| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥11.65B | ¥11.38B | +2.4% |
| Cost of Sales | ¥3.81B | ¥3.75B | +1.8% |
| Gross Profit | ¥7.83B | ¥7.63B | +2.6% |
| SG&A Expenses | ¥7.84B | ¥7.45B | +5.3% |
| Operating Income | ¥-6M | ¥185M | -103.2% |
| Non-operating Income | ¥137M | ¥34M | +298.6% |
| Non-operating Expenses | ¥54M | ¥97M | -44.4% |
| Ordinary Income | ¥76M | ¥122M | -37.7% |
| Profit Before Tax | ¥73M | ¥200M | -63.7% |
| Income Tax Expense | ¥67M | ¥82M | -18.4% |
| Net Income | ¥6M | ¥118M | -95.1% |
| Net Income Attributable to Owners | ¥5M | ¥118M | -95.8% |
| Total Comprehensive Income | ¥6M | ¥118M | -94.9% |
| Interest Expense | ¥39M | ¥26M | +49.6% |
| Basic EPS | ¥0.02 | ¥0.50 | -96.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥6.10B | ¥6.43B | ¥-336M |
| Cash and Deposits | ¥4.70B | ¥4.94B | ¥-234M |
| Accounts Receivable | ¥495M | ¥633M | ¥-138M |
| Inventories | ¥29M | ¥30M | ¥-956,000 |
| Non-current Assets | ¥11.10B | ¥10.18B | +¥924M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.0% |
| Gross Profit Margin | 67.3% |
| Current Ratio | 142.0% |
| Quick Ratio | 141.3% |
| Debt-to-Equity Ratio | 1.58x |
| Interest Coverage Ratio | -0.15x |
| Effective Tax Rate | 92.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +2.4% |
| Operating Income YoY Change | -15.2% |
| Ordinary Income YoY Change | -37.7% |
| Net Income Attributable to Owners YoY Change | -95.3% |
| Total Comprehensive Income YoY Change | -94.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 239.87M shares |
| Treasury Stock | 4.12M shares |
| Average Shares Outstanding | 235.55M shares |
| Book Value Per Share | ¥28.24 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.50 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥24.00B |
| Operating Income Forecast | ¥613M |
| Ordinary Income Forecast | ¥571M |
| Net Income Attributable to Owners Forecast | ¥350M |
| Basic EPS Forecast | ¥1.49 |
| Property, Plant & Equipment | ¥6.49B | ¥6.25B | +¥240M |
| Intangible Assets | ¥345M | ¥380M | ¥-35M |
| Goodwill | ¥226M | ¥260M | ¥-34M |
| Total Assets | ¥17.20B | ¥16.61B | +¥589M |
| Current Liabilities | ¥4.29B | ¥4.41B | ¥-111M |
| Accounts Payable | ¥714M | ¥870M | ¥-157M |
| Short-term Loans | ¥300M | ¥300M | ¥0 |
| Non-current Liabilities | ¥6.25B | ¥5.45B | +¥794M |
| Long-term Loans | ¥4.99B | ¥4.19B | +¥802M |
| Total Liabilities | ¥10.54B | ¥9.86B | +¥683M |
| Total Equity | ¥6.66B | ¥6.75B | ¥-94M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥6.63B | ¥6.77B | ¥-138M |
| Retained Earnings | ¥513M | ¥508M | +¥6M |
| Treasury Stock | ¥-584M | ¥-624M | +¥40M |
| Owners' Equity | ¥6.66B | ¥6.75B | ¥-92M |
| Working Capital | ¥1.80B | - | - |