| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥354M | ¥367M | -3.5% |
| Cost of Sales | ¥236M | ¥203M | +16.1% |
| Gross Profit | ¥119M | ¥164M | -27.4% |
| SG&A Expenses | ¥110M | ¥94M | +16.4% |
| Operating Income | ¥9M | ¥69M | -87.0% |
| Non-operating Income | ¥4,000 | ¥14,000 | -71.4% |
| Non-operating Expenses | ¥3M | ¥2M | +48.4% |
| Ordinary Income | ¥6M | ¥67M | -91.0% |
| Profit Before Tax | ¥6M | ¥68M | -90.5% |
| Income Tax Expense | ¥3M | ¥22M | -86.6% |
| Net Income | ¥3M | ¥46M | -93.5% |
| Basic EPS | ¥0.24 | ¥3.10 | -92.3% |
| Diluted EPS | ¥0.24 | ¥3.05 | -92.1% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.76B | ¥5.79B | ¥-23M |
| Cash and Deposits | ¥5.56B | ¥5.55B | +¥1M |
| Accounts Receivable | ¥186M | ¥186M | ¥0 |
| Non-current Assets | ¥797M | ¥760M | +¥37M |
| Property, Plant & Equipment | ¥383M | ¥424M | ¥-41M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.8% |
| Gross Profit Margin | 33.7% |
| Current Ratio | 3401.4% |
| Quick Ratio | 3401.4% |
| Debt-to-Equity Ratio | 0.03x |
| Effective Tax Rate | 44.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -2.5% |
| Operating Income YoY Change | -37.3% |
| Ordinary Income YoY Change | -37.9% |
| Profit Before Tax YoY Change | -90.5% |
| Net Income YoY Change | -38.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 15.03M shares |
| Average Shares Outstanding | 15.03M shares |
| Book Value Per Share | ¥425.27 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.70B |
| Operating Income Forecast | ¥100M |
| Ordinary Income Forecast | ¥90M |
| Net Income Forecast | ¥63M |
| Basic EPS Forecast | ¥4.19 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥17M | ¥17M | ¥-821,000 |
| Total Assets | ¥6.56B | ¥6.55B | +¥14M |
| Current Liabilities | ¥169M | ¥144M | +¥26M |
| Accounts Payable | ¥21M | ¥22M | ¥-1M |
| Total Liabilities | ¥169M | ¥144M | +¥26M |
| Total Equity | ¥6.39B | ¥6.40B | ¥-13M |
| Capital Stock | ¥2.28B | ¥2.28B | ¥0 |
| Capital Surplus | ¥3.04B | ¥3.04B | ¥0 |
| Retained Earnings | ¥1.07B | ¥1.08B | ¥-12M |
| Owners' Equity | ¥6.39B | ¥6.40B | ¥-12M |
| Working Capital | ¥5.59B | - | - |