| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥646M | ¥471M | +37.2% |
| Cost of Sales | ¥387M | ¥285M | +35.7% |
| SG&A Expenses | ¥1.43B | ¥4.30B | -66.8% |
| Operating Income | ¥-3.54B | ¥-7.04B | +49.7% |
| Non-operating Income | ¥19M | ¥44M | -57.0% |
| Non-operating Expenses | ¥1.09B | ¥52M | +2018.4% |
| Ordinary Income | ¥-4.62B | ¥-7.05B | +34.5% |
| Profit Before Tax | ¥-4.62B | ¥-7.07B | +34.7% |
| Income Tax Expense | ¥73M | ¥91M | -19.9% |
| Net Income | ¥-4.69B | ¥-7.16B | +34.5% |
| Net Income Attributable to Owners | ¥-4.69B | ¥-7.16B | +34.5% |
| Total Comprehensive Income | ¥-3.71B | ¥-6.89B | +46.1% |
| Basic EPS | ¥-13.63 | ¥-32.30 | +57.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.57B | ¥3.54B | +¥2.02B |
| Cash and Deposits | ¥3.55B | ¥1.71B | +¥1.84B |
| Accounts Receivable | ¥114M | ¥85M | +¥28M |
| Inventories | ¥314M | ¥225M | +¥89M |
| Non-current Assets | ¥1.04B | ¥1.13B | ¥-81M |
| Item | Value |
|---|---|
| Net Profit Margin | -725.7% |
| Current Ratio | 236.1% |
| Quick Ratio | 222.8% |
| Debt-to-Equity Ratio | 0.58x |
| Effective Tax Rate | -1.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +37.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 386.08M shares |
| Treasury Stock | 230 shares |
| Average Shares Outstanding | 343.97M shares |
| Book Value Per Share | ¥10.81 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥880M |
| Operating Income Forecast | ¥-6.27B |
| Ordinary Income Forecast | ¥-6.29B |
| Net Income Attributable to Owners Forecast | ¥-6.32B |
| Basic EPS Forecast | ¥-17.82 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥150M | ¥175M | ¥-25M |
| Intangible Assets | ¥8M | ¥10M | ¥-2M |
| Investment Securities | ¥402M | ¥442M | ¥-39M |
| Total Assets | ¥6.61B | ¥4.67B | +¥1.94B |
| Current Liabilities | ¥2.36B | ¥2.31B | +¥45M |
| Accounts Payable | ¥358M | ¥308M | +¥50M |
| Non-current Liabilities | ¥81M | ¥199M | ¥-117M |
| Total Liabilities | ¥2.44B | ¥2.51B | ¥-73M |
| Total Equity | ¥4.17B | ¥2.16B | +¥2.02B |
| Capital Stock | ¥40.14B | ¥37.26B | +¥2.88B |
| Capital Surplus | ¥8.39B | ¥5.50B | +¥2.88B |
| Retained Earnings | ¥-51.20B | ¥-46.51B | ¥-4.69B |
| Treasury Stock | ¥-39,000 | ¥-39,000 | ¥0 |
| Owners' Equity | ¥4.11B | ¥2.05B | +¥2.05B |
| Working Capital | ¥3.21B | - | - |