| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.98B | ¥2.72B | +9.5% |
| Cost of Sales | ¥373M | ¥546M | -31.8% |
| Gross Profit | ¥2.61B | ¥2.18B | +19.9% |
| SG&A Expenses | ¥2.29B | ¥3.60B | -36.5% |
| Operating Income | ¥323M | ¥-1.42B | +122.7% |
| Non-operating Income | ¥13M | ¥717M | -98.2% |
| Non-operating Expenses | ¥603M | ¥185M | +226.5% |
| Ordinary Income | ¥-267M | ¥-888M | +69.9% |
| Profit Before Tax | ¥-227M | ¥-1.78B | +87.3% |
| Income Tax Expense | ¥3M | ¥2M | +50.3% |
| Net Income | ¥-229M | ¥-1.78B | +87.1% |
| Net Income Attributable to Owners | ¥-229M | ¥-1.78B | +87.2% |
| Total Comprehensive Income | ¥-222M | ¥-1.79B | +87.6% |
| Depreciation & Amortization | ¥8M | ¥38M | -77.6% |
| Interest Expense | ¥9M | ¥97M | -90.8% |
| Basic EPS | ¥-5.38 | ¥-53.08 | +89.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.18B | ¥5.48B | ¥-299M |
| Cash and Deposits | ¥4.06B | ¥4.26B | ¥-205M |
| Accounts Receivable | ¥798M | ¥944M | ¥-146M |
| Inventories | ¥385,000 | ¥385,000 | ¥0 |
| Non-current Assets | ¥1.36B | ¥1.94B | ¥-581M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥257M | ¥-527M | +¥783M |
| Investing Cash Flow | ¥-49M | ¥-1.49B | +¥1.44B |
| Financing Cash Flow | ¥-415M | ¥4.20B | ¥-4.61B |
| Free Cash Flow | ¥207M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -7.7% |
| Gross Profit Margin | 87.5% |
| Current Ratio | 284.1% |
| Quick Ratio | 284.1% |
| Debt-to-Equity Ratio | 0.50x |
| Interest Coverage Ratio | 35.92x |
| EBITDA Margin | 11.1% |
| Effective Tax Rate | -1.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +33.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 42.75M shares |
| Treasury Stock | 1K shares |
| Average Shares Outstanding | 42.67M shares |
| Book Value Per Share | ¥101.82 |
| EBITDA | ¥331M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.00B |
| Property, Plant & Equipment | ¥68M | ¥32M | +¥36M |
| Intangible Assets | ¥117M | ¥133M | ¥-16M |
| Goodwill | ¥116M | ¥130M | ¥-15M |
| Investment Securities | ¥832M | ¥1.42B | ¥-588M |
| Total Assets | ¥6.53B | ¥7.41B | ¥-879M |
| Current Liabilities | ¥1.82B | ¥2.39B | ¥-571M |
| Accounts Payable | ¥28M | ¥44M | ¥-17M |
| Short-term Loans | ¥100M | ¥200M | ¥-100M |
| Non-current Liabilities | ¥357M | ¥467M | ¥-109M |
| Long-term Loans | ¥357M | ¥466M | ¥-109M |
| Total Liabilities | ¥2.18B | ¥2.86B | ¥-681M |
| Total Equity | ¥4.35B | ¥4.55B | ¥-198M |
| Capital Stock | ¥17M | ¥1.51B | ¥-1.49B |
| Capital Surplus | ¥4.23B | ¥11.55B | ¥-7.33B |
| Retained Earnings | ¥-98M | ¥-8.70B | +¥8.60B |
| Treasury Stock | ¥-636,000 | ¥-551,000 | ¥-85,000 |
| Owners' Equity | ¥4.33B | ¥4.54B | ¥-208M |
| Working Capital | ¥3.36B | - | - |