| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.20B | ¥2.75B | +52.7% |
| Cost of Sales | ¥2.10B | ¥1.44B | +45.7% |
| Gross Profit | ¥2.10B | ¥1.31B | +60.3% |
| Operating Income | ¥3M | ¥-536M | +100.6% |
| Profit Before Tax | ¥-27M | ¥-548M | +95.1% |
| Income Tax Expense | ¥19M | ¥33M | -41.4% |
| Net Income | ¥-46M | ¥-581M | +92.1% |
| Net Income Attributable to Owners | ¥-46M | ¥-581M | +92.1% |
| Total Comprehensive Income | ¥1.27B | ¥-55M | +2401.8% |
| Basic EPS | ¥-0.46 | ¥-6.38 | +92.8% |
| Diluted EPS | ¥-0.46 | ¥-6.38 | +92.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥24.76B | ¥24.48B | +¥274M |
| Accounts Receivable | ¥2.15B | ¥1.92B | +¥229M |
| Non-current Assets | ¥7.21B | ¥6.72B | +¥489M |
| Property, Plant & Equipment | ¥139M | ¥139M | ¥-44,000 |
| Total Assets | ¥31.97B | ¥31.21B | +¥763M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-341M | ¥-622M | +¥281M |
| Investing Cash Flow | ¥-2.57B | ¥247M | ¥-2.82B |
| Financing Cash Flow | ¥-122M | ¥13.45B | ¥-13.57B |
| Cash and Cash Equivalents | ¥3.68B | ¥6.56B | ¥-2.88B |
| Free Cash Flow | ¥-2.91B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -1.1% |
| Gross Profit Margin | 50.1% |
| Debt-to-Equity Ratio | 0.33x |
| Effective Tax Rate | -70.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +52.7% |
| Operating Income YoY Change | +100.6% |
| Profit Before Tax YoY Change | +95.1% |
| Net Income YoY Change | +92.1% |
| Net Income Attributable to Owners YoY Change | +92.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 101.22M shares |
| Treasury Stock | 80 shares |
| Average Shares Outstanding | 101.19M shares |
| Book Value Per Share | ¥238.23 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥17.79B |
| Operating Income Forecast | ¥-288M |
| Net Income Forecast | ¥-417M |
| Net Income Attributable to Owners Forecast | ¥-417M |
| Basic EPS Forecast | ¥-4.12 |
| Dividend Per Share Forecast | ¥0.00 |
| Accounts Payable | ¥1.41B | ¥1.48B | ¥-69M |
| Short-term Loans | ¥2.13B | ¥2.10B | +¥33M |
| Non-current Liabilities | ¥2.53B | ¥2.62B | ¥-94M |
| Total Liabilities | ¥7.86B | ¥8.37B | ¥-515M |
| Total Equity | ¥24.11B | ¥22.84B | +¥1.28B |
| Capital Stock | ¥7.53B | ¥7.53B | +¥1M |
| Capital Surplus | ¥23.66B | ¥23.64B | +¥11M |
| Retained Earnings | ¥-9.54B | ¥-9.49B | ¥-46M |
| Treasury Stock | ¥-58,000 | - | - |
| Shareholders' Equity | ¥24.11B | ¥22.84B | +¥1.28B |
| Equity Ratio | 75.4% | 73.2% | +2.2% |