| Item | Current | Prior | YoY % |
|---|---|---|---|
| Cost of Sales | ¥241M | ¥316M | -23.7% |
| SG&A Expenses | ¥2.05B | ¥1.93B | +6.1% |
| Operating Income | ¥213M | ¥-1.06B | +120.1% |
| Non-operating Income | ¥15M | ¥7M | +106.3% |
| Non-operating Expenses | ¥17M | ¥24M | -28.9% |
| Ordinary Income | ¥211M | ¥-1.08B | +119.6% |
| Profit Before Tax | ¥211M | ¥-1.42B | +114.9% |
| Income Tax Expense | ¥-184M | ¥5M | -3779.1% |
| Net Income | ¥394M | ¥-1.46B | +126.9% |
| Net Income Attributable to Owners | ¥395M | ¥-1.42B | +127.8% |
| Total Comprehensive Income | ¥395M | ¥-1.42B | +127.8% |
| Depreciation & Amortization | ¥16M | ¥90M | -82.7% |
| Basic EPS | ¥17.35 | ¥-65.98 | +126.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.06B | ¥4.44B | +¥611M |
| Cash and Deposits | ¥4.50B | ¥3.95B | +¥546M |
| Accounts Receivable | ¥13M | ¥18M | ¥-4M |
| Non-current Assets | ¥371M | ¥166M | +¥206M |
| Property, Plant & Equipment | ¥89M | ¥96M | ¥-7M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥402M | ¥-829M | +¥1.23B |
| Investing Cash Flow | ¥-31M | ¥-139M | +¥108M |
| Financing Cash Flow | ¥175M | ¥1.33B | ¥-1.15B |
| Free Cash Flow | ¥371M | - | - |
| Item | Value |
|---|---|
| ROA (Ordinary Income) | 4.2% |
| Book Value Per Share | ¥210.43 |
| Current Ratio | 865.1% |
| Quick Ratio | 865.1% |
| Debt-to-Equity Ratio | 0.12x |
| Effective Tax Rate | -87.2% |
| Item | YoY Change |
|---|---|
| Operating Income YoY Change | +430.1% |
| Ordinary Income YoY Change | +435.5% |
| Net Income Attributable to Owners YoY Change | +189.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 23.01M shares |
| Average Shares Outstanding | 22.81M shares |
| Book Value Per Share | ¥210.44 |
| EBITDA | ¥229M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Operating Income Forecast | ¥1.13B |
| Ordinary Income Forecast | ¥1.13B |
| Net Income Attributable to Owners Forecast | ¥1.15B |
| Basic EPS Forecast | ¥49.69 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥20M | ¥502,000 | +¥20M |
| Investment Securities | ¥71,000 | ¥71,000 | ¥0 |
| Total Assets | ¥5.43B | ¥4.61B | +¥817M |
| Current Liabilities | ¥584M | ¥343M | +¥241M |
| Accounts Payable | ¥13M | ¥14M | ¥-1M |
| Non-current Liabilities | ¥74,000 | ¥1M | ¥-1M |
| Long-term Loans | ¥1M | ¥1M | ¥0 |
| Total Liabilities | ¥584M | ¥344M | +¥240M |
| Total Equity | ¥4.84B | ¥4.26B | +¥577M |
| Capital Stock | ¥91M | ¥100M | ¥-9M |
| Capital Surplus | ¥9.90B | ¥9.71B | +¥191M |
| Retained Earnings | ¥-5.15B | ¥-5.54B | +¥396M |
| Owners' Equity | ¥4.84B | ¥4.26B | +¥577M |
| Working Capital | ¥4.47B | - | - |