| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥622M | ¥1.33B | -53.4% |
| Cost of Sales | ¥345M | ¥522M | -33.9% |
| Gross Profit | ¥277M | ¥813M | -65.9% |
| SG&A Expenses | ¥272M | ¥282M | -3.5% |
| Operating Income | ¥4M | ¥530M | -99.2% |
| Non-operating Income | ¥3M | ¥224,000 | +1263.4% |
| Non-operating Expenses | ¥113,000 | ¥12M | -99.1% |
| Ordinary Income | ¥7M | ¥518M | -98.6% |
| Profit Before Tax | ¥8M | ¥485M | -98.4% |
| Income Tax Expense | ¥3M | ¥150M | -98.2% |
| Net Income | ¥5M | ¥334M | -98.5% |
| Depreciation & Amortization | ¥4M | ¥3M | +8.8% |
| Basic EPS | ¥2.35 | ¥161.81 | -98.5% |
| Diluted EPS | ¥2.26 | ¥151.79 | -98.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.87B | ¥1.96B | ¥-90M |
| Cash and Deposits | ¥1.83B | ¥1.91B | ¥-79M |
| Non-current Assets | ¥199M | ¥167M | +¥32M |
| Property, Plant & Equipment | ¥43M | ¥45M | ¥-3M |
| Intangible Assets | ¥7M | ¥8M | ¥-882,000 |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥17M | ¥148M | ¥-131M |
| Financing Cash Flow | ¥-96M | ¥212M | ¥-308M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.8% |
| Gross Profit Margin | 44.5% |
| Current Ratio | 726.8% |
| Quick Ratio | 726.8% |
| Debt-to-Equity Ratio | 0.14x |
| EBITDA Margin | 1.2% |
| Effective Tax Rate | 34.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -53.4% |
| Operating Income YoY Change | -99.1% |
| Ordinary Income YoY Change | -98.5% |
| Net Income YoY Change | -98.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.14M shares |
| Average Shares Outstanding | 2.14M shares |
| Book Value Per Share | ¥845.79 |
| EBITDA | ¥8M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥45.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.09B |
| Operating Income Forecast | ¥497M |
| Ordinary Income Forecast | ¥497M |
| Net Income Forecast | ¥345M |
| Basic EPS Forecast | ¥161.41 |
| Dividend Per Share Forecast | ¥65.00 |
| Total Assets | ¥2.07B | ¥2.12B | ¥-58M |
| Current Liabilities | ¥257M | ¥224M | +¥33M |
| Total Liabilities | ¥257M | ¥224M | +¥33M |
| Total Equity | ¥1.81B | ¥1.90B | ¥-91M |
| Capital Stock | ¥214M | ¥214M | ¥0 |
| Capital Surplus | ¥114M | ¥114M | ¥0 |
| Retained Earnings | ¥1.48B | ¥1.57B | ¥-91M |
| Owners' Equity | ¥1.81B | ¥1.90B | ¥-91M |
| Working Capital | ¥1.61B | - | - |