| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.42B | ¥1.35B | +5.3% |
| Cost of Sales | ¥961M | ¥933M | +2.9% |
| Gross Profit | ¥461M | ¥416M | +11.0% |
| SG&A Expenses | ¥431M | ¥507M | -15.0% |
| Operating Income | ¥61M | ¥-54M | +213.0% |
| Profit Before Tax | ¥52M | ¥-64M | +181.2% |
| Income Tax Expense | ¥23M | ¥-19M | +224.6% |
| Net Income | ¥29M | ¥-45M | +164.4% |
| Net Income Attributable to Owners | ¥29M | ¥-45M | +164.4% |
| Total Comprehensive Income | ¥29M | ¥-51M | +156.9% |
| Earnings per Unit (EPU) | ¥3.49 | ¥-5.58 | +162.5% |
| Diluted Earnings per Unit | ¥3.47 | ¥-5.47 | +163.4% |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.76B | ¥2.92B | ¥-160M |
| Accounts Receivable | ¥727M | ¥744M | ¥-17M |
| Inventories | ¥142M | ¥146M | ¥-4M |
| Non-current Assets | ¥2.29B | ¥2.38B | ¥-94M |
| Property, Plant & Equipment | ¥317M | ¥326M | ¥-9M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥1.73B | ¥1.91B | ¥-187M |
| Item | Value |
|---|---|
| Net Profit Margin | 2.0% |
| Gross Profit Margin | 32.5% |
| Debt-to-Equity Ratio | 2.70x |
| Effective Tax Rate | 45.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +5.4% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 8.39M shares |
| Average Units Outstanding | 8.39M shares |
| NAV per Unit | ¥162.61 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥5.84B |
| Operating Income Forecast | ¥81M |
| Net Income Attributable to Owners Forecast | ¥36M |
| Earnings per Unit Forecast (EPU) | ¥4.39 |
| Distribution per Unit Forecast (DPU) | ¥0.00 |
| Intangible Assets | ¥272M | ¥303M | ¥-30M |
| Goodwill | ¥650M | ¥650M | ¥0 |
| Total Assets | ¥5.05B | ¥5.30B | ¥-254M |
| Accounts Payable | ¥522M | ¥596M | ¥-74M |
| Non-current Liabilities | ¥1.78B | ¥1.91B | ¥-125M |
| Total Liabilities | ¥3.69B | ¥3.97B | ¥-283M |
| Total Equity | ¥1.36B | ¥1.33B | +¥30M |
| Capital Stock | ¥22M | ¥22M | ¥0 |
| Capital Surplus | ¥2.02B | ¥2.02B | +¥2M |
| Retained Earnings | ¥-733M | ¥-762M | +¥29M |
| Shareholders' Equity | ¥1.36B | ¥1.33B | +¥30M |
| Equity Ratio | 27.0% | 25.2% | +1.8% |