| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.33B | ¥3.92B | +10.6% |
| Cost of Sales | ¥1.23B | ¥834M | +47.3% |
| Gross Profit | ¥3.10B | ¥3.08B | +0.7% |
| SG&A Expenses | ¥3.17B | ¥2.79B | +13.6% |
| Operating Income | ¥-69M | ¥289M | -123.9% |
| Non-operating Income | ¥18M | ¥6M | +183.1% |
| Non-operating Expenses | ¥38M | ¥66M | -42.5% |
| Ordinary Income | ¥-89M | ¥229M | -138.9% |
| Profit Before Tax | ¥24M | ¥242M | -90.0% |
| Income Tax Expense | ¥115M | ¥111M | +3.3% |
| Net Income | ¥-97M | ¥146M | -166.4% |
| Net Income Attributable to Owners | ¥387M | ¥147M | +163.3% |
| Total Comprehensive Income | ¥1.71B | ¥1.06B | +60.5% |
| Interest Expense | ¥4M | ¥867,000 | +382.2% |
| Basic EPS | ¥-1.20 | ¥3.70 | -132.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥9.05B | ¥10.33B | ¥-1.28B |
| Cash and Deposits | ¥8.43B | ¥9.29B | ¥-862M |
| Accounts Receivable | ¥266M | ¥291M | ¥-25M |
| Inventories | ¥7M | ¥2M | +¥5M |
| Non-current Assets | ¥7.22B | ¥4.11B | +¥3.11B |
| Item | Value |
|---|---|
| Net Profit Margin | 8.9% |
| Gross Profit Margin | 71.7% |
| Current Ratio | 425.9% |
| Quick Ratio | 425.6% |
| Debt-to-Equity Ratio | 0.28x |
| Interest Coverage Ratio | -16.50x |
| Effective Tax Rate | 474.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +10.6% |
| Operating Income YoY Change | -95.8% |
| Ordinary Income YoY Change | -99.6% |
| Net Income Attributable to Owners YoY Change | -10.7% |
| Total Comprehensive Income YoY Change | +60.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 42.64M shares |
| Treasury Stock | 2.97M shares |
| Average Shares Outstanding | 39.67M shares |
| Book Value Per Share | ¥321.30 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥10.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.50B |
| Operating Income Forecast | ¥30M |
| Ordinary Income Forecast | ¥2M |
| Net Income Attributable to Owners Forecast | ¥387M |
| Basic EPS Forecast | ¥9.76 |
| Dividend Per Share Forecast | ¥30.00 |
| Property, Plant & Equipment | ¥273M | ¥145M | +¥128M |
| Intangible Assets | ¥828M | ¥250M | +¥578M |
| Goodwill | ¥525M | ¥199M | +¥326M |
| Investment Securities | ¥6.02B | ¥3.55B | +¥2.46B |
| Total Assets | ¥16.28B | ¥14.44B | +¥1.83B |
| Current Liabilities | ¥2.13B | ¥2.57B | ¥-446M |
| Short-term Loans | ¥200M | ¥200M | ¥0 |
| Non-current Liabilities | ¥1.41B | ¥433M | +¥972M |
| Long-term Loans | ¥58M | ¥8M | +¥50M |
| Total Liabilities | ¥3.53B | ¥3.00B | +¥527M |
| Total Equity | ¥12.75B | ¥11.44B | +¥1.31B |
| Capital Stock | ¥382M | ¥382M | ¥0 |
| Capital Surplus | ¥373M | ¥373M | ¥0 |
| Retained Earnings | ¥10.46B | ¥10.95B | ¥-494M |
| Treasury Stock | ¥-1.51B | ¥-1.51B | ¥0 |
| Owners' Equity | ¥12.69B | ¥11.39B | +¥1.30B |
| Working Capital | ¥6.93B | - | - |