| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.92B | ¥1.90B | +1.2% |
| Cost of Sales | ¥1.48B | ¥1.47B | +0.4% |
| Gross Profit | ¥442M | ¥426M | +3.8% |
| SG&A Expenses | ¥437M | ¥411M | +6.3% |
| Operating Income | ¥5M | ¥15M | -66.7% |
| Non-operating Income | ¥1M | ¥268,000 | +353.4% |
| Non-operating Expenses | ¥2M | ¥6M | -72.2% |
| Ordinary Income | ¥5M | ¥9M | -44.4% |
| Profit Before Tax | ¥5M | ¥9M | -45.3% |
| Income Tax Expense | ¥3M | ¥5M | -31.0% |
| Net Income | ¥2M | ¥4M | -61.9% |
| Net Income Attributable to Owners | ¥1M | ¥4M | -75.0% |
| Total Comprehensive Income | ¥1M | ¥4M | -75.0% |
| Interest Expense | ¥2M | ¥2M | -1.7% |
| Basic EPS | ¥0.89 | ¥2.35 | -62.1% |
| Diluted EPS | ¥0.89 | ¥2.33 | -61.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.10B | ¥3.01B | +¥86M |
| Cash and Deposits | ¥988M | ¥918M | +¥70M |
| Accounts Receivable | ¥1.66B | ¥1.76B | ¥-94M |
| Non-current Assets | ¥696M | ¥704M | ¥-7M |
| Property, Plant & Equipment | ¥116M | ¥119M | ¥-3M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.1% |
| Gross Profit Margin | 23.0% |
| Current Ratio | 206.6% |
| Quick Ratio | 206.6% |
| Debt-to-Equity Ratio | 0.85x |
| Interest Coverage Ratio | 3.17x |
| Effective Tax Rate | 67.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +1.2% |
| Operating Income YoY Change | -63.2% |
| Ordinary Income YoY Change | -45.3% |
| Net Income Attributable to Owners YoY Change | -61.9% |
| Total Comprehensive Income YoY Change | -61.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.89M shares |
| Treasury Stock | 24K shares |
| Average Shares Outstanding | 1.86M shares |
| Book Value Per Share | ¥1,101.13 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥8.68B |
| Operating Income Forecast | ¥234M |
| Ordinary Income Forecast | ¥228M |
| Net Income Attributable to Owners Forecast | ¥128M |
| Basic EPS Forecast | ¥69.10 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥342M | ¥347M | ¥-5M |
| Goodwill | ¥78M | ¥81M | ¥-3M |
| Total Assets | ¥3.79B | ¥3.72B | +¥78M |
| Current Liabilities | ¥1.50B | ¥1.42B | +¥84M |
| Accounts Payable | ¥386M | ¥352M | +¥35M |
| Short-term Loans | ¥500M | ¥300M | +¥200M |
| Non-current Liabilities | ¥243M | ¥256M | ¥-12M |
| Long-term Loans | ¥188M | ¥199M | ¥-11M |
| Total Liabilities | ¥1.74B | ¥1.67B | +¥72M |
| Total Equity | ¥2.05B | ¥2.05B | +¥6M |
| Capital Stock | ¥338M | ¥338M | +¥660,000 |
| Capital Surplus | ¥289M | ¥289M | +¥660,000 |
| Retained Earnings | ¥1.45B | ¥1.45B | +¥2M |
| Treasury Stock | ¥-30M | ¥-30M | ¥0 |
| Owners' Equity | ¥2.05B | ¥2.05B | +¥3M |
| Working Capital | ¥1.60B | - | - |