| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥10.40B | ¥11.24B | -7.4% |
| Cost of Sales | ¥4.88B | ¥5.29B | -7.7% |
| Gross Profit | ¥5.52B | ¥5.95B | -7.2% |
| SG&A Expenses | ¥5.41B | ¥5.75B | -6.1% |
| Operating Income | ¥118M | ¥196M | -39.8% |
| Non-operating Income | ¥9M | ¥16M | -44.1% |
| Non-operating Expenses | ¥20M | ¥68M | -70.9% |
| Ordinary Income | ¥108M | ¥144M | -25.0% |
| Profit Before Tax | ¥45M | ¥-15M | +393.6% |
| Income Tax Expense | ¥30M | ¥-52M | +156.3% |
| Net Income | ¥16M | ¥37M | -57.7% |
| Net Income Attributable to Owners | ¥15M | ¥37M | -59.5% |
| Total Comprehensive Income | ¥15M | ¥37M | -59.5% |
| Interest Expense | ¥18M | ¥26M | -31.9% |
| Basic EPS | ¥1.30 | ¥3.08 | -57.8% |
| Diluted EPS | ¥1.08 | ¥2.55 | -57.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.47B | ¥4.44B | +¥33M |
| Cash and Deposits | ¥1.58B | ¥2.04B | ¥-468M |
| Accounts Receivable | ¥251M | ¥182M | +¥69M |
| Inventories | ¥1.79B | ¥1.47B | +¥325M |
| Non-current Assets | ¥2.55B | ¥2.55B | ¥-389,000 |
| Item | Value |
|---|---|
| Net Profit Margin | 0.1% |
| Gross Profit Margin | 53.1% |
| Current Ratio | 126.2% |
| Quick Ratio | 75.5% |
| Debt-to-Equity Ratio | 3.44x |
| Interest Coverage Ratio | 6.74x |
| Effective Tax Rate | 65.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -7.4% |
| Operating Income YoY Change | -39.5% |
| Ordinary Income YoY Change | -25.3% |
| Net Income Attributable to Owners YoY Change | -57.7% |
| Total Comprehensive Income YoY Change | -57.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 12.05M shares |
| Treasury Stock | 9K shares |
| Average Shares Outstanding | 12.04M shares |
| Book Value Per Share | ¥131.29 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥14.16B |
| Operating Income Forecast | ¥230M |
| Ordinary Income Forecast | ¥220M |
| Net Income Attributable to Owners Forecast | ¥130M |
| Basic EPS Forecast | ¥10.80 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥648M | ¥581M | +¥68M |
| Intangible Assets | ¥161M | ¥144M | +¥17M |
| Total Assets | ¥7.02B | ¥6.99B | +¥33M |
| Current Liabilities | ¥3.54B | ¥3.27B | +¥270M |
| Accounts Payable | ¥859M | ¥519M | +¥340M |
| Non-current Liabilities | ¥1.90B | ¥2.14B | ¥-238M |
| Long-term Loans | ¥1.43B | ¥1.64B | ¥-214M |
| Total Liabilities | ¥5.44B | ¥5.41B | +¥32M |
| Total Equity | ¥1.58B | ¥1.58B | +¥1M |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥2.21B | ¥2.22B | ¥-15M |
| Retained Earnings | ¥-732M | ¥-748M | +¥16M |
| Treasury Stock | ¥-2M | ¥-5M | +¥3M |
| Owners' Equity | ¥1.57B | ¥1.57B | +¥4M |
| Working Capital | ¥928M | - | - |