Financial Highlights
- Net Sales: ¥13.11B
- Operating Income: ¥187M
- Net Income: ¥163M
- EPS: ¥49.49
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥13.11B | ¥12.32B | +6.5% |
| Cost of Sales | ¥9.19B | ¥8.96B | +2.6% |
| Gross Profit | ¥3.92B | ¥3.35B | +16.9% |
| SG&A Expenses | ¥3.73B | ¥3.58B | +4.2% |
| Operating Income | ¥187M | −¥231M | +181.0% |
| Non-operating Income | ¥26M | ¥11M | +136.4% |
| Non-operating Expenses | ¥5M | ¥8M | −37.5% |
| Ordinary Income | ¥207M | −¥228M | +190.8% |
| Profit Before Tax | ¥274M | −¥284M | +196.5% |
| Income Tax Expense | ¥110M | ¥55M | +100.0% |
| Net Income | ¥163M | −¥339M | +148.1% |
| Net Income Attributable to Owners | ¥163M | −¥339M | +148.1% |
| Total Comprehensive Income | ¥185M | −¥326M | +156.7% |
| Interest Expense | ¥1M | ¥3M | −66.7% |
| Basic EPS | ¥49.49 | −¥97.06 | +151.0% |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥7.38B | ¥10.51B | −¥3.13B |
| Cash and Deposits | ¥1.16B | ¥905M | +¥257M |
| Accounts Receivable | ¥2.22B | ¥7.47B | −¥5.25B |
| Inventories | ¥569M | ¥653M | −¥84M |
| Non-current Assets | ¥1.63B | ¥1.63B | +¥3M |
| Property, Plant & Equipment | ¥810M | ¥765M | +¥45M |
| Intangible Assets | ¥99M | ¥151M | −¥52M |
| Investment Securities | ¥149M | ¥118M | +¥31M |
| Total Assets | ¥9.01B | ¥12.14B | −¥3.13B |
| Current Liabilities | ¥3.41B | ¥6.46B | −¥3.04B |
| Accounts Payable | ¥1.15B | ¥4.04B | −¥2.89B |
| Short-term Loans | ¥700M | ¥900M | −¥200M |
| Non-current Liabilities | ¥239M | ¥250M | −¥11M |
| Total Liabilities | ¥3.65B | ¥6.71B | −¥3.06B |
| Total Equity | ¥5.36B | ¥5.43B | −¥71M |
| Capital Stock | ¥523M | ¥523M | ¥0 |
| Capital Surplus | ¥498M | ¥498M | ¥0 |
| Retained Earnings | ¥4.44B | ¥4.35B | +¥84M |
| Treasury Stock | −¥177M | −¥1M | −¥176M |
| Owners' Equity | ¥5.36B | ¥5.43B | −¥71M |
| Working Capital | ¥3.97B | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Net Profit Margin | 1.2% |
| Gross Profit Margin | 29.9% |
| Current Ratio | 216.5% |
| Quick Ratio | 199.8% |
| Debt-to-Equity Ratio | 0.68x |
| Interest Coverage Ratio | 187.00x |
| Effective Tax Rate | 40.1% |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.5% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 3.50M shares |
| Treasury Stock | 222K shares |
| Average Shares Outstanding | 3.31M shares |
| Book Value Per Share | ¥1,635.97 |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
Segment Information
| Segment | Revenue | Operating Income |
|---|---|---|
| TelecommunicationSystem | ¥6.78B | ¥721M |
| TelecommunicationTerminal | ¥6.33B | ¥640M |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥19.80B |
| Operating Income Forecast | ¥230M |
| Ordinary Income Forecast | ¥250M |
| Net Income Attributable to Owners Forecast | ¥160M |
| Basic EPS Forecast | ¥48.03 |
| Dividend Per Share Forecast | ¥23.00 |