| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.66B | ¥1.65B | +0.7% |
| Cost of Sales | ¥858M | ¥771M | +11.2% |
| Gross Profit | ¥802M | ¥876M | -8.5% |
| SG&A Expenses | ¥752M | ¥742M | +1.3% |
| Operating Income | ¥50M | ¥134M | -62.7% |
| Non-operating Income | ¥2M | ¥698,000 | +126.6% |
| Non-operating Expenses | ¥5M | ¥5M | +0.0% |
| Ordinary Income | ¥51M | ¥130M | -60.8% |
| Profit Before Tax | ¥52M | ¥130M | -60.3% |
| Income Tax Expense | ¥20M | ¥37M | -46.5% |
| Net Income | ¥31M | ¥92M | -66.3% |
| Earnings per Unit (EPU) | ¥25.74 | ¥92.75 | -72.2% |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.75B | ¥1.81B | ¥-64M |
| Cash and Deposits | ¥1.23B | ¥1.23B | ¥-4M |
| Accounts Receivable | ¥314M | ¥293M | +¥21M |
| Non-current Assets | ¥439M | ¥378M | +¥61M |
| Property, Plant & Equipment | ¥39M | ¥34M | +¥5M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.9% |
| Gross Profit Margin | 48.3% |
| Current Ratio | 802.8% |
| Quick Ratio | 802.8% |
| Debt-to-Equity Ratio | 0.11x |
| Effective Tax Rate | 38.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.7% |
| Operating Income YoY Change | -62.6% |
| Ordinary Income YoY Change | -60.3% |
| Net Income YoY Change | -65.8% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 1.23M shares |
| Average Units Outstanding | 1.23M shares |
| NAV per Unit | ¥1,599.16 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.49B |
| Operating Income Forecast | ¥249M |
| Ordinary Income Forecast | ¥249M |
| Net Income Forecast | ¥171M |
| Earnings per Unit Forecast (EPU) | ¥139.56 |
| Distribution per Unit Forecast (DPU) | ¥0.00 |
| Intangible Assets | ¥252M | ¥207M | +¥44M |
| Total Assets | ¥2.19B | ¥2.19B | ¥-3M |
| Current Liabilities | ¥218M | ¥252M | ¥-34M |
| Accounts Payable | ¥56M | ¥49M | +¥7M |
| Total Liabilities | ¥218M | ¥252M | ¥-34M |
| Total Equity | ¥1.97B | ¥1.94B | +¥31M |
| Capital Stock | ¥237M | ¥237M | ¥0 |
| Capital Surplus | ¥237M | ¥237M | ¥0 |
| Retained Earnings | ¥1.50B | ¥1.47B | +¥32M |
| Owners' Equity | ¥1.97B | ¥1.94B | +¥31M |
| Working Capital | ¥1.53B | - | - |