| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.08B | ¥1.73B | -37.4% |
| Cost of Sales | ¥877M | ¥1.39B | -37.1% |
| Gross Profit | ¥209M | ¥341M | -38.8% |
| SG&A Expenses | ¥166M | ¥167M | -1.1% |
| Operating Income | ¥42M | ¥173M | -75.7% |
| Non-operating Income | ¥3M | ¥2M | +60.1% |
| Non-operating Expenses | ¥3M | ¥4M | -40.0% |
| Ordinary Income | ¥43M | ¥171M | -74.9% |
| Profit Before Tax | ¥43M | ¥171M | -74.8% |
| Income Tax Expense | ¥12M | ¥51M | -77.1% |
| Net Income | ¥31M | ¥119M | -73.9% |
| Interest Expense | ¥2M | ¥4M | -49.3% |
| Basic EPS | ¥31.24 | ¥118.31 | -73.6% |
| Diluted EPS | ¥108.68 | ¥108.68 | +0.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥968M | ¥2.00B | ¥-1.03B |
| Cash and Deposits | ¥563M | ¥1.01B | ¥-447M |
| Non-current Assets | ¥6.08B | ¥5.82B | +¥253M |
| Property, Plant & Equipment | ¥4.60B | ¥4.42B | +¥178M |
| Intangible Assets | ¥343M | ¥352M | ¥-9M |
| Item | Value |
|---|---|
| Net Profit Margin | 2.9% |
| Gross Profit Margin | 19.2% |
| Current Ratio | 97.5% |
| Quick Ratio | 97.5% |
| Debt-to-Equity Ratio | 0.66x |
| Interest Coverage Ratio | 19.85x |
| Effective Tax Rate | 27.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -37.4% |
| Operating Income YoY Change | -75.3% |
| Ordinary Income YoY Change | -74.8% |
| Net Income YoY Change | -73.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.01M shares |
| Treasury Stock | 6K shares |
| Average Shares Outstanding | 1.01M shares |
| Book Value Per Share | ¥4,211.94 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥150.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥7.80B |
| Operating Income Forecast | ¥990M |
| Ordinary Income Forecast | ¥988M |
| Net Income Forecast | ¥675M |
| Basic EPS Forecast | ¥670.37 |
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥7.04B | ¥7.82B | ¥-777M |
| Current Liabilities | ¥994M | ¥1.81B | ¥-818M |
| Non-current Liabilities | ¥1.81B | ¥1.65B | +¥161M |
| Long-term Loans | ¥680M | ¥540M | +¥140M |
| Total Liabilities | ¥2.80B | ¥3.46B | ¥-657M |
| Total Equity | ¥4.24B | ¥4.36B | ¥-120M |
| Capital Stock | ¥119M | ¥119M | ¥0 |
| Capital Surplus | ¥540M | ¥540M | ¥0 |
| Retained Earnings | ¥3.60B | ¥3.72B | ¥-120M |
| Treasury Stock | ¥-18M | ¥-18M | ¥0 |
| Owners' Equity | ¥4.24B | ¥4.36B | ¥-120M |
| Working Capital | ¥-25M | - | - |