Financial Highlights
- Net Sales: ¥4.46B
- Operating Income: ¥-325M
- Net Income: ¥-407M
- EPS: ¥-155.67
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.46B | - | - |
| Cost of Sales | ¥3.31B | - | - |
| Gross Profit | ¥1.16B | - | - |
| SG&A Expenses | ¥1.48B | - | - |
| Operating Income | −¥325M | - | - |
| Non-operating Income | ¥9M | - | - |
| Non-operating Expenses | ¥76M | - | - |
| Ordinary Income | −¥391M | - | - |
| Profit Before Tax | −¥392M | - | - |
| Income Tax Expense | ¥16M | - | - |
| Net Income | −¥407M | - | - |
| Interest Expense | ¥42M | - | - |
| Basic EPS | −¥155.67 | - | - |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.89B | ¥3.55B | +¥341M |
| Cash and Deposits | ¥908M | ¥504M | +¥404M |
| Accounts Receivable | ¥647M | ¥515M | +¥131M |
| Inventories | ¥2.10B | ¥2.27B | −¥176M |
| Non-current Assets | ¥1.25B | ¥1.22B | +¥36M |
| Property, Plant & Equipment | ¥719M | ¥691M | +¥28M |
| Intangible Assets | ¥10M | ¥14M | −¥4M |
| Investment Securities | ¥151M | ¥124M | +¥27M |
| Total Assets | ¥5.15B | ¥4.77B | +¥378M |
| Current Liabilities | ¥3.58B | ¥3.58B | −¥2M |
| Accounts Payable | ¥616M | ¥489M | +¥127M |
| Short-term Loans | ¥2.45B | ¥2.39B | +¥63M |
| Non-current Liabilities | ¥796M | ¥952M | −¥156M |
| Long-term Loans | ¥249M | ¥321M | −¥72M |
| Total Liabilities | ¥4.38B | ¥4.54B | −¥158M |
| Total Equity | ¥769M | ¥233M | +¥536M |
| Capital Stock | ¥469M | ¥10M | +¥459M |
| Capital Surplus | ¥964M | ¥504M | +¥459M |
| Retained Earnings | −¥757M | −¥349M | −¥407M |
| Treasury Stock | −¥5M | −¥5M | −¥23,000 |
| Owners' Equity | ¥765M | ¥230M | +¥535M |
| Working Capital | ¥311M | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Net Profit Margin | −9.1% |
| Gross Profit Margin | 25.9% |
| Current Ratio | 108.7% |
| Quick Ratio | 50.1% |
| Debt-to-Equity Ratio | 5.69x |
| Interest Coverage Ratio | −7.79x |
| Effective Tax Rate | −4.0% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.17M shares |
| Treasury Stock | 4K shares |
| Average Shares Outstanding | 2.62M shares |
| Book Value Per Share | ¥243.08 |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
Segment Information
| Segment | Revenue | Operating Income |
|---|---|---|
| CosmeticWholesaleDivision | ¥1.50B | −¥10M |
| FashionRetailSalesDivision | ¥2.77B | −¥13M |
| ForeignInvestmentDepartment | ¥174M | ¥16M |
| StoreLeaseSection | ¥27M | ¥23M |
※ セグメント利益の測定基礎: 経常利益
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥7.63B |
| Operating Income Forecast | ¥80M |
| Ordinary Income Forecast | ¥24M |
| Net Income Forecast | ¥4M |
| Basic EPS Forecast | ¥1.26 |
| Dividend Per Share Forecast | ¥0.00 |