| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥787M | ¥929M | -15.3% |
| Operating Income | ¥-29M | ¥69M | -142.0% |
| Non-operating Income | ¥2M | ¥459,000 | +237.9% |
| Non-operating Expenses | ¥0 | ¥33,000 | -100.0% |
| Ordinary Income | ¥-28M | ¥69M | -140.6% |
| Profit Before Tax | ¥-28M | ¥70M | -140.0% |
| Income Tax Expense | ¥-5M | ¥26M | -120.7% |
| Net Income | ¥-22M | ¥44M | -150.0% |
| Basic EPS | ¥-7.60 | ¥14.84 | -151.2% |
| Diluted EPS | ¥14.82 | ¥14.82 | +0.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.37B | ¥1.40B | ¥-33M |
| Cash and Deposits | ¥1.19B | ¥1.18B | +¥10M |
| Accounts Receivable | ¥139M | ¥180M | ¥-41M |
| Non-current Assets | ¥90M | ¥120M | ¥-30M |
| Property, Plant & Equipment | ¥21M | ¥22M | ¥-1M |
| Item | Value |
|---|---|
| Net Profit Margin | -2.8% |
| Current Ratio | 2537.9% |
| Quick Ratio | 2537.9% |
| Debt-to-Equity Ratio | 0.04x |
| Effective Tax Rate | 19.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -15.2% |
| Operating Income YoY Change | -20.8% |
| Ordinary Income YoY Change | -20.0% |
| Net Income YoY Change | -26.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.98M shares |
| Treasury Stock | 85 shares |
| Average Shares Outstanding | 2.98M shares |
| Book Value Per Share | ¥471.64 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.04B |
| Operating Income Forecast | ¥-54M |
| Ordinary Income Forecast | ¥-52M |
| Net Income Forecast | ¥-53M |
| Basic EPS Forecast | ¥-18.07 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥18M | ¥36M | ¥-18M |
| Total Assets | ¥1.46B | ¥1.52B | ¥-63M |
| Current Liabilities | ¥54M | ¥101M | ¥-47M |
| Total Liabilities | ¥54M | ¥101M | ¥-47M |
| Total Equity | ¥1.40B | ¥1.42B | ¥-16M |
| Capital Stock | ¥288M | ¥288M | ¥0 |
| Capital Surplus | ¥273M | ¥273M | ¥0 |
| Retained Earnings | ¥830M | ¥853M | ¥-23M |
| Treasury Stock | ¥-193,000 | ¥-193,000 | ¥0 |
| Owners' Equity | ¥1.39B | ¥1.41B | ¥-23M |
| Working Capital | ¥1.31B | - | - |