| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥466M | - | - |
| Cost of Sales | ¥177M | - | - |
| Gross Profit | ¥289M | - | - |
| SG&A Expenses | ¥376M | - | - |
| Operating Income | ¥-86M | - | - |
| Non-operating Expenses | ¥7M | - | - |
| Ordinary Income | ¥-93M | - | - |
| Profit Before Tax | ¥-94M | - | - |
| Income Tax Expense | ¥-1M | - | - |
| Net Income | ¥-92M | - | - |
| Net Income Attributable to Owners | ¥-67M | - | - |
| Total Comprehensive Income | ¥-92M | - | - |
| Interest Expense | ¥1M | - | - |
| Basic EPS | ¥-11.11 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.27B | ¥1.40B | ¥-135M |
| Cash and Deposits | ¥947M | ¥1.04B | ¥-92M |
| Accounts Receivable | ¥233M | ¥293M | ¥-60M |
| Non-current Assets | ¥922M | ¥814M | +¥108M |
| Property, Plant & Equipment | ¥111M | ¥62M | +¥49M |
| Item | Value |
|---|---|
| Net Profit Margin | -14.4% |
| Gross Profit Margin | 62.1% |
| Current Ratio | 299.6% |
| Quick Ratio | 299.6% |
| Debt-to-Equity Ratio | 0.60x |
| Interest Coverage Ratio | -59.89x |
| Effective Tax Rate | 1.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +23.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.10M shares |
| Treasury Stock | 45K shares |
| Average Shares Outstanding | 6.04M shares |
| Book Value Per Share | ¥227.56 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.30B |
| Operating Income Forecast | ¥-110M |
| Ordinary Income Forecast | ¥-120M |
| Net Income Attributable to Owners Forecast | ¥-45M |
| Basic EPS Forecast | ¥-7.59 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥703M | ¥609M | +¥94M |
| Total Assets | ¥2.20B | ¥2.23B | ¥-28M |
| Current Liabilities | ¥424M | ¥476M | ¥-53M |
| Accounts Payable | ¥39M | ¥39M | ¥-681,000 |
| Non-current Liabilities | ¥400M | ¥300M | +¥100M |
| Long-term Loans | ¥400M | ¥300M | +¥100M |
| Total Liabilities | ¥824M | ¥776M | +¥47M |
| Total Equity | ¥1.38B | ¥1.45B | ¥-75M |
| Capital Stock | ¥449M | ¥449M | ¥0 |
| Capital Surplus | ¥1.41B | ¥1.40B | +¥8M |
| Retained Earnings | ¥-525M | ¥-458M | ¥-67M |
| Treasury Stock | ¥-14M | ¥-23M | +¥9M |
| Owners' Equity | ¥1.32B | ¥1.37B | ¥-51M |
| Working Capital | ¥846M | - | - |