| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥7.29B | ¥7.31B | -0.3% |
| Operating Income | ¥870M | ¥820M | +6.1% |
| Non-operating Income | ¥86M | ¥67M | +27.9% |
| Non-operating Expenses | ¥55M | ¥82M | -33.1% |
| Ordinary Income | ¥901M | ¥804M | +12.1% |
| Profit Before Tax | ¥717M | ¥478M | +49.9% |
| Income Tax Expense | ¥213M | ¥282M | -24.3% |
| Net Income | ¥503M | ¥196M | +156.5% |
| Net Income Attributable to Owners | ¥503M | ¥196M | +156.6% |
| Total Comprehensive Income | ¥516M | ¥213M | +142.3% |
| Interest Expense | ¥40M | ¥31M | +30.2% |
| Earnings per Unit (EPU) | ¥32.68 | ¥-0.49 | +6769.4% |
| Diluted Earnings per Unit | ¥32.47 | - | - |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥6.67B | ¥7.15B | ¥-480M |
| Cash and Deposits | ¥4.52B | ¥4.60B | ¥-74M |
| Accounts Receivable | ¥1.89B | ¥2.25B | ¥-355M |
| Non-current Assets | ¥464M | ¥357M | +¥107M |
| Property, Plant & Equipment | ¥131M | ¥30M | +¥101M |
| Item | Value |
|---|---|
| Net Profit Margin | 6.9% |
| Current Ratio | 118.4% |
| Quick Ratio | 118.4% |
| Debt-to-Equity Ratio | 4.12x |
| Interest Coverage Ratio | 21.60x |
| Effective Tax Rate | 29.8% |
| Item | YoY Change |
|---|---|
| Operating Revenues YoY Change | -0.3% |
| Operating Income YoY Change | +6.2% |
| Ordinary Income YoY Change | +12.0% |
| Net Income Attributable to Owners YoY Change | +156.5% |
| Total Comprehensive Income YoY Change | +141.4% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 9.26M shares |
| Treasury Units | 75 shares |
| Average Units Outstanding | 9.26M shares |
| NAV per Unit | ¥150.37 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥10.67B |
| Operating Income Forecast | ¥1.03B |
| Ordinary Income Forecast | ¥1.03B |
| Net Income Attributable to Owners Forecast | ¥480M |
| Earnings per Unit Forecast (EPU) | ¥51.90 |
| Distribution per Unit Forecast (DPU) | ¥0.00 |
| Total Assets | ¥7.14B | ¥7.51B | ¥-373M |
| Current Liabilities | ¥5.63B | ¥4.16B | +¥1.48B |
| Accounts Payable | ¥267M | ¥300M | ¥-32M |
| Non-current Liabilities | ¥110M | ¥2.49B | ¥-2.38B |
| Long-term Loans | ¥2.37B | ¥2.37B | ¥0 |
| Total Liabilities | ¥5.74B | ¥6.65B | ¥-901M |
| Total Equity | ¥1.39B | ¥865M | +¥528M |
| Capital Stock | ¥484M | ¥479M | +¥5M |
| Capital Surplus | ¥9.25B | ¥9.24B | +¥3M |
| Retained Earnings | ¥-11.77B | ¥-12.28B | +¥503M |
| Treasury Stock | ¥-278,000 | ¥-278,000 | ¥0 |
| Owners' Equity | ¥1.32B | ¥795M | +¥525M |
| Working Capital | ¥1.04B | - | - |