | ¥6M | +55.1% |
| Ordinary Income | ¥44M | ¥-34M | +229.4% |
| Profit Before Tax | ¥47M | ¥-72M | +166.0% |
| Income Tax Expense | ¥15M | ¥-15M | +203.6% |
| Net Income | ¥32M | ¥-57M | +156.3% |
| Net Income Attributable to Owners | ¥23M | ¥-56M | +141.1% |
| Total Comprehensive Income | ¥30M | ¥-44M | +168.2% |
| Depreciation & Amortization | ¥9M | ¥10M | -11.3% |
| Interest Expense | ¥7M | ¥6M | +17.5% |
| Basic EPS | ¥2.01 | ¥-4.87 | +141.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.79B | ¥3.07B | ¥-1.28B |
| Cash and Deposits | ¥1.14B | ¥1.67B | ¥-529M |
| Accounts Receivable | ¥371M | ¥559M | ¥-188M |
| Inventories | ¥3M | - | - |
| Non-current Assets | ¥118M | ¥126M | ¥-8M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-267M | ¥109M | ¥-376M |
| Investing Cash Flow | ¥90M | ¥-97M | +¥187M |
| Financing Cash Flow | ¥-251M | - | - |
| Free Cash Flow | ¥-177M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 3.2% |
| Gross Profit Margin | 64.9% |
| Current Ratio | 158.1% |
| Quick Ratio | 157.9% |
| Debt-to-Equity Ratio | 1.50x |
| Interest Coverage Ratio | 6.85x |
| EBITDA Margin | 7.6% |
| Effective Tax Rate | 32.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +20.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 11.57M shares |
| Treasury Stock | 317 shares |
| Average Shares Outstanding | 11.57M shares |
| Book Value Per Share | ¥65.79 |
| EBITDA | ¥55M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| AdvertisingAgency | ¥32M | ¥31M |
| DigitalMarketing | ¥409M | ¥-975,000 |
| TheMailOrder | ¥253M | ¥20M |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥42M | ¥46M | ¥-5M |
| Intangible Assets | ¥17M | ¥21M | ¥-4M |
| Total Assets | ¥1.91B | ¥3.19B | ¥-1.28B |
| Current Liabilities | ¥1.13B | ¥2.45B | ¥-1.32B |
| Accounts Payable | ¥65M | ¥87M | ¥-21M |
| Short-term Loans | ¥107M | ¥208M | ¥-101M |
| Non-current Liabilities | ¥13M | ¥12M | +¥1M |
| Total Liabilities | ¥1.14B | ¥2.46B | ¥-1.32B |
| Total Equity | ¥761M | ¥731M | +¥30M |
| Capital Stock | ¥50M | ¥50M | ¥0 |
| Capital Surplus | ¥377M | ¥377M | ¥0 |
| Retained Earnings | ¥195M | ¥172M | +¥23M |
| Treasury Stock | ¥-92,000 | ¥-92,000 | ¥0 |
| Owners' Equity | ¥637M | ¥615M | +¥22M |
| Working Capital | ¥657M | - | - |