| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥27.29B | ¥26.93B | +1.3% |
| Cost of Sales | ¥19.85B | ¥19.52B | +1.7% |
| Gross Profit | ¥7.44B | ¥7.42B | +0.4% |
| SG&A Expenses | ¥7.60B | ¥7.54B | +0.8% |
| Operating Income | ¥30M | ¥65M | -53.8% |
| Non-operating Income | ¥47M | ¥33M | +43.9% |
| Non-operating Expenses | ¥60M | ¥73M | -17.2% |
| Ordinary Income | ¥17M | ¥25M | -32.0% |
| Profit Before Tax | ¥8M | ¥57M | -85.8% |
| Income Tax Expense | ¥9M | ¥32M | -70.9% |
| Net Income | ¥-1M | ¥24M | -104.2% |
| Interest Expense | ¥48M | ¥30M | +59.6% |
| Basic EPS | ¥-0.94 | ¥19.76 | -104.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.79B | ¥5.11B | ¥-324M |
| Cash and Deposits | ¥1.06B | ¥1.64B | ¥-575M |
| Accounts Receivable | ¥1.21B | ¥1.04B | +¥166M |
| Inventories | ¥1.90B | ¥1.77B | +¥131M |
| Non-current Assets | ¥13.39B | ¥13.06B | +¥323M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥4,548.35 |
| Net Profit Margin | -0.0% |
| Gross Profit Margin | 27.3% |
| Current Ratio | 70.8% |
| Quick Ratio | 42.7% |
| Debt-to-Equity Ratio | 2.16x |
| Interest Coverage Ratio | 0.62x |
| Effective Tax Rate | 114.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +1.3% |
| Operating Income YoY Change | -53.4% |
| Ordinary Income YoY Change | -31.2% |
| Net Income YoY Change | -90.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.26M shares |
| Treasury Stock | 725 shares |
| Average Shares Outstanding | 1.26M shares |
| Book Value Per Share | ¥4,547.77 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥50.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥37.20B |
| Operating Income Forecast | ¥250M |
| Ordinary Income Forecast | ¥230M |
| Net Income Forecast | ¥144M |
| Basic EPS Forecast | ¥113.87 |
| Dividend Per Share Forecast | ¥50.00 |
| Property, Plant & Equipment | ¥11.46B | ¥11.24B | +¥223M |
| Intangible Assets | ¥61M | ¥72M | ¥-12M |
| Goodwill | ¥12M | ¥15M | ¥-3M |
| Investment Securities | ¥412M | ¥281M | +¥131M |
| Total Assets | ¥18.17B | ¥18.18B | ¥-1M |
| Current Liabilities | ¥6.76B | ¥6.49B | +¥274M |
| Accounts Payable | ¥3.25B | ¥2.33B | +¥926M |
| Short-term Loans | ¥850M | ¥1.95B | ¥-1.10B |
| Non-current Liabilities | ¥5.66B | ¥5.97B | ¥-308M |
| Long-term Loans | ¥3.73B | ¥4.09B | ¥-357M |
| Total Liabilities | ¥12.43B | ¥12.46B | ¥-34M |
| Total Equity | ¥5.75B | ¥5.71B | +¥33M |
| Capital Stock | ¥642M | ¥642M | ¥0 |
| Capital Surplus | ¥351M | ¥351M | ¥0 |
| Retained Earnings | ¥4.56B | ¥4.62B | ¥-64M |
| Treasury Stock | ¥-2M | ¥-2M | ¥0 |
| Owners' Equity | ¥5.75B | ¥5.71B | +¥33M |
| Working Capital | ¥-1.98B | - | - |