| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥20.20B | ¥16.51B | +22.3% |
| Cost of Sales | ¥13.53B | ¥11.20B | +20.8% |
| Gross Profit | ¥6.67B | ¥5.30B | +25.7% |
| SG&A Expenses | ¥8.07B | ¥6.49B | +24.5% |
| Operating Income | ¥-1.40B | ¥-1.18B | -19.0% |
| Non-operating Income | ¥256M | ¥246M | +4.1% |
| Non-operating Expenses | ¥129M | ¥138M | -6.5% |
| Ordinary Income | ¥-1.28B | ¥-1.07B | -19.0% |
| Profit Before Tax | ¥-1.29B | ¥-785M | -63.8% |
| Income Tax Expense | ¥-160M | ¥-129M | -24.0% |
| Net Income | ¥-1.12B | ¥-656M | -71.5% |
| Net Income Attributable to Owners | ¥-1.12B | ¥-656M | -71.5% |
| Total Comprehensive Income | ¥-831M | ¥-1.16B | +28.1% |
| Interest Expense | ¥60M | ¥32M | +87.5% |
| Basic EPS | ¥-63.36 | ¥-41.80 | -51.6% |
| Dividend Per Share | ¥25.00 | ¥25.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥37.62B | ¥33.83B | +¥3.80B |
| Cash and Deposits | ¥15.70B | ¥21.46B | ¥-5.76B |
| Accounts Receivable | ¥7.23B | ¥7.68B | ¥-451M |
| Inventories | ¥11.79B | ¥3.71B | +¥8.08B |
| Non-current Assets | ¥19.04B | ¥18.18B | +¥859M |
| Item | Value |
|---|---|
| Net Profit Margin | -5.6% |
| Gross Profit Margin | 33.0% |
| Current Ratio | 269.8% |
| Quick Ratio | 185.3% |
| Debt-to-Equity Ratio | 0.61x |
| Interest Coverage Ratio | -23.40x |
| Effective Tax Rate | 12.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +22.3% |
| Operating Income YoY Change | +11.6% |
| Ordinary Income YoY Change | +10.1% |
| Profit Before Tax YoY Change | -63.8% |
| Net Income YoY Change | -71.5% |
| Net Income Attributable to Owners YoY Change | +4.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 18.38M shares |
| Treasury Stock | 403K shares |
| Average Shares Outstanding | 17.76M shares |
| Book Value Per Share | ¥1,954.92 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥25.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥47.00B |
| Operating Income Forecast | ¥5.00B |
| Ordinary Income Forecast | ¥5.10B |
| Net Income Attributable to Owners Forecast | ¥3.35B |
| Basic EPS Forecast | ¥188.14 |
| Dividend Per Share Forecast | ¥44.00 |
| Property, Plant & Equipment | ¥7.63B | ¥7.49B | +¥145M |
| Intangible Assets | ¥4.24B | ¥4.64B | ¥-402M |
| Goodwill | ¥2.89B | ¥3.18B | ¥-290M |
| Investment Securities | ¥3.69B | ¥3.30B | +¥395M |
| Total Assets | ¥56.67B | ¥52.01B | +¥4.66B |
| Current Liabilities | ¥13.94B | ¥10.06B | +¥3.89B |
| Short-term Loans | ¥5.92B | - | - |
| Non-current Liabilities | ¥7.58B | ¥7.90B | ¥-320M |
| Long-term Loans | ¥6.49B | ¥6.85B | ¥-360M |
| Total Liabilities | ¥21.52B | ¥17.96B | +¥3.57B |
| Total Equity | ¥35.14B | ¥34.05B | +¥1.09B |
| Capital Stock | ¥4.37B | ¥2.80B | +¥1.57B |
| Capital Surplus | ¥5.95B | ¥4.38B | +¥1.57B |
| Retained Earnings | ¥24.27B | ¥26.52B | ¥-2.25B |
| Treasury Stock | ¥-469M | ¥-377M | ¥-92M |
| Owners' Equity | ¥35.13B | ¥34.05B | +¥1.09B |
| Working Capital | ¥23.68B | - | - |