| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥368M | ¥1.59B | -76.8% |
| Cost of Sales | ¥197M | ¥957M | -79.4% |
| Gross Profit | ¥172M | ¥632M | -72.8% |
| SG&A Expenses | ¥261M | ¥258M | +0.9% |
| Operating Income | ¥-88M | ¥373M | -123.6% |
| Non-operating Income | ¥7M | ¥629,000 | +1032.1% |
| Non-operating Expenses | ¥13M | ¥18M | -28.3% |
| Ordinary Income | ¥-94M | ¥355M | -126.5% |
| Profit Before Tax | ¥-95M | ¥356M | -126.6% |
| Income Tax Expense | ¥45M | ¥102M | -55.5% |
| Net Income | ¥-140M | ¥254M | -155.1% |
| Net Income Attributable to Owners | ¥-140M | ¥254M | -155.1% |
| Total Comprehensive Income | ¥-120M | ¥250M | -148.0% |
| Basic EPS | ¥-6.52 | ¥11.78 | -155.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥10.15B | ¥9.65B | +¥501M |
| Cash and Deposits | ¥7.10B | ¥6.42B | +¥676M |
| Accounts Receivable | ¥138M | ¥1.96B | ¥-1.82B |
| Non-current Assets | ¥3.21B | ¥3.26B | ¥-49M |
| Property, Plant & Equipment | ¥2.96B | ¥3.01B | ¥-45M |
| Item | Value |
|---|---|
| Net Profit Margin | -38.0% |
| Gross Profit Margin | 46.7% |
| Current Ratio | 332.6% |
| Quick Ratio | 332.6% |
| Debt-to-Equity Ratio | 0.31x |
| Effective Tax Rate | -47.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -76.8% |
| Operating Income YoY Change | +797.1% |
| Ordinary Income YoY Change | +777.1% |
| Net Income Attributable to Owners YoY Change | +727.7% |
| Total Comprehensive Income YoY Change | +344.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 22.05M shares |
| Treasury Stock | 847K shares |
| Average Shares Outstanding | 21.48M shares |
| Book Value Per Share | ¥480.96 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥10.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥8.01B |
| Operating Income Forecast | ¥760M |
| Ordinary Income Forecast | ¥766M |
| Net Income Attributable to Owners Forecast | ¥531M |
| Basic EPS Forecast | ¥24.59 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥52M | ¥26M | +¥26M |
| Total Assets | ¥13.36B | ¥12.91B | +¥453M |
| Current Liabilities | ¥3.05B | ¥1.97B | +¥1.08B |
| Accounts Payable | ¥714M | ¥636M | +¥78M |
| Non-current Liabilities | ¥113M | ¥103M | +¥10M |
| Total Liabilities | ¥3.17B | ¥2.08B | +¥1.09B |
| Total Equity | ¥10.20B | ¥10.84B | ¥-636M |
| Capital Stock | ¥2.81B | ¥2.81B | ¥0 |
| Capital Surplus | ¥2.75B | ¥2.75B | ¥0 |
| Retained Earnings | ¥5.04B | ¥5.40B | ¥-356M |
| Treasury Stock | ¥-562M | ¥-263M | ¥-299M |
| Owners' Equity | ¥10.20B | ¥10.84B | ¥-636M |
| Working Capital | ¥7.10B | - | - |