| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥477M | ¥531M | -10.2% |
| Cost of Sales | ¥460M | ¥441M | +4.3% |
| Gross Profit | ¥18M | ¥91M | -80.6% |
| SG&A Expenses | ¥132M | ¥146M | -9.1% |
| Operating Income | ¥-114M | ¥-54M | -111.1% |
| Non-operating Income | ¥585,000 | ¥444,000 | +31.8% |
| Non-operating Expenses | ¥6M | ¥4M | +57.5% |
| Ordinary Income | ¥-119M | ¥-58M | -105.2% |
| Profit Before Tax | ¥-120M | ¥-58M | -106.2% |
| Income Tax Expense | ¥816,000 | ¥9M | -90.8% |
| Net Income | ¥-120M | ¥-66M | -81.8% |
| Interest Expense | ¥4M | ¥3M | +35.3% |
| Basic EPS | ¥-47.26 | ¥-26.28 | -79.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.94B | ¥1.73B | +¥212M |
| Cash and Deposits | ¥1.67B | ¥1.26B | +¥410M |
| Accounts Receivable | ¥201M | ¥310M | ¥-109M |
| Non-current Assets | ¥244M | ¥255M | ¥-10M |
| Property, Plant & Equipment | ¥25M | ¥23M | +¥2M |
| Item | Value |
|---|---|
| Net Profit Margin | -25.2% |
| Gross Profit Margin | 3.7% |
| Current Ratio | 252.2% |
| Quick Ratio | 252.2% |
| Debt-to-Equity Ratio | 3.61x |
| Interest Coverage Ratio | -26.44x |
| Effective Tax Rate | -0.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -10.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.60M shares |
| Treasury Stock | 49K shares |
| Average Shares Outstanding | 2.55M shares |
| Book Value Per Share | ¥185.91 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥99M | ¥117M | ¥-18M |
| Total Assets | ¥2.19B | ¥1.98B | +¥201M |
| Current Liabilities | ¥770M | ¥725M | +¥45M |
| Accounts Payable | ¥51M | ¥55M | ¥-4M |
| Non-current Liabilities | ¥941M | ¥664M | +¥277M |
| Long-term Loans | ¥676M | ¥399M | +¥277M |
| Total Liabilities | ¥1.71B | ¥1.39B | +¥322M |
| Total Equity | ¥474M | ¥595M | ¥-121M |
| Capital Stock | ¥576M | ¥576M | ¥0 |
| Capital Surplus | ¥1.18B | ¥1.18B | ¥0 |
| Retained Earnings | ¥-1.19B | ¥-1.07B | ¥-120M |
| Treasury Stock | ¥-97M | ¥-97M | ¥0 |
| Owners' Equity | ¥474M | ¥595M | ¥-121M |
| Working Capital | ¥1.17B | - | - |