| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥5.78B | ¥8.39B | -31.1% |
| Cost of Sales | ¥3.84B | ¥6.33B | -39.4% |
| Gross Profit | ¥1.95B | ¥2.06B | -5.7% |
| SG&A Expenses | ¥1.22B | ¥1.27B | -4.2% |
| Operating Income | ¥728M | ¥793M | -8.2% |
| Non-operating Income | ¥51M | ¥68M | -24.5% |
| Non-operating Expenses | ¥140M | ¥119M | +17.8% |
| Ordinary Income | ¥638M | ¥741M | -13.9% |
| Profit Before Tax | ¥630M | ¥767M | -17.9% |
| Income Tax Expense | ¥180M | ¥364M | -50.6% |
| Net Income | ¥450M | ¥404M | +11.6% |
| Net Income Attributable to Owners | ¥78M | ¥99M | -21.2% |
| Total Comprehensive Income | ¥457M | ¥405M | +12.8% |
| Interest Expense | ¥109M | ¥83M | +31.6% |
| Basic EPS | ¥4.67 | ¥5.86 | -20.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥9.85B | ¥10.35B | ¥-498M |
| Cash and Deposits | ¥3.07B | ¥2.36B | +¥711M |
| Accounts Receivable | ¥1.32B | ¥3.24B | ¥-1.92B |
| Inventories | ¥44M | ¥51M | ¥-8M |
| Non-current Assets | ¥9.86B | ¥8.60B | +¥1.26B |
| Item | Value |
|---|---|
| Net Profit Margin | 1.3% |
| Gross Profit Margin | 33.7% |
| Current Ratio | 108.0% |
| Quick Ratio | 107.5% |
| Debt-to-Equity Ratio | 3.23x |
| Interest Coverage Ratio | 6.69x |
| Effective Tax Rate | 28.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -31.1% |
| Operating Income YoY Change | -8.2% |
| Ordinary Income YoY Change | -13.9% |
| Net Income Attributable to Owners YoY Change | -20.4% |
| Total Comprehensive Income YoY Change | +38.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 16.92M shares |
| Treasury Stock | 612 shares |
| Average Shares Outstanding | 16.92M shares |
| Book Value Per Share | ¥275.38 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥11.34B |
| Operating Income Forecast | ¥2.36B |
| Ordinary Income Forecast | ¥2.23B |
| Net Income Attributable to Owners Forecast | ¥495M |
| Basic EPS Forecast | ¥29.28 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥8.05B | ¥7.24B | +¥814M |
| Intangible Assets | ¥181M | ¥95M | +¥85M |
| Goodwill | ¥43M | ¥45M | ¥-2M |
| Investment Securities | ¥53M | ¥30M | +¥22M |
| Total Assets | ¥19.71B | ¥18.95B | +¥762M |
| Current Liabilities | ¥9.12B | ¥8.92B | +¥203M |
| Accounts Payable | ¥586M | ¥2.53B | ¥-1.94B |
| Short-term Loans | ¥5.10B | ¥4.04B | +¥1.07B |
| Non-current Liabilities | ¥5.93B | ¥5.64B | +¥296M |
| Long-term Loans | ¥2.46B | ¥1.85B | +¥616M |
| Total Liabilities | ¥15.05B | ¥14.55B | +¥499M |
| Total Equity | ¥4.66B | ¥4.40B | +¥263M |
| Capital Stock | ¥630M | ¥630M | ¥0 |
| Capital Surplus | ¥221M | ¥221M | ¥0 |
| Retained Earnings | ¥483M | ¥404M | +¥79M |
| Treasury Stock | ¥-328,000 | ¥-328,000 | ¥0 |
| Owners' Equity | ¥1.34B | ¥1.25B | +¥81M |
| Working Capital | ¥730M | - | - |