| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.55B | ¥4.03B | +37.6% |
| Cost of Sales | ¥2.84B | ¥2.30B | +23.4% |
| Gross Profit | ¥2.71B | ¥1.73B | +56.6% |
| Operating Income | ¥-783M | ¥-945M | +17.1% |
| Profit Before Tax | ¥-815M | ¥-938M | +13.1% |
| Income Tax Expense | ¥43M | ¥19M | +130.5% |
| Net Income | ¥-858M | ¥-957M | +10.3% |
| Net Income Attributable to Owners | ¥-858M | ¥-957M | +10.3% |
| Total Comprehensive Income | ¥-382M | ¥-831M | +54.0% |
| Basic EPS | ¥-8.95 | ¥-10.54 | +15.1% |
| Diluted EPS | ¥-8.95 | ¥-10.54 | +15.1% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥23.76B | ¥10.05B | +¥13.72B |
| Accounts Receivable | ¥1.20B | ¥1.17B | +¥28M |
| Non-current Assets | ¥3.22B | ¥2.35B | +¥870M |
| Property, Plant & Equipment | ¥57M | ¥60M | ¥-3M |
| Total Assets | ¥26.98B | ¥12.39B | +¥14.59B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-1.02B | ¥-699M | ¥-325M |
| Investing Cash Flow | ¥732M | ¥-1.66B | +¥2.40B |
| Financing Cash Flow | ¥14.60B | ¥765M | +¥13.83B |
| Cash and Cash Equivalents | ¥16.02B | ¥1.63B | +¥14.38B |
| Free Cash Flow | ¥-291M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -15.5% |
| Gross Profit Margin | 48.8% |
| Debt-to-Equity Ratio | 0.22x |
| Effective Tax Rate | -5.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +37.7% |
| Operating Income YoY Change | +17.1% |
| Profit Before Tax YoY Change | +13.1% |
| Net Income YoY Change | +10.3% |
| Net Income Attributable to Owners YoY Change | +10.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 100.93M shares |
| Average Shares Outstanding | 95.85M shares |
| Book Value Per Share | ¥219.52 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥11.66B |
| Operating Income Forecast | ¥-1.30B |
| Net Income Forecast | ¥-1.43B |
| Net Income Attributable to Owners Forecast | ¥-1.43B |
| Basic EPS Forecast | ¥-14.48 |
| Dividend Per Share Forecast | ¥0.00 |
| Accounts Payable | ¥981M | ¥1.01B | ¥-32M |
| Short-term Loans | ¥2.03B | ¥1.90B | +¥125M |
| Non-current Liabilities | ¥439M | ¥330M | +¥110M |
| Total Liabilities | ¥4.82B | ¥4.73B | +¥97M |
| Total Equity | ¥22.16B | ¥7.67B | +¥14.49B |
| Capital Stock | ¥7.52B | ¥0 | +¥7.52B |
| Capital Surplus | ¥23.60B | ¥16.25B | +¥7.35B |
| Retained Earnings | ¥-9.17B | ¥-8.32B | ¥-858M |
| Shareholders' Equity | ¥22.16B | ¥7.67B | +¥14.49B |
| Equity Ratio | 82.1% | 61.9% | +20.2% |