| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥323M | ¥341M | -5.3% |
| Cost of Sales | ¥175M | ¥187M | -6.3% |
| Gross Profit | ¥148M | ¥154M | -4.0% |
| SG&A Expenses | ¥140M | ¥136M | +3.0% |
| Operating Income | ¥7M | ¥18M | -61.1% |
| Non-operating Income | ¥3M | ¥160,000 | +1673.1% |
| Ordinary Income | ¥10M | ¥18M | -44.4% |
| Profit Before Tax | ¥10M | ¥18M | -43.2% |
| Income Tax Expense | ¥2M | ¥4M | -43.2% |
| Net Income | ¥8M | ¥14M | -42.9% |
| Basic EPS | ¥5.17 | ¥9.10 | -43.2% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.11B | ¥2.13B | ¥-14M |
| Cash and Deposits | ¥1.67B | ¥1.70B | ¥-38M |
| Accounts Receivable | ¥127M | ¥110M | +¥17M |
| Non-current Assets | ¥168M | ¥164M | +¥3M |
| Property, Plant & Equipment | ¥34M | ¥35M | ¥-885,000 |
| Item | Value |
|---|---|
| Net Profit Margin | 2.5% |
| Gross Profit Margin | 45.7% |
| Current Ratio | 575.7% |
| Quick Ratio | 575.7% |
| Debt-to-Equity Ratio | 0.35x |
| Effective Tax Rate | 21.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -5.2% |
| Operating Income YoY Change | -58.9% |
| Ordinary Income YoY Change | -43.2% |
| Net Income YoY Change | -43.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.54M shares |
| Treasury Stock | 15K shares |
| Average Shares Outstanding | 1.52M shares |
| Book Value Per Share | ¥1,113.89 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥18.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| Package | ¥166M | ¥64M |
| SystemIntegration | ¥157M | ¥34M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.41B |
| Operating Income Forecast | ¥142M |
| Ordinary Income Forecast | ¥140M |
| Net Income Forecast | ¥110M |
| Basic EPS Forecast | ¥24.10 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥23M | ¥18M | +¥4M |
| Total Assets | ¥2.28B | ¥2.29B | ¥-11M |
| Current Liabilities | ¥367M | ¥368M | ¥-1M |
| Accounts Payable | ¥21M | ¥19M | +¥2M |
| Non-current Liabilities | ¥219M | ¥209M | +¥10M |
| Total Liabilities | ¥586M | ¥578M | +¥9M |
| Total Equity | ¥1.70B | ¥1.71B | ¥-19M |
| Capital Stock | ¥233M | ¥233M | ¥0 |
| Capital Surplus | ¥286M | ¥286M | ¥0 |
| Retained Earnings | ¥1.20B | ¥1.22B | ¥-20M |
| Treasury Stock | ¥-24M | ¥-24M | ¥0 |
| Owners' Equity | ¥1.70B | ¥1.71B | ¥-19M |
| Working Capital | ¥1.75B | - | - |