| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥373M | ¥289M | +29.1% |
| Cost of Sales | ¥398M | ¥265M | +50.4% |
| Gross Profit | ¥-25M | ¥25M | -200.5% |
| SG&A Expenses | ¥228M | ¥210M | +8.9% |
| Operating Income | ¥-253M | ¥-184M | -37.5% |
| Non-operating Income | ¥391,000 | ¥462,000 | -15.4% |
| Non-operating Expenses | ¥44M | - | - |
| Ordinary Income | ¥-296M | ¥-184M | -60.9% |
| Profit Before Tax | ¥-296M | ¥-185M | -60.4% |
| Income Tax Expense | ¥-38,000 | ¥2M | -102.5% |
| Net Income | ¥-295M | ¥-186M | -58.6% |
| Basic EPS | ¥-8.07 | ¥-6.34 | -27.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.90B | ¥313M | +¥2.58B |
| Cash and Deposits | ¥2.25B | ¥183M | +¥2.06B |
| Accounts Receivable | ¥118M | ¥107M | +¥11M |
| Non-current Assets | ¥599M | ¥117M | +¥482M |
| Property, Plant & Equipment | ¥53M | ¥55M | ¥-3M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-754M | ¥-215M | ¥-539M |
| Investing Cash Flow | ¥-500M | ¥-33M | ¥-467M |
| Financing Cash Flow | ¥3.32B | - | - |
| Free Cash Flow | ¥-1.25B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | -79.1% |
| Gross Profit Margin | -6.7% |
| Current Ratio | 2442.4% |
| Quick Ratio | 2442.4% |
| Debt-to-Equity Ratio | 0.04x |
| Effective Tax Rate | 0.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +29.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 60.60M shares |
| Average Shares Outstanding | 36.65M shares |
| Book Value Per Share | ¥55.39 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥0.00 |
| Investment Securities | ¥0 | ¥0 | ¥0 |
| Total Assets | ¥3.50B | ¥429M | +¥3.07B |
| Current Liabilities | ¥119M | ¥102M | +¥17M |
| Accounts Payable | ¥407,000 | ¥1M | ¥-894,000 |
| Non-current Liabilities | ¥19M | ¥19M | ¥-121,000 |
| Total Liabilities | ¥138M | ¥121M | +¥17M |
| Total Equity | ¥3.36B | ¥308M | +¥3.05B |
| Capital Stock | ¥1.77B | ¥100M | +¥1.67B |
| Capital Surplus | ¥2.61B | ¥943M | +¥1.67B |
| Retained Earnings | ¥-1.04B | ¥-739M | ¥-296M |
| Owners' Equity | ¥3.35B | ¥303M | +¥3.05B |
| Working Capital | ¥2.78B | - | - |