| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2M | ¥2M | +0.0% |
| SG&A Expenses | ¥205M | ¥193M | +6.1% |
| Operating Income | ¥-538M | ¥-512M | -5.1% |
| Non-operating Income | ¥35M | ¥37M | -5.1% |
| Non-operating Expenses | ¥10M | ¥4M | +161.1% |
| Ordinary Income | ¥-513M | ¥-479M | -7.1% |
| Profit Before Tax | ¥-514M | ¥-479M | -7.1% |
| Income Tax Expense | ¥605,000 | ¥475,000 | +27.4% |
| Net Income | ¥-514M | ¥-479M | -7.3% |
| Depreciation & Amortization | ¥2M | ¥193,000 | +862.7% |
| Basic EPS | ¥-11.19 | ¥-12.55 | +10.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.32B | ¥3.15B | +¥175M |
| Cash and Deposits | ¥1.92B | ¥1.84B | +¥85M |
| Non-current Assets | ¥46M | ¥38M | +¥8M |
| Property, Plant & Equipment | ¥7M | ¥0 | +¥7M |
| Total Assets | ¥3.37B | ¥3.19B | +¥182M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-502M | ¥-475M | ¥-27M |
| Investing Cash Flow | ¥-109M | ¥-231M | +¥122M |
| Financing Cash Flow | ¥697M | ¥373M | +¥324M |
| Free Cash Flow | ¥-612M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -25700.0% |
| Current Ratio | 2523.1% |
| Quick Ratio | 2523.1% |
| Debt-to-Equity Ratio | 0.04x |
| EBITDA Margin | -26807.1% |
| Effective Tax Rate | -0.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 51.36M shares |
| Treasury Stock | 24K shares |
| Average Shares Outstanding | 45.96M shares |
| Book Value Per Share | ¥63.03 |
| EBITDA | ¥-536M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Operating Income Forecast | ¥-1.36B |
| Ordinary Income Forecast | ¥-1.35B |
| Net Income Forecast | ¥-1.35B |
| Basic EPS Forecast | ¥-30.31 |
| Dividend Per Share Forecast | ¥0.00 |
| Current Liabilities | ¥132M | ¥142M | ¥-11M |
| Total Liabilities | ¥132M | ¥142M | ¥-11M |
| Total Equity | ¥3.24B | ¥3.04B | +¥193M |
| Capital Stock | ¥754M | ¥401M | +¥353M |
| Capital Surplus | ¥5.04B | ¥4.69B | +¥353M |
| Retained Earnings | ¥-2.56B | ¥-2.04B | ¥-514M |
| Treasury Stock | ¥-1,000 | ¥-1,000 | ¥0 |
| Owners' Equity | ¥3.23B | ¥3.04B | +¥192M |
| Working Capital | ¥3.19B | - | - |