| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥484M | - | - |
| Cost of Sales | ¥321M | - | - |
| Gross Profit | ¥164M | - | - |
| SG&A Expenses | ¥159M | - | - |
| Operating Income | ¥4M | - | - |
| Non-operating Income | ¥1M | - | - |
| Non-operating Expenses | ¥11M | - | - |
| Ordinary Income | ¥-4M | - | - |
| Profit Before Tax | ¥-5M | - | - |
| Income Tax Expense | ¥-15M | - | - |
| Net Income | ¥10M | - | - |
| Interest Expense | ¥1M | - | - |
| Basic EPS | ¥5.99 | - | - |
| Diluted EPS | ¥5.54 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.58B | ¥1.65B | ¥-76M |
| Cash and Deposits | ¥1.23B | ¥1.36B | ¥-125M |
| Accounts Receivable | ¥268M | ¥252M | +¥16M |
| Non-current Assets | ¥199M | ¥182M | +¥17M |
| Property, Plant & Equipment | ¥42M | ¥43M | ¥-560,000 |
| Item | Value |
|---|---|
| Net Profit Margin | 2.1% |
| Gross Profit Margin | 33.8% |
| Current Ratio | 407.3% |
| Quick Ratio | 407.3% |
| Debt-to-Equity Ratio | 0.66x |
| Interest Coverage Ratio | 3.79x |
| Effective Tax Rate | 302.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +11.1% |
| Operating Income YoY Change | +5.4% |
| Ordinary Income YoY Change | +0.7% |
| Net Income YoY Change | -18.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.70M shares |
| Treasury Stock | 80 shares |
| Average Shares Outstanding | 1.68M shares |
| Book Value Per Share | ¥628.78 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.23B |
| Operating Income Forecast | ¥200M |
| Ordinary Income Forecast | ¥187M |
| Net Income Forecast | ¥160M |
| Basic EPS Forecast | ¥94.36 |
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥1.78B | ¥1.83B | ¥-58M |
| Current Liabilities | ¥387M | ¥456M | ¥-69M |
| Accounts Payable | ¥23M | ¥31M | ¥-7M |
| Non-current Liabilities | ¥321M | ¥389M | ¥-67M |
| Long-term Loans | ¥307M | ¥332M | ¥-25M |
| Total Liabilities | ¥709M | ¥845M | ¥-136M |
| Total Equity | ¥1.07B | ¥989M | +¥78M |
| Capital Stock | ¥85M | ¥50M | +¥34M |
| Capital Surplus | ¥401M | ¥366M | +¥34M |
| Retained Earnings | ¥583M | ¥573M | +¥10M |
| Treasury Stock | ¥-263,000 | - | - |
| Owners' Equity | ¥1.07B | ¥989M | +¥78M |
| Working Capital | ¥1.19B | - | - |