| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥49.68B | ¥47.67B | +4.2% |
| Cost of Sales | ¥45.75B | ¥46.53B | -1.7% |
| Gross Profit | ¥3.93B | ¥1.14B | +245.7% |
| SG&A Expenses | ¥3.42B | ¥3.25B | +5.0% |
| Operating Income | ¥517M | ¥-2.11B | +124.5% |
| Non-operating Income | ¥538M | ¥50M | +976.0% |
| Non-operating Expenses | ¥642M | ¥654M | -1.8% |
| Ordinary Income | ¥413M | ¥-2.72B | +115.2% |
| Profit Before Tax | ¥9M | ¥-3.16B | +100.3% |
| Income Tax Expense | ¥496M | ¥-930M | +153.3% |
| Net Income | ¥-487M | ¥-2.23B | +78.1% |
| Net Income Attributable to Owners | ¥-487M | ¥-2.23B | +78.1% |
| Total Comprehensive Income | ¥-234M | ¥-2.30B | +89.8% |
| Interest Expense | ¥424M | ¥198M | +114.1% |
| Basic EPS | ¥-1.68 | ¥-7.65 | +78.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥44.15B | ¥45.95B | ¥-1.81B |
| Cash and Deposits | ¥6.07B | ¥5.11B | +¥960M |
| Accounts Receivable | ¥12.23B | ¥12.88B | ¥-649M |
| Inventories | ¥10.40B | ¥12.10B | ¥-1.71B |
| Non-current Assets | ¥85.58B | ¥84.67B | +¥909M |
| Item | Value |
|---|---|
| Net Profit Margin | -1.0% |
| Gross Profit Margin | 7.9% |
| Current Ratio | 89.2% |
| Quick Ratio | 68.2% |
| Debt-to-Equity Ratio | 2.14x |
| Interest Coverage Ratio | 1.22x |
| Effective Tax Rate | 5511.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +4.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 302.35M shares |
| Treasury Stock | 11.33M shares |
| Average Shares Outstanding | 291.02M shares |
| Book Value Per Share | ¥142.14 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| Coke | ¥31.25B | ¥-1.40B |
| ComprehensiveEngineering | ¥4.97B | ¥712M |
| FuelSales | ¥12.62B | ¥1.71B |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥96.00B |
| Operating Income Forecast | ¥2.70B |
| Ordinary Income Forecast | ¥1.70B |
| Net Income Attributable to Owners Forecast | ¥-5.20B |
| Basic EPS Forecast | ¥-17.87 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥81.16B | ¥80.27B | +¥888M |
| Intangible Assets | ¥676M | ¥707M | ¥-31M |
| Investment Securities | ¥1.64B | ¥1.29B | +¥350M |
| Total Assets | ¥129.73B | ¥130.63B | ¥-900M |
| Current Liabilities | ¥49.47B | ¥48.17B | +¥1.29B |
| Accounts Payable | ¥14.79B | ¥7.56B | +¥7.23B |
| Short-term Loans | ¥28.74B | ¥32.93B | ¥-4.19B |
| Non-current Liabilities | ¥38.90B | ¥40.86B | ¥-1.96B |
| Long-term Loans | ¥30.88B | ¥32.89B | ¥-2.01B |
| Total Liabilities | ¥88.36B | ¥89.03B | ¥-666M |
| Total Equity | ¥41.37B | ¥41.60B | ¥-235M |
| Capital Stock | ¥7.00B | ¥7.00B | ¥0 |
| Capital Surplus | ¥1.75B | ¥1.75B | ¥0 |
| Retained Earnings | ¥33.28B | ¥33.77B | ¥-487M |
| Treasury Stock | ¥-1.21B | ¥-1.21B | ¥0 |
| Owners' Equity | ¥41.37B | ¥41.60B | ¥-235M |
| Working Capital | ¥-5.32B | - | - |