| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.63B | ¥1.65B | -1.3% |
| Cost of Sales | ¥963M | ¥988M | -2.5% |
| Gross Profit | ¥668M | ¥665M | +0.5% |
| SG&A Expenses | ¥570M | ¥617M | -7.6% |
| Operating Income | ¥97M | ¥47M | +106.4% |
| Non-operating Income | ¥14M | ¥4M | +300.0% |
| Non-operating Expenses | ¥9M | ¥12M | -29.6% |
| Ordinary Income | ¥103M | ¥38M | +171.1% |
| Profit Before Tax | ¥123M | ¥38M | +220.9% |
| Income Tax Expense | ¥40M | ¥14M | +186.6% |
| Net Income | ¥83M | ¥24M | +240.7% |
| Net Income Attributable to Owners | ¥82M | ¥24M | +241.7% |
| Total Comprehensive Income | ¥102M | ¥12M | +750.0% |
| Interest Expense | ¥8M | ¥7M | +22.7% |
| Basic EPS | ¥18.73 | ¥5.50 | +240.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.63B | ¥1.52B | +¥105M |
| Cash and Deposits | ¥446M | ¥468M | ¥-21M |
| Accounts Receivable | ¥518M | ¥478M | +¥41M |
| Inventories | ¥267M | ¥231M | +¥36M |
| Non-current Assets | ¥3.09B | ¥3.16B | ¥-77M |
| Item | Value |
|---|---|
| Net Profit Margin | 5.0% |
| Gross Profit Margin | 41.0% |
| Current Ratio | 99.4% |
| Quick Ratio | 83.0% |
| Debt-to-Equity Ratio | 1.66x |
| Interest Coverage Ratio | 11.42x |
| Effective Tax Rate | 32.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -1.3% |
| Operating Income YoY Change | +107.1% |
| Ordinary Income YoY Change | +168.6% |
| Net Income Attributable to Owners YoY Change | +240.7% |
| Total Comprehensive Income YoY Change | +742.6% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 4.44M shares |
| Treasury Stock | 16K shares |
| Average Shares Outstanding | 4.42M shares |
| Book Value Per Share | ¥401.05 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥10.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥3.30B |
| Operating Income Forecast | ¥90M |
| Ordinary Income Forecast | ¥70M |
| Net Income Attributable to Owners Forecast | ¥50M |
| Basic EPS Forecast | ¥11.31 |
| Dividend Per Share Forecast | ¥10.00 |
| Property, Plant & Equipment | ¥2.82B | ¥2.88B | ¥-59M |
| Intangible Assets | ¥68M | ¥85M | ¥-17M |
| Total Assets | ¥4.71B | ¥4.69B | +¥27M |
| Current Liabilities | ¥1.64B | ¥1.61B | +¥25M |
| Accounts Payable | ¥109M | ¥111M | ¥-3M |
| Short-term Loans | ¥350M | ¥350M | ¥0 |
| Non-current Liabilities | ¥1.30B | ¥1.36B | ¥-56M |
| Long-term Loans | ¥1.24B | ¥1.29B | ¥-55M |
| Total Liabilities | ¥2.94B | ¥2.97B | ¥-31M |
| Total Equity | ¥1.77B | ¥1.71B | +¥59M |
| Capital Stock | ¥822M | ¥822M | ¥0 |
| Capital Surplus | ¥742M | ¥742M | ¥0 |
| Retained Earnings | ¥227M | ¥189M | +¥39M |
| Treasury Stock | ¥-8M | ¥-8M | ¥0 |
| Owners' Equity | ¥1.77B | ¥1.71B | +¥59M |
| Working Capital | ¥-10M | - | - |