| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥13.67B | ¥8.76B | +56.1% |
| Cost of Sales | ¥6.67B | ¥4.44B | +50.2% |
| Gross Profit | ¥6.99B | ¥4.31B | +62.2% |
| Operating Income | ¥-87M | ¥-968M | +91.0% |
| Profit Before Tax | ¥-224M | ¥-1.02B | +78.0% |
| Income Tax Expense | ¥65M | ¥51M | +25.4% |
| Net Income | ¥-289M | ¥-1.07B | +72.9% |
| Net Income Attributable to Owners | ¥-289M | ¥-1.07B | +72.9% |
| Total Comprehensive Income | ¥5.30B | ¥-272M | +2047.1% |
| Basic EPS | ¥-2.85 | ¥-10.94 | +73.9% |
| Diluted EPS | ¥-2.85 | ¥-10.94 | +73.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥28.25B | ¥24.48B | +¥3.76B |
| Accounts Receivable | ¥2.43B | ¥1.92B | +¥514M |
| Non-current Assets | ¥8.53B | ¥6.72B | +¥1.80B |
| Property, Plant & Equipment | ¥154M | ¥139M | +¥15M |
| Total Assets | ¥36.77B | ¥31.21B | +¥5.57B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥409M | ¥-1.27B | +¥1.68B |
| Investing Cash Flow | ¥3.04B | ¥-7.31B | +¥10.35B |
| Financing Cash Flow | ¥-385M | ¥14.50B | ¥-14.89B |
| Cash and Cash Equivalents | ¥10.48B | ¥6.56B | +¥3.92B |
| Free Cash Flow | ¥3.45B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -2.1% |
| Gross Profit Margin | 51.2% |
| Debt-to-Equity Ratio | 0.30x |
| Effective Tax Rate | -28.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +56.1% |
| Operating Income YoY Change | +91.0% |
| Profit Before Tax YoY Change | +78.0% |
| Net Income YoY Change | +72.9% |
| Net Income Attributable to Owners YoY Change | +72.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 101.44M shares |
| Treasury Stock | 80 shares |
| Average Shares Outstanding | 101.27M shares |
| Book Value Per Share | ¥277.83 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥19.17B |
| Operating Income Forecast | ¥-22M |
| Net Income Forecast | ¥-285M |
| Net Income Attributable to Owners Forecast | ¥-285M |
| Basic EPS Forecast | ¥-2.81 |
| Dividend Per Share Forecast | ¥0.00 |
| Accounts Payable | ¥1.58B | ¥1.48B | +¥101M |
| Short-term Loans | ¥2.24B | ¥2.10B | +¥139M |
| Non-current Liabilities | ¥2.36B | ¥2.62B | ¥-259M |
| Total Liabilities | ¥8.59B | ¥8.37B | +¥221M |
| Total Equity | ¥28.18B | ¥22.84B | +¥5.35B |
| Capital Stock | ¥7.53B | ¥7.53B | +¥6M |
| Capital Surplus | ¥23.69B | ¥23.64B | +¥45M |
| Retained Earnings | ¥-9.78B | ¥-9.49B | ¥-289M |
| Treasury Stock | ¥-58,000 | - | - |
| Shareholders' Equity | ¥28.18B | ¥22.84B | +¥5.35B |
| Equity Ratio | 76.6% | 73.2% | +3.4% |