| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥180M | ¥164M | +9.8% |
| Cost of Sales | ¥68M | ¥60M | +14.4% |
| Gross Profit | ¥112M | ¥105M | +6.3% |
| SG&A Expenses | ¥108M | ¥92M | +18.0% |
| Operating Income | ¥3M | ¥13M | -76.9% |
| Non-operating Income | ¥697,000 | ¥185,000 | +276.8% |
| Ordinary Income | ¥3M | ¥13M | -76.9% |
| Profit Before Tax | ¥4M | ¥13M | -70.7% |
| Income Tax Expense | ¥5M | ¥4M | +9.2% |
| Net Income | ¥-0 | ¥8M | -100.0% |
| Basic EPS | ¥-0.52 | ¥5.77 | -109.0% |
| Diluted EPS | ¥5.68 | ¥5.68 | +0.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥755M | ¥738M | +¥17M |
| Cash and Deposits | ¥614M | ¥621M | ¥-7M |
| Accounts Receivable | ¥97M | ¥81M | +¥15M |
| Non-current Assets | ¥31M | ¥34M | ¥-3M |
| Intangible Assets | ¥4M | ¥4M | +¥141,000 |
| Item | Value |
|---|---|
| Gross Profit Margin | 62.0% |
| Current Ratio | 379.8% |
| Quick Ratio | 379.8% |
| Debt-to-Equity Ratio | 0.34x |
| Effective Tax Rate | 121.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +9.2% |
| Operating Income YoY Change | -75.6% |
| Ordinary Income YoY Change | -70.8% |
| Net Income YoY Change | -27.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.59M shares |
| Treasury Stock | 6 shares |
| Average Shares Outstanding | 1.59M shares |
| Book Value Per Share | ¥368.39 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥10.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| IPGeolocation | ¥180M | ¥3M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥731M |
| Operating Income Forecast | ¥-79M |
| Ordinary Income Forecast | ¥-73M |
| Net Income Forecast | ¥-51M |
| Basic EPS Forecast | ¥-32.49 |
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥786M | ¥772M | +¥14M |
| Current Liabilities | ¥199M | ¥169M | +¥30M |
| Accounts Payable | ¥2M | ¥2M | ¥-157,000 |
| Non-current Liabilities | ¥2M | ¥2M | ¥0 |
| Total Liabilities | ¥201M | ¥171M | +¥30M |
| Total Equity | ¥585M | ¥601M | ¥-16M |
| Capital Stock | ¥236M | ¥236M | +¥394,000 |
| Capital Surplus | ¥228M | ¥227M | +¥394,000 |
| Retained Earnings | ¥121M | ¥138M | ¥-17M |
| Treasury Stock | ¥-8,000 | ¥-8,000 | ¥0 |
| Owners' Equity | ¥584M | ¥600M | ¥-16M |
| Working Capital | ¥556M | - | - |