Financial Highlights
- Net Sales: ¥3.15B
- Operating Income: ¥-191M
- Net Income: ¥-127M
- EPS: ¥-25.65
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.15B | ¥2.43B | +29.8% |
| Cost of Sales | ¥1.50B | ¥1.07B | +39.4% |
| Gross Profit | ¥1.66B | ¥1.35B | +22.3% |
| SG&A Expenses | ¥1.85B | ¥1.26B | +47.1% |
| Operating Income | −¥191M | ¥97M | −296.9% |
| Non-operating Income | ¥13M | ¥4M | +225.0% |
| Non-operating Expenses | ¥5M | ¥1M | +400.0% |
| Ordinary Income | −¥183M | ¥100M | −283.0% |
| Profit Before Tax | −¥183M | ¥273M | −167.0% |
| Income Tax Expense | −¥55M | ¥75M | −173.3% |
| Net Income | −¥127M | ¥198M | −164.1% |
| Depreciation & Amortization | ¥27M | ¥24M | +12.5% |
| Interest Expense | ¥3M | ¥0 | - |
| Basic EPS | −¥25.65 | ¥39.61 | −164.8% |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.39B | ¥3.98B | −¥592M |
| Cash and Deposits | ¥2.27B | ¥3.00B | −¥729M |
| Accounts Receivable | ¥900M | ¥733M | +¥167M |
| Non-current Assets | ¥727M | ¥532M | +¥195M |
| Property, Plant & Equipment | ¥214M | ¥219M | −¥5M |
| Intangible Assets | ¥287M | ¥144M | +¥143M |
| Investment Securities | ¥26M | ¥26M | ¥0 |
| Total Assets | ¥4.12B | ¥4.51B | −¥397M |
| Current Liabilities | ¥919M | ¥878M | +¥41M |
| Accounts Payable | ¥292M | ¥253M | +¥39M |
| Non-current Liabilities | ¥245M | ¥311M | −¥66M |
| Long-term Loans | ¥167M | ¥233M | −¥66M |
| Total Liabilities | ¥1.17B | ¥1.19B | −¥24M |
| Total Equity | ¥2.95B | ¥3.33B | −¥372M |
| Capital Stock | ¥762M | ¥761M | +¥1M |
| Capital Surplus | ¥759M | ¥758M | +¥1M |
| Retained Earnings | ¥1.50B | ¥1.80B | −¥305M |
| Treasury Stock | −¥70M | −¥0 | −¥70M |
| Owners' Equity | ¥2.95B | ¥3.32B | −¥373M |
| Working Capital | ¥2.47B | - | - |
Cash Flow Statement
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | −¥265M | −¥101M | −¥164M |
| Investing Cash Flow | −¥138M | −¥28M | −¥110M |
| Financing Cash Flow | −¥324M | −¥39M | −¥285M |
| Free Cash Flow | −¥403M | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Net Profit Margin | −4.0% |
| Gross Profit Margin | 52.5% |
| Current Ratio | 368.9% |
| Quick Ratio | 368.9% |
| Debt-to-Equity Ratio | 0.39x |
| Interest Coverage Ratio | −63.67x |
| EBITDA Margin | −5.2% |
| Effective Tax Rate | 30.1% |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +29.8% |
| Operating Income YoY Change | −296.9% |
| Ordinary Income YoY Change | −283.0% |
| Profit Before Tax YoY Change | −167.0% |
| Net Income YoY Change | −164.1% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.06M shares |
| Treasury Stock | 87K shares |
| Average Shares Outstanding | 4.99M shares |
| Book Value Per Share | ¥594.13 |
| EBITDA | −¥164M |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.92B |
| Operating Income Forecast | ¥350M |
| Ordinary Income Forecast | ¥340M |
| Net Income Forecast | ¥220M |
| Basic EPS Forecast | ¥44.18 |
| Dividend Per Share Forecast | ¥35.00 |