| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.74B | ¥2.86B | -4.1% |
| Cost of Sales | ¥2.19B | ¥2.32B | -5.7% |
| Gross Profit | ¥555M | ¥541M | +2.6% |
| SG&A Expenses | ¥568M | ¥571M | -0.4% |
| Operating Income | ¥-13M | ¥-29M | +55.2% |
| Non-operating Income | ¥42M | ¥31M | +35.7% |
| Non-operating Expenses | ¥4M | ¥23M | -81.3% |
| Ordinary Income | ¥24M | ¥-22M | +209.1% |
| Profit Before Tax | ¥25M | ¥-22M | +213.6% |
| Income Tax Expense | ¥8M | ¥-4M | +308.8% |
| Net Income | ¥17M | ¥-18M | +194.7% |
| Net Income Attributable to Owners | ¥17M | ¥-18M | +194.4% |
| Total Comprehensive Income | ¥151M | ¥-189M | +179.9% |
| Interest Expense | ¥4M | ¥4M | -5.3% |
| Basic EPS | ¥3.09 | ¥-3.17 | +197.5% |
| Dividend Per Share | ¥8.00 | ¥8.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.22B | ¥5.12B | +¥98M |
| Cash and Deposits | ¥1.00B | ¥961M | +¥40M |
| Accounts Receivable | ¥2.19B | ¥2.07B | +¥118M |
| Inventories | ¥509M | ¥433M | +¥76M |
| Non-current Assets | ¥9.27B | ¥8.89B | +¥382M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.6% |
| Gross Profit Margin | 20.2% |
| Current Ratio | 130.3% |
| Quick Ratio | 117.6% |
| Debt-to-Equity Ratio | 0.57x |
| Interest Coverage Ratio | -3.17x |
| Effective Tax Rate | 30.4% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -4.1% |
| Operating Income YoY Change | +14.7% |
| Ordinary Income YoY Change | -10.7% |
| Net Income Attributable to Owners YoY Change | -10.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.18M shares |
| Treasury Stock | 598K shares |
| Average Shares Outstanding | 5.60M shares |
| Book Value Per Share | ¥1,649.87 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥8.00 |
| Year-End Dividend | ¥12.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥13.00B |
| Operating Income Forecast | ¥200M |
| Ordinary Income Forecast | ¥370M |
| Net Income Attributable to Owners Forecast | ¥260M |
| Basic EPS Forecast | ¥46.51 |
| Dividend Per Share Forecast | ¥8.00 |
| Property, Plant & Equipment | ¥5.20B | ¥5.03B | +¥166M |
| Intangible Assets | ¥33M | ¥35M | ¥-2M |
| Investment Securities | ¥3.92B | ¥3.70B | +¥218M |
| Total Assets | ¥14.49B | ¥14.01B | +¥481M |
| Current Liabilities | ¥4.01B | ¥3.63B | +¥373M |
| Accounts Payable | ¥784M | ¥621M | +¥163M |
| Short-term Loans | ¥400M | ¥350M | +¥50M |
| Non-current Liabilities | ¥1.26B | ¥1.23B | +¥37M |
| Total Liabilities | ¥5.27B | ¥4.86B | +¥410M |
| Total Equity | ¥9.22B | ¥9.15B | +¥69M |
| Capital Stock | ¥309M | ¥309M | ¥0 |
| Capital Surplus | ¥210M | ¥210M | ¥0 |
| Retained Earnings | ¥6.90B | ¥6.95B | ¥-50M |
| Treasury Stock | ¥-227M | ¥-212M | ¥-14M |
| Owners' Equity | ¥9.22B | ¥9.15B | +¥69M |
| Working Capital | ¥1.21B | - | - |