| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.20B | ¥1.38B | -12.9% |
| Cost of Sales | ¥724M | ¥731M | -0.9% |
| Gross Profit | ¥476M | ¥648M | -26.4% |
| SG&A Expenses | ¥405M | ¥431M | -6.0% |
| Operating Income | ¥71M | ¥216M | -67.1% |
| Non-operating Income | ¥12M | ¥2M | +455.2% |
| Non-operating Expenses | ¥54,000 | ¥9M | -99.4% |
| Ordinary Income | ¥82M | ¥209M | -60.8% |
| Profit Before Tax | ¥83M | ¥210M | -60.5% |
| Income Tax Expense | ¥29M | ¥91M | -68.3% |
| Net Income | ¥53M | ¥118M | -55.1% |
| Interest Expense | ¥54,000 | ¥74,000 | -27.0% |
| Basic EPS | ¥20.83 | ¥45.52 | -54.2% |
| Diluted EPS | ¥20.58 | ¥45.06 | -54.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥971M | ¥939M | +¥32M |
| Cash and Deposits | ¥695M | ¥683M | +¥12M |
| Non-current Assets | ¥199M | ¥248M | ¥-49M |
| Property, Plant & Equipment | ¥30M | ¥38M | ¥-8M |
| Intangible Assets | ¥40M | ¥83M | ¥-43M |
| Item | Value |
|---|---|
| Net Profit Margin | 4.4% |
| Gross Profit Margin | 39.7% |
| Current Ratio | 467.4% |
| Quick Ratio | 467.4% |
| Debt-to-Equity Ratio | 0.22x |
| Interest Coverage Ratio | 1314.81x |
| Effective Tax Rate | 34.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -12.9% |
| Operating Income YoY Change | -67.1% |
| Ordinary Income YoY Change | -60.6% |
| Net Income YoY Change | -54.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.74M shares |
| Treasury Stock | 155K shares |
| Average Shares Outstanding | 2.59M shares |
| Book Value Per Share | ¥369.31 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.60B |
| Operating Income Forecast | ¥110M |
| Ordinary Income Forecast | ¥120M |
| Net Income Forecast | ¥85M |
| Basic EPS Forecast | ¥33.06 |
| Dividend Per Share Forecast | ¥0.00 |
| Total Assets | ¥1.17B | ¥1.19B | ¥-17M |
| Current Liabilities | ¥208M | ¥292M | ¥-84M |
| Accounts Payable | ¥81M | ¥92M | ¥-11M |
| Non-current Liabilities | ¥6M | ¥7M | ¥-387,000 |
| Total Liabilities | ¥214M | ¥298M | ¥-84M |
| Total Equity | ¥956M | ¥889M | +¥67M |
| Capital Stock | ¥243M | ¥243M | ¥0 |
| Capital Surplus | ¥208M | ¥208M | ¥0 |
| Retained Earnings | ¥568M | ¥520M | +¥49M |
| Treasury Stock | ¥-116M | ¥-129M | +¥13M |
| Owners' Equity | ¥903M | ¥841M | +¥62M |
| Working Capital | ¥764M | - | - |