| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥10.93B | ¥7.96B | +37.3% |
| Cost of Sales | ¥7.84B | ¥4.68B | +67.4% |
| Gross Profit | ¥3.09B | ¥3.27B | -5.7% |
| SG&A Expenses | ¥2.78B | ¥2.57B | +8.2% |
| Operating Income | ¥309M | ¥706M | -56.2% |
| Non-operating Income | ¥155M | ¥9M | +1681.9% |
| Non-operating Expenses | ¥96M | ¥26M | +269.0% |
| Ordinary Income | ¥368M | ¥689M | -46.6% |
| Profit Before Tax | ¥335M | ¥670M | -50.0% |
| Income Tax Expense | ¥7M | ¥9M | -19.4% |
| Net Income | ¥328M | ¥661M | -50.4% |
| Net Income Attributable to Owners | ¥327M | ¥661M | -50.5% |
| Total Comprehensive Income | ¥363M | ¥630M | -42.4% |
| Interest Expense | ¥60M | ¥13M | +353.1% |
| Basic EPS | ¥3.65 | ¥7.36 | -50.4% |
| Dividend Per Share | ¥1.00 | ¥1.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥12.08B | ¥9.82B | +¥2.25B |
| Cash and Deposits | ¥5.08B | ¥6.50B | ¥-1.42B |
| Accounts Receivable | ¥590M | ¥412M | +¥178M |
| Inventories | ¥15M | ¥13M | +¥1M |
| Non-current Assets | ¥4.01B | ¥3.41B | +¥605M |
| Item | Value |
|---|---|
| Net Profit Margin | 3.0% |
| Gross Profit Margin | 28.2% |
| Current Ratio | 214.9% |
| Quick Ratio | 214.6% |
| Debt-to-Equity Ratio | 0.69x |
| Interest Coverage Ratio | 5.15x |
| Effective Tax Rate | 2.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +37.3% |
| Operating Income YoY Change | -56.2% |
| Ordinary Income YoY Change | -46.5% |
| Net Income Attributable to Owners YoY Change | -50.5% |
| Total Comprehensive Income YoY Change | -42.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 91.13M shares |
| Treasury Stock | 1.24M shares |
| Average Shares Outstanding | 89.88M shares |
| Book Value Per Share | ¥105.62 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥1.00 |
| Year-End Dividend | ¥1.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥24.00B |
| Operating Income Forecast | ¥1.40B |
| Ordinary Income Forecast | ¥1.35B |
| Net Income Attributable to Owners Forecast | ¥1.10B |
| Basic EPS Forecast | ¥12.24 |
| Dividend Per Share Forecast | ¥1.00 |
| Property, Plant & Equipment | ¥2.21B | ¥1.58B | +¥622M |
| Intangible Assets | ¥364M | ¥396M | ¥-32M |
| Goodwill | ¥158M | ¥168M | ¥-10M |
| Investment Securities | ¥1.04B | ¥1.04B | +¥7M |
| Total Assets | ¥16.09B | ¥13.23B | +¥2.86B |
| Current Liabilities | ¥5.62B | ¥3.02B | +¥2.60B |
| Accounts Payable | ¥1.18B | ¥467M | +¥715M |
| Short-term Loans | ¥351M | ¥500M | ¥-149M |
| Non-current Liabilities | ¥978M | ¥903M | +¥75M |
| Long-term Loans | ¥833M | ¥759M | +¥74M |
| Total Liabilities | ¥6.60B | ¥3.92B | +¥2.67B |
| Total Equity | ¥9.49B | ¥9.31B | +¥184M |
| Capital Stock | ¥10M | ¥10M | ¥0 |
| Capital Surplus | ¥7.46B | ¥7.46B | ¥0 |
| Retained Earnings | ¥2.28B | ¥2.13B | +¥148M |
| Treasury Stock | ¥-300M | ¥-300M | ¥-15,000 |
| Owners' Equity | ¥9.49B | ¥9.31B | +¥184M |
| Working Capital | ¥6.46B | - | - |