| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.95B | ¥4.93B | +0.5% |
| Cost of Sales | ¥2.44B | ¥2.42B | +0.9% |
| Gross Profit | ¥2.51B | ¥2.51B | +0.2% |
| SG&A Expenses | ¥2.24B | ¥2.32B | -3.3% |
| Operating Income | ¥265M | ¥183M | +44.8% |
| Non-operating Income | ¥41M | ¥19M | +123.2% |
| Non-operating Expenses | ¥369,000 | ¥2M | -76.0% |
| Ordinary Income | ¥306M | ¥200M | +53.0% |
| Profit Before Tax | ¥207M | ¥201M | +3.3% |
| Income Tax Expense | ¥72M | ¥45M | +59.2% |
| Net Income | ¥134M | ¥155M | -13.5% |
| Basic EPS | ¥9.65 | ¥11.11 | -13.1% |
| Diluted EPS | ¥9.65 | ¥11.11 | -13.1% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.00B | ¥3.77B | +¥236M |
| Cash and Deposits | ¥3.18B | ¥2.98B | +¥204M |
| Accounts Receivable | ¥727M | ¥766M | ¥-40M |
| Inventories | ¥204,000 | ¥395,000 | ¥-191,000 |
| Non-current Assets | ¥355M | ¥372M | ¥-17M |
| Item | Value |
|---|---|
| Net Profit Margin | 2.7% |
| Gross Profit Margin | 50.7% |
| Current Ratio | 170.3% |
| Quick Ratio | 170.2% |
| Debt-to-Equity Ratio | 1.17x |
| Effective Tax Rate | 34.9% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.5% |
| Operating Income YoY Change | +44.5% |
| Ordinary Income YoY Change | +52.7% |
| Net Income YoY Change | -13.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 13.97M shares |
| Average Shares Outstanding | 13.97M shares |
| Book Value Per Share | ¥143.63 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.61B |
| Operating Income Forecast | ¥328M |
| Ordinary Income Forecast | ¥373M |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥125M | ¥163M | ¥-38M |
| Total Assets | ¥4.36B | ¥4.14B | +¥218M |
| Current Liabilities | ¥2.35B | ¥2.27B | +¥83M |
| Accounts Payable | ¥747M | ¥854M | ¥-108M |
| Total Liabilities | ¥2.35B | ¥2.27B | +¥83M |
| Total Equity | ¥2.01B | ¥1.87B | +¥135M |
| Capital Stock | ¥50M | ¥50M | ¥0 |
| Capital Surplus | ¥1.94B | ¥1.94B | ¥0 |
| Retained Earnings | ¥12M | ¥-123M | +¥135M |
| Owners' Equity | ¥2.01B | ¥1.87B | +¥135M |
| Working Capital | ¥1.65B | - | - |