| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.08B | - | - |
| Cost of Sales | ¥453M | - | - |
| Gross Profit | ¥630M | - | - |
| SG&A Expenses | ¥483M | - | - |
| Operating Income | ¥147M | - | - |
| Non-operating Income | ¥115,000 | - | - |
| Ordinary Income | ¥147M | - | - |
| Profit Before Tax | ¥147M | - | - |
| Income Tax Expense | ¥49M | - | - |
| Net Income | ¥98M | - | - |
| Earnings per Unit (EPU) | ¥38.57 | - | - |
| Diluted Earnings per Unit | ¥35.93 | - | - |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.03B | ¥3.94B | +¥88M |
| Cash and Deposits | ¥2.59B | ¥2.65B | ¥-65M |
| Accounts Receivable | ¥647M | ¥615M | +¥32M |
| Inventories | ¥644M | ¥504M | +¥140M |
| Non-current Assets | ¥115M | ¥130M | ¥-15M |
| Item | Value |
|---|---|
| Net Profit Margin | 9.1% |
| Gross Profit Margin | 58.2% |
| Current Ratio | 994.9% |
| Quick Ratio | 836.1% |
| Debt-to-Equity Ratio | 0.12x |
| Effective Tax Rate | 33.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +7.7% |
| Operating Income YoY Change | -25.7% |
| Ordinary Income YoY Change | -25.0% |
| Net Income YoY Change | -24.9% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 2.59M shares |
| Average Units Outstanding | 2.55M shares |
| NAV per Unit | ¥1,436.52 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥4.75B |
| Operating Income Forecast | ¥705M |
| Ordinary Income Forecast | ¥705M |
| Net Income Forecast | ¥489M |
| Earnings per Unit Forecast (EPU) | ¥192.07 |
| Distribution per Unit Forecast (DPU) | ¥0.00 |
| Property, Plant & Equipment | ¥36M | ¥38M | ¥-1M |
| Intangible Assets | ¥22M | ¥23M | ¥-1M |
| Total Assets | ¥4.15B | ¥4.07B | +¥73M |
| Current Liabilities | ¥405M | ¥432M | ¥-27M |
| Accounts Payable | ¥50M | ¥30M | +¥19M |
| Non-current Liabilities | ¥24M | ¥24M | +¥500,000 |
| Total Liabilities | ¥429M | ¥456M | ¥-27M |
| Total Equity | ¥3.72B | ¥3.62B | +¥100M |
| Capital Stock | ¥173M | ¥172M | +¥637,000 |
| Capital Surplus | ¥1.59B | ¥1.58B | +¥637,000 |
| Retained Earnings | ¥1.96B | ¥1.86B | +¥98M |
| Owners' Equity | ¥3.72B | ¥3.62B | +¥100M |
| Working Capital | ¥3.63B | - | - |