| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.96B | ¥5.66B | -29.9% |
| Cost of Sales | ¥3.34B | ¥4.95B | -32.5% |
| Gross Profit | ¥628M | ¥714M | -12.0% |
| SG&A Expenses | ¥630M | ¥609M | +3.5% |
| Operating Income | ¥-1M | ¥104M | -101.0% |
| Non-operating Income | ¥32M | ¥33M | -2.2% |
| Non-operating Expenses | ¥23M | ¥17M | +32.4% |
| Ordinary Income | ¥7M | ¥121M | -94.2% |
| Profit Before Tax | ¥39M | ¥117M | -66.4% |
| Income Tax Expense | ¥54M | ¥77M | -30.2% |
| Net Income | ¥-14M | ¥40M | -135.9% |
| Net Income Attributable to Owners | ¥-14M | ¥39M | -135.9% |
| Total Comprehensive Income | ¥51M | ¥22M | +131.8% |
| Interest Expense | ¥16M | ¥10M | +67.0% |
| Basic EPS | ¥-0.50 | ¥1.38 | -136.2% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥7.16B | ¥7.16B | +¥1M |
| Cash and Deposits | ¥4.52B | ¥4.21B | +¥306M |
| Accounts Receivable | ¥2.04B | ¥2.50B | ¥-453M |
| Inventories | ¥9M | ¥8M | +¥1M |
| Non-current Assets | ¥8.50B | ¥8.81B | ¥-306M |
| Item | Value |
|---|---|
| Net Profit Margin | -0.4% |
| Gross Profit Margin | 15.8% |
| Current Ratio | 165.8% |
| Quick Ratio | 165.6% |
| Debt-to-Equity Ratio | 0.58x |
| Interest Coverage Ratio | -0.06x |
| Effective Tax Rate | 136.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -29.9% |
| Operating Income YoY Change | -82.3% |
| Ordinary Income YoY Change | -93.5% |
| Net Income Attributable to Owners YoY Change | -90.9% |
| Total Comprehensive Income YoY Change | +132.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 29.79M shares |
| Treasury Stock | 1.21M shares |
| Average Shares Outstanding | 28.57M shares |
| Book Value Per Share | ¥346.32 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥6.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥12.02B |
| Operating Income Forecast | ¥348M |
| Ordinary Income Forecast | ¥354M |
| Net Income Attributable to Owners Forecast | ¥226M |
| Basic EPS Forecast | ¥7.91 |
| Dividend Per Share Forecast | ¥6.00 |
| Property, Plant & Equipment | ¥7.37B | ¥7.59B | ¥-220M |
| Intangible Assets | ¥55M | ¥56M | ¥-357,000 |
| Investment Securities | ¥920M | ¥999M | ¥-79M |
| Total Assets | ¥15.66B | ¥15.96B | ¥-304M |
| Current Liabilities | ¥4.32B | ¥4.55B | ¥-228M |
| Accounts Payable | ¥756M | ¥667M | +¥89M |
| Short-term Loans | ¥2.08B | ¥2.65B | ¥-570M |
| Non-current Liabilities | ¥1.44B | ¥1.40B | +¥44M |
| Long-term Loans | ¥1.08B | ¥1.10B | ¥-12M |
| Total Liabilities | ¥5.76B | ¥5.95B | ¥-184M |
| Total Equity | ¥9.90B | ¥10.02B | ¥-120M |
| Capital Stock | ¥2.00B | ¥2.00B | ¥0 |
| Capital Surplus | ¥2.52B | ¥2.52B | ¥0 |
| Retained Earnings | ¥6.12B | ¥6.31B | ¥-186M |
| Treasury Stock | ¥-864M | ¥-864M | ¥0 |
| Owners' Equity | ¥9.90B | ¥10.02B | ¥-120M |
| Working Capital | ¥2.84B | - | - |