| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥183M | ¥131M | +39.7% |
| Cost of Sales | ¥48M | ¥28M | +69.8% |
| Gross Profit | ¥135M | ¥103M | +31.0% |
| SG&A Expenses | ¥137M | ¥172M | -20.2% |
| Operating Income | ¥-1M | ¥-68M | +98.5% |
| Non-operating Income | ¥2M | ¥78,000 | +2562.8% |
| Non-operating Expenses | ¥835,000 | ¥835,000 | +0.0% |
| Ordinary Income | ¥0 | ¥-69M | +100.0% |
| Profit Before Tax | ¥471,000 | ¥-69M | +100.7% |
| Income Tax Expense | ¥191,000 | ¥-736,000 | +126.0% |
| Net Income | ¥279,000 | ¥-68M | +100.4% |
| Net Income Attributable to Owners | ¥0 | ¥-68M | +100.0% |
| Total Comprehensive Income | ¥2M | ¥-67M | +103.0% |
| Interest Expense | ¥1,000 | ¥1,000 | +0.0% |
| Basic EPS | ¥0.10 | ¥-24.03 | +100.4% |
| Diluted EPS | ¥0.10 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥823M | ¥851M | ¥-27M |
| Cash and Deposits | ¥722M | ¥709M | +¥13M |
| Accounts Receivable | ¥42M | ¥85M | ¥-43M |
| Non-current Assets | ¥65M | ¥61M | +¥4M |
| Property, Plant & Equipment | ¥41M | ¥42M | ¥-840,000 |
| Item | Value |
|---|---|
| Net Profit Margin | 0.2% |
| Gross Profit Margin | 73.9% |
| Current Ratio | 463.4% |
| Quick Ratio | 463.4% |
| Debt-to-Equity Ratio | 0.25x |
| Interest Coverage Ratio | -1000.00x |
| Effective Tax Rate | 40.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +39.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.90M shares |
| Treasury Stock | 54K shares |
| Average Shares Outstanding | 2.85M shares |
| Book Value Per Share | ¥249.59 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥888M | ¥911M | ¥-23M |
| Current Liabilities | ¥178M | ¥202M | ¥-25M |
| Accounts Payable | ¥5M | ¥5M | ¥-94,000 |
| Total Liabilities | ¥178M | ¥202M | ¥-25M |
| Total Equity | ¥711M | ¥709M | +¥2M |
| Capital Stock | ¥82M | ¥82M | ¥0 |
| Capital Surplus | ¥730M | ¥730M | ¥0 |
| Retained Earnings | ¥-99M | ¥-99M | +¥279,000 |
| Treasury Stock | ¥-22M | ¥-22M | ¥0 |
| Owners' Equity | ¥708M | ¥706M | +¥2M |
| Working Capital | ¥646M | - | - |