| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥28M | ¥31M | -9.7% |
| Gross Profit | ¥29M | ¥31M | -9.0% |
| SG&A Expenses | ¥1.60B | ¥1.26B | +26.8% |
| Operating Income | ¥-1.57B | ¥-1.23B | -27.7% |
| Non-operating Income | ¥3M | ¥6M | -43.1% |
| Non-operating Expenses | ¥47M | ¥20M | +138.3% |
| Ordinary Income | ¥-1.61B | ¥-1.24B | -29.8% |
| Profit Before Tax | ¥-1.61B | ¥-1.24B | -29.8% |
| Income Tax Expense | ¥2M | ¥3M | -12.7% |
| Net Income | ¥-1.62B | ¥-1.25B | -29.8% |
| Interest Expense | ¥4M | ¥3M | +10.1% |
| Basic EPS | ¥-64.63 | ¥-59.56 | -8.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.11B | ¥3.10B | ¥-986M |
| Cash and Deposits | ¥1.35B | ¥2.41B | ¥-1.06B |
| Accounts Receivable | ¥30M | - | - |
| Non-current Assets | ¥76M | ¥101M | ¥-24M |
| Property, Plant & Equipment | ¥3M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -5775.0% |
| Gross Profit Margin | 102.0% |
| Current Ratio | 662.3% |
| Quick Ratio | 662.3% |
| Debt-to-Equity Ratio | 0.24x |
| Interest Coverage Ratio | -413.09x |
| Effective Tax Rate | -0.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -9.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 25.87M shares |
| Treasury Stock | 18K shares |
| Average Shares Outstanding | 25.02M shares |
| Book Value Per Share | ¥68.47 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥2.19B | ¥3.20B | ¥-1.01B |
| Current Liabilities | ¥319M | ¥252M | +¥67M |
| Short-term Loans | ¥239M | ¥128M | +¥111M |
| Non-current Liabilities | ¥99M | ¥194M | ¥-96M |
| Long-term Loans | ¥78M | ¥167M | ¥-89M |
| Total Liabilities | ¥418M | ¥447M | ¥-29M |
| Total Equity | ¥1.77B | ¥2.75B | ¥-982M |
| Capital Stock | ¥3.02B | ¥5.11B | ¥-2.09B |
| Capital Surplus | ¥333M | ¥2.69B | ¥-2.36B |
| Retained Earnings | ¥-1.62B | ¥-5.06B | +¥3.44B |
| Treasury Stock | ¥-17,000 | ¥-142,000 | +¥125,000 |
| Owners' Equity | ¥1.73B | ¥2.74B | ¥-1.01B |
| Working Capital | ¥1.79B | - | - |