| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥730M | ¥681M | +7.2% |
| Cost of Sales | ¥331M | ¥256M | +29.5% |
| Gross Profit | ¥399M | ¥426M | -6.3% |
| SG&A Expenses | ¥156M | ¥119M | +31.1% |
| Operating Income | ¥243M | ¥307M | -20.8% |
| Non-operating Income | ¥696,000 | ¥514,000 | +35.4% |
| Non-operating Expenses | ¥41M | ¥16M | +153.2% |
| Ordinary Income | ¥202M | ¥291M | -30.6% |
| Profit Before Tax | ¥204M | ¥291M | -30.1% |
| Income Tax Expense | ¥63M | ¥91M | -30.6% |
| Net Income | ¥141M | ¥200M | -29.8% |
| Net Income Attributable to Owners | ¥140M | ¥200M | -30.0% |
| Total Comprehensive Income | ¥140M | ¥200M | -30.0% |
| Interest Expense | ¥7M | ¥131,000 | +5222.1% |
| Basic EPS | ¥32.30 | ¥58.06 | -44.4% |
| Diluted EPS | ¥30.32 | ¥55.27 | -45.1% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.42B | ¥3.22B | +¥2.20B |
| Cash and Deposits | ¥3.84B | ¥1.64B | +¥2.20B |
| Accounts Receivable | ¥29M | ¥42M | ¥-13M |
| Inventories | ¥9.91B | ¥3.71B | +¥6.21B |
| Non-current Assets | ¥890M | ¥574M | +¥316M |
| Item | Value |
|---|---|
| Net Profit Margin | 19.2% |
| Gross Profit Margin | 54.7% |
| Current Ratio | 326.5% |
| Quick Ratio | -270.8% |
| Debt-to-Equity Ratio | 0.37x |
| Interest Coverage Ratio | 34.85x |
| Effective Tax Rate | 31.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +7.1% |
| Operating Income YoY Change | -20.8% |
| Ordinary Income YoY Change | -30.4% |
| Net Income Attributable to Owners YoY Change | -29.8% |
| Total Comprehensive Income YoY Change | -29.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.09M shares |
| Treasury Stock | 41K shares |
| Average Shares Outstanding | 4.36M shares |
| Book Value Per Share | ¥908.44 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥22.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥4.70B |
| Operating Income Forecast | ¥1.10B |
| Ordinary Income Forecast | ¥1.04B |
| Net Income Attributable to Owners Forecast | ¥700M |
| Basic EPS Forecast | ¥143.46 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥624M | ¥321M | +¥303M |
| Intangible Assets | ¥28M | ¥31M | ¥-3M |
| Goodwill | ¥2.98B | ¥3.18B | ¥-193M |
| Investment Securities | ¥3.46B | ¥3.30B | +¥164M |
| Total Assets | ¥6.31B | ¥3.79B | +¥2.52B |
| Current Liabilities | ¥1.66B | ¥1.65B | +¥9M |
| Accounts Payable | ¥9M | ¥3M | +¥6M |
| Short-term Loans | ¥1.45B | ¥1.45B | ¥0 |
| Non-current Liabilities | ¥58M | ¥46M | +¥12M |
| Long-term Loans | ¥6.57B | ¥6.85B | ¥-273M |
| Total Liabilities | ¥1.72B | ¥1.70B | +¥21M |
| Total Equity | ¥4.59B | ¥2.10B | +¥2.50B |
| Capital Stock | ¥1.79B | ¥568M | +¥1.22B |
| Capital Surplus | ¥1.79B | ¥569M | +¥1.22B |
| Retained Earnings | ¥1.03B | ¥979M | +¥47M |
| Treasury Stock | ¥-22M | ¥-22M | ¥0 |
| Owners' Equity | ¥4.59B | ¥2.09B | +¥2.50B |
| Working Capital | ¥3.76B | - | - |