| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥375M | ¥354M | +5.9% |
| Cost of Sales | ¥222M | ¥236M | -5.8% |
| Gross Profit | ¥154M | ¥119M | +28.9% |
| SG&A Expenses | ¥139M | ¥110M | +26.6% |
| Operating Income | ¥14M | ¥9M | +55.6% |
| Non-operating Income | ¥8,000 | ¥4,000 | +100.0% |
| Non-operating Expenses | ¥10M | ¥3M | +279.4% |
| Ordinary Income | ¥4M | ¥6M | -33.3% |
| Profit Before Tax | ¥4M | ¥6M | -37.3% |
| Income Tax Expense | ¥-4M | ¥3M | -227.9% |
| Net Income | ¥7M | ¥3M | +133.3% |
| Basic EPS | ¥0.52 | ¥0.24 | +116.7% |
| Diluted EPS | ¥0.51 | ¥0.24 | +112.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.95B | ¥3.96B | ¥-10M |
| Cash and Deposits | ¥3.69B | ¥3.66B | +¥34M |
| Non-current Assets | ¥2.67B | ¥2.68B | ¥-2M |
| Property, Plant & Equipment | ¥234M | ¥260M | ¥-26M |
| Intangible Assets | ¥38M | ¥25M | +¥12M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.9% |
| Gross Profit Margin | 41.0% |
| Current Ratio | 2260.2% |
| Quick Ratio | 2260.2% |
| Debt-to-Equity Ratio | 0.03x |
| Effective Tax Rate | -91.6% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +5.8% |
| Operating Income YoY Change | +56.4% |
| Ordinary Income YoY Change | -37.3% |
| Profit Before Tax YoY Change | -37.3% |
| Net Income YoY Change | +117.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 15.03M shares |
| Average Shares Outstanding | 15.03M shares |
| Book Value Per Share | ¥429.13 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥6.62B | ¥6.63B | ¥-12M |
| Current Liabilities | ¥175M | ¥195M | ¥-20M |
| Accounts Payable | ¥21M | ¥24M | ¥-3M |
| Total Liabilities | ¥175M | ¥195M | ¥-20M |
| Total Equity | ¥6.45B | ¥6.44B | +¥8M |
| Capital Stock | ¥10M | ¥10M | ¥0 |
| Capital Surplus | ¥5.31B | ¥5.31B | ¥0 |
| Retained Earnings | ¥1.13B | ¥1.12B | +¥8M |
| Owners' Equity | ¥6.45B | ¥6.44B | +¥8M |
| Working Capital | ¥3.78B | - | - |