| Item | Current | Prior | YoY % |
|---|---|---|---|
| Operating Income | ¥-2.67B | ¥-2.48B | -7.7% |
| Non-operating Income | ¥2M | ¥504M | -99.5% |
| Non-operating Expenses | ¥488M | ¥21M | +2244.0% |
| Ordinary Income | ¥-3.16B | ¥-2.00B | -58.0% |
| Profit Before Tax | ¥-3.16B | ¥-2.00B | -58.2% |
| Income Tax Expense | ¥-446M | ¥155M | -387.5% |
| Net Income | ¥-2.71B | ¥-2.15B | -26.1% |
| Net Income Attributable to Owners | ¥-2.71B | ¥-2.15B | -26.1% |
| Total Comprehensive Income | ¥-2.31B | ¥-2.67B | +13.8% |
| Interest Expense | ¥5M | ¥6M | -24.2% |
| Basic EPS | ¥-37.75 | ¥-31.39 | -20.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.30B | ¥3.34B | ¥-1.03B |
| Cash and Deposits | ¥1.91B | ¥2.92B | ¥-1.02B |
| Non-current Assets | ¥105M | ¥112M | ¥-7M |
| Property, Plant & Equipment | ¥40M | ¥40M | ¥-683,000 |
| Intangible Assets | ¥44M | ¥44M | ¥0 |
| Item | Value |
|---|---|
| Book Value Per Share | ¥3.78 |
| Current Ratio | 528.1% |
| Quick Ratio | 528.1% |
| Debt-to-Equity Ratio | 3.89x |
| Interest Coverage Ratio | -552.39x |
| Effective Tax Rate | 14.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 72.03M shares |
| Treasury Stock | 538 shares |
| Average Shares Outstanding | 71.90M shares |
| Book Value Per Share | ¥6.83 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Operating Income Forecast | ¥-3.92B |
| Ordinary Income Forecast | ¥-4.53B |
| Net Income Attributable to Owners Forecast | ¥-4.04B |
| Basic EPS Forecast | ¥-56.17 |
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥2.41B | ¥3.45B | ¥-1.04B |
| Current Liabilities | ¥436M | ¥732M | ¥-296M |
| Non-current Liabilities | ¥1.48B | ¥952M | +¥526M |
| Long-term Loans | ¥129M | ¥129M | ¥0 |
| Total Liabilities | ¥1.91B | ¥1.68B | +¥230M |
| Total Equity | ¥492M | ¥1.76B | ¥-1.27B |
| Capital Stock | ¥1.24B | ¥2.50B | ¥-1.26B |
| Capital Surplus | ¥4.95B | ¥6.21B | ¥-1.26B |
| Retained Earnings | ¥133M | ¥-699M | +¥832M |
| Treasury Stock | ¥-1M | ¥-1M | ¥-33,000 |
| Owners' Equity | ¥272M | ¥1.55B | ¥-1.28B |
| Working Capital | ¥1.87B | - | - |