| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥8.56B | ¥5.55B | +54.2% |
| Cost of Sales | ¥4.27B | ¥2.84B | +50.2% |
| Gross Profit | ¥4.29B | ¥2.71B | +58.4% |
| Operating Income | ¥-92M | ¥-783M | +88.3% |
| Profit Before Tax | ¥-195M | ¥-815M | +76.1% |
| Income Tax Expense | ¥38M | ¥43M | -12.7% |
| Net Income | ¥-233M | ¥-858M | +72.8% |
| Net Income Attributable to Owners | ¥-233M | ¥-858M | +72.8% |
| Total Comprehensive Income | ¥3.85B | ¥-382M | +1106.8% |
| Basic EPS | ¥-2.30 | ¥-8.95 | +74.3% |
| Diluted EPS | ¥-2.30 | ¥-8.95 | +74.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥27.05B | ¥24.48B | +¥2.57B |
| Accounts Receivable | ¥2.01B | ¥1.92B | +¥88M |
| Non-current Assets | ¥8.06B | ¥6.72B | +¥1.34B |
| Property, Plant & Equipment | ¥149M | ¥139M | +¥10M |
| Total Assets | ¥35.11B | ¥31.21B | +¥3.90B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥203M | ¥-1.02B | +¥1.23B |
| Investing Cash Flow | ¥-2.00B | ¥732M | ¥-2.73B |
| Financing Cash Flow | ¥-251M | ¥14.60B | ¥-14.85B |
| Cash and Cash Equivalents | ¥4.99B | ¥6.56B | ¥-1.57B |
| Free Cash Flow | ¥-1.80B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -2.7% |
| Gross Profit Margin | 50.1% |
| Debt-to-Equity Ratio | 0.31x |
| Effective Tax Rate | -19.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +54.2% |
| Operating Income YoY Change | +88.2% |
| Profit Before Tax YoY Change | +76.1% |
| Net Income YoY Change | +72.8% |
| Net Income Attributable to Owners YoY Change | +72.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 101.33M shares |
| Treasury Stock | 80 shares |
| Average Shares Outstanding | 101.22M shares |
| Book Value Per Share | ¥263.60 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥18.45B |
| Operating Income Forecast | ¥-84M |
| Net Income Forecast | ¥-287M |
| Net Income Attributable to Owners Forecast | ¥-287M |
| Basic EPS Forecast | ¥-2.83 |
| Dividend Per Share Forecast | ¥0.00 |
| Accounts Payable | ¥1.56B | ¥1.48B | +¥84M |
| Short-term Loans | ¥2.25B | ¥2.10B | +¥153M |
| Non-current Liabilities | ¥2.50B | ¥2.62B | ¥-123M |
| Total Liabilities | ¥8.40B | ¥8.37B | +¥29M |
| Total Equity | ¥26.71B | ¥22.84B | +¥3.88B |
| Capital Stock | ¥7.53B | ¥7.53B | +¥4M |
| Capital Surplus | ¥23.67B | ¥23.64B | +¥27M |
| Retained Earnings | ¥-9.73B | ¥-9.49B | ¥-233M |
| Treasury Stock | ¥-58,000 | - | - |
| Shareholders' Equity | ¥26.71B | ¥22.84B | +¥3.88B |
| Equity Ratio | 76.1% | 73.2% | +2.9% |