Fusic (5256) FY2026 Q2 Earnings Report

Quick View

Executive Summary

FY2026 Q2 results show mixed performance with revenue reaching 10.9B yen (YoY +16.9%) while operating income declined to 1.0B yen (YoY -21.0%), ordinary income to 1.0B yen (YoY -19.9%), and net income to 0.7B yen (YoY -20.3%). The divergence between top-line growth and bottom-line contraction reflects cost management challenges, as selling, general and administrative expenses increased at a faster pace than revenue growth. The gross profit margin remained solid at 40.0%, but the operating margin compressed to 8.9%. Basic EPS declined 19.6% to 52.20 yen from 64.91 yen in the prior year period. Cash flow quality deteriorated significantly, with operating cash flow negative at -0.1B yen and free cash flow at -1.8B yen, driven by working capital pressures and subsidiary acquisition investments totaling 1.7B yen in investing activities. Despite strong liquidity indicators with a current ratio of 325.9% and cash deposits of 6.2B yen, the negative cash generation raises concerns about near-term financial flexibility if the trend continues.

Performance Drivers

Revenue grew 16.9% YoY to 10.9B yen, demonstrating continued business expansion. The gross profit margin of 40.0% indicates pricing power and favorable product mix were maintained during the period. However, selling, general and administrative expenses increased to 3.4B yen, representing 31.1% of revenue, which compressed operating profitability. The operating margin declined from the prior year to 8.9%, resulting in operating income of 1.0B yen, down 21.0% YoY. This indicates that the cost structure expanded faster than revenue, likely reflecting investments in growth infrastructure, sales expansion, or integration costs related to subsidiary acquisitions. Non-operating items contributed marginally, with non-operating income of 0.0B yen and non-operating expenses also minimal, resulting in ordinary income of 1.0B yen, down 19.9% YoY. The effective tax rate of 34.1% applied to profit before tax of 1.0B yen yielded net income of 0.7B yen, down 20.3% YoY. Working capital management challenges emerged as a significant non-recurring operational pressure. Accounts receivable increased 0.7B yen, extending DSO to 108 days and constraining cash conversion. Additionally, contract liabilities decreased 0.4B yen, indicating advancement of deferred revenue recognition without corresponding cash inflows this period. These working capital dynamics, combined with subsidiary acquisition spending of approximately 1.7B yen in investing cash flow, explain the sharp divergence between accounting profit and cash generation. The company follows a "revenue up, profit down" pattern, where top-line momentum has not translated to bottom-line performance due to elevated operating costs and working capital absorption.

Key Metrics

[Profitability] ROE of 5.3% reflects modest equity efficiency, with net profit margin at 6.0% and operating margin at 8.9%, both indicating room for margin improvement through cost discipline. [Cash Quality] Cash and deposits totaled 6.2B yen at period end, providing 1.6x coverage of current liabilities of 3.8B yen and strong short-term liquidity cushion. However, operating cash flow turned negative at -0.1B yen versus net income of 0.7B yen, representing an operating CF to net income ratio of -0.10x, which signals significant concerns about earnings quality and cash conversion. Cash conversion ratio of -0.06x (operating CF/EBITDA) substantially underperforms, driven primarily by accounts receivable increase of 0.7B yen and contract liability decrease of 0.4B yen. Days sales outstanding extended to 108 days, indicating collection challenges. [Investment Efficiency] Total asset turnover of 0.67x reflects moderate asset utilization. Capital expenditure of 0.04B yen represented only 0.55x depreciation and amortization of 0.1B yen, suggesting potential underinvestment in fixed assets, though this was offset by significant subsidiary acquisition investment. [Financial Health] Equity ratio of 75.0% demonstrates conservative financial structure with substantial shareholder equity cushion. Current ratio of 325.9% and minimal interest-bearing debt reflect strong balance sheet fundamentals. Debt-to-equity ratio of 0.33x indicates low leverage and financial flexibility, though retained earnings of 7.5B yen accumulated over time support the equity base.

Cash Flow Analysis

Operating cash flow recorded -0.1B yen, representing -0.10x of net income of 0.7B yen, indicating substantial deterioration in cash earnings quality. Operating cash flow before working capital changes totaled 0.4B yen, but working capital movements absorbed 0.5B yen of cash. Specifically, accounts receivable increased 0.7B yen as collection cycles extended, while contract liabilities decreased 0.4B yen, reflecting revenue recognition advances without corresponding cash receipts. Income taxes paid of 0.5B yen further reduced operating cash generation. Investing cash flow totaled -1.7B yen, primarily driven by subsidiary stock acquisitions, while property, plant and equipment expenditure remained minimal at 0.04B yen. Free cash flow of -1.8B yen reflects the combined pressure of negative operating cash flow and substantial acquisition-related investment outflows. Financing cash flow of 0.1B yen provided modest inflows but was insufficient to offset operating and investing uses. Cash and deposits increased 0.1B yen from the prior year to 6.2B yen, demonstrating that despite negative free cash flow this period, adequate liquidity buffers remain. The working capital absorption, particularly in receivables with DSO at 108 days, warrants close monitoring as sustained negative cash generation would erode the liquidity position over time.

Earnings Quality

Ordinary income of 1.0B yen approximated operating income of 1.0B yen, indicating minimal net contribution from non-operating items. Non-operating income and expenses each totaled near-zero amounts, with negligible interest income, foreign exchange impacts, or other financial items affecting the earnings structure. This suggests core operating performance drives profitability without significant financial engineering or non-core income. However, the quality of reported earnings faces material concerns when assessed through cash flow metrics. Operating cash flow of -0.1B yen substantially trailed net income of 0.7B yen, yielding an operating CF to net income ratio of -0.10x, which falls well below the 0.8x threshold typically associated with healthy earnings quality. The negative cash conversion indicates that accrual-based earnings are not being realized in cash, primarily due to accounts receivable buildup and contract liability reduction. The cash conversion ratio (operating CF/EBITDA) of -0.06x reinforces this concern, as EBITDA generation did not translate into operating cash inflows. Accruals assessment reveals working capital absorption of approximately 0.5B yen driven by receivables growth and deferred revenue draw-down. While income taxes paid of 0.5B yen represent a normal cash outflow, the receivables extension to 108 DSO and contract liability decrease of 0.4B yen suggest timing issues or collection challenges that warrant further scrutiny. Overall, earnings quality is compromised by weak cash conversion and requires operational focus on receivables management and contract cash collection to restore alignment between profit and cash generation.

Guidance Update

Full-year guidance shows revenue forecast of 23.3B yen (YoY +19.2%), while operating income, ordinary income, and net income are all projected at near-zero levels (YoY -99.7%). This represents an exceptionally conservative or unusual profit outlook given the first-half performance. At the half-year mark, revenue progress stands at 46.8% of the full-year target, which is approximately on pace with the standard 50% benchmark. However, operating income of 1.0B yen in H1 already exceeds the near-zero full-year forecast, indicating a substantial implied loss or expense burden expected in the second half. This disconnect suggests either significant one-time charges, restructuring costs, acquisition-related expenses, or investment spending anticipated in H2, or alternatively reflects an overly conservative guidance stance. The full-year EPS forecast of 0.49 yen aligns with the near-zero profit guidance and implies minimal earnings per share for the full year, a sharp departure from the 52.20 yen achieved in H1 alone. The dividend forecast remains at zero, consistent with no payout policy under the current earnings outlook. The dramatic gap between H1 actual results and full-year guidance warrants clarification of the assumptions underlying the second-half outlook, particularly regarding anticipated expense events, investment timing, or other factors driving the expected profit collapse. Investors should seek transparency on the drivers of the H2 outlook during earnings communication.

Risk Factors

Accounts receivable collection risk represents the most immediate concern, with DSO extending to 108 days and receivables increasing 0.7B yen YoY, absorbing significant working capital and contributing directly to negative operating cash flow of -0.1B yen. Sustained collection delays could further strain liquidity despite currently strong cash reserves of 6.2B yen. Subsidiary acquisition integration risk stems from 1.7B yen invested in subsidiary stock purchases during the period, which has materially pressured free cash flow to -1.8B yen. If expected synergies or revenue contributions from acquired entities fail to materialize, the investment may not generate adequate returns to justify the cash outlay and integration costs, which likely contributed to the SG&A expense increase. Full-year earnings guidance risk arises from the substantial disconnect between first-half operating income of 1.0B yen and the near-zero full-year profit forecast, implying severe second-half headwinds or one-time charges totaling approximately 1.0B yen or more. Lack of clarity on the drivers of this expected deterioration introduces earnings volatility and forecast uncertainty that could impact investor confidence.

Industry Benchmark (Reference - Proprietary Data)

[Industry Position] (Reference - Proprietary Analysis)

Profitability: The company's ROE of 5.3% is slightly below the IT and Telecom industry median of 5.6%, positioning near the lower end of peer performance. Operating margin of 8.9% significantly underperforms the industry median of 14.0%, ranking in the lower quartile (industry IQR: 3.8%-18.5%), indicating cost structure challenges relative to peers. Net profit margin of 6.0% also trails the industry median of 9.2%, reflecting the company's weaker conversion of revenue to bottom-line profit compared to industry standards.

Efficiency: Asset turnover of 0.67x substantially exceeds the industry median of 0.35x, demonstrating superior asset utilization efficiency and suggesting a capital-light business model or effective asset deployment. Receivables turnover of 108 DSO is within the industry range (median 117 days, IQR 82-168 days), though still on the higher end, consistent with sector norms of extended collection cycles.

Growth: Revenue growth of 16.9% YoY is below the industry median of 21.0% (IQR: 15.5%-26.8%), placing the company in the lower-middle range of sector growth rates. EPS declined 19.6% versus the industry median EPS growth of 35.0%, highlighting significant underperformance in earnings momentum.

Financial Health: Equity ratio of 75.0% exceeds the industry median of 60.2% (IQR: 50.8%-88.4%), reflecting a conservative and robust capital structure with above-average financial stability. Current ratio of 325.9% is well below the exceptionally high industry median of 774x, though this likely reflects data skew in the benchmark; nonetheless, the company's liquidity position remains adequate. Financial leverage of 1.33x is below the industry median of 1.55x, consistent with the higher equity ratio and conservative balance sheet approach.

Cash Flow: Operating cash flow to net income ratio of -0.10x is critically weak compared to the industry cash conversion ratio median of 1.22x (IQR: 0.86-1.75x), positioning the company at the bottom of the industry in cash generation quality. Free cash flow yield is negative, contrasting sharply with the industry median FCF yield of 0.03, indicating substantial underperformance in translating operations into free cash.

Overall, the company demonstrates strong asset efficiency and conservative financial structure, but materially underperforms industry peers in profitability margins, cash conversion, and earnings growth. The weak operating margin and negative cash flow relative to industry norms represent the most significant areas requiring operational improvement.

(Industry: IT and Telecom, Comparison: FY2025 Q2 median and interquartile range, Source: Proprietary analysis of 7 peer companies)

Key Takeaways from Earnings

Revenue growth momentum of 16.9% YoY demonstrates the company's ability to expand top-line sales, supported by a solid gross margin of 40.0%, which provides a foundation for potential margin improvement if operating expenses can be controlled. The conservative balance sheet with 75.0% equity ratio, minimal leverage (debt-to-equity 0.33x), and cash reserves of 6.2B yen positions the company with financial flexibility to weather near-term pressures and fund strategic initiatives. However, the substantial divergence between accounting profit and cash generation represents the most critical concern, as operating cash flow turned negative at -0.1B yen versus net income of 0.7B yen, driven by working capital absorption in accounts receivable (DSO 108 days) and contract liability reductions. This cash flow quality issue, combined with subsidiary acquisition investments totaling 1.7B yen that pressured free cash flow to -1.8B yen, necessitates urgent focus on receivables collection, working capital efficiency, and demonstration of acquisition synergies. The dramatic disconnect between first-half operating income of 1.0B yen and near-zero full-year profit guidance introduces significant uncertainty regarding second-half expense assumptions or one-time charges, requiring clarification to restore forecast credibility. Operating margin of 8.9% lags the industry median of 14.0%, indicating cost structure disadvantage that must be addressed through SG&A discipline and operational leverage. Sustained improvement in cash conversion, successful integration of acquired subsidiaries with visible revenue contributions, and transparent communication of full-year guidance drivers will be the key determinants of whether the company can restore profitability trajectory and shareholder value creation.

---

This report was automatically generated by AI analyzing XBRL earnings data as an earnings analysis tool. This is not a recommendation to invest in any specific security. Industry benchmarks are reference information compiled from publicly available earnings data. Please make investment decisions at your own responsibility and consult professionals as needed.

---

AI Financial Analysis

Executive Summary

FY2026 Q2 delivered solid top-line growth but a material decline in earnings, as overhead growth outpaced revenue expansion. Revenue rose 16.9% YoY to ¥1.093bn. Gross profit increased 16.9% to ¥437m, maintaining a gross margin of 40.0%. Operating income fell 21.0% YoY to ¥97m despite the revenue increase. Ordinary income declined 19.9% to ¥99m, while net income decreased 20.3% to ¥65m. The operating margin compressed to 8.9% from 13.2% in the prior-year period, a 430bp decline. The net margin fell to 6.0% from 8.8%, a 280bp contraction. The primary earnings pressure was SG&A expense growth of 35.6% YoY to ¥340m, substantially above revenue growth. This points to negative operating leverage in the first half, even though gross-profit generation remained stable. Annualized ROE was 10.7%, which remains in the good 10-15% range but is supported by a modest 1.33x financial leverage factor rather than aggressive balance-sheet leverage. Cash earnings conversion was weak: operating cash flow was negative ¥7m versus net income of ¥65m. OCF/Net Income was -0.10x and OCF/EBITDA was -0.06x, reflecting working-capital outflows and tax payments. Cash declined by ¥170m during the half, principally because investing cash flow included ¥156m for purchases of stocks in subsidiaries and affiliates. This acquisition-related investment equals 14.2% of first-half revenue and materially increases execution and integration importance. Liquidity nevertheless remains strong, with a 325.9% current ratio, ¥855m of working capital, and liabilities representing only 25.0% of total assets. Looking forward, the central issues are whether revenue growth can absorb the elevated SG&A base, whether the affiliate investment produces an adequate return, and whether cash conversion normalizes as receivables and contract assets are collected.

Profitability Analysis

Annualized DuPont ROE of 10.7% decomposes into a 6.0% net profit margin, 1.343x asset turnover, and 1.33x financial leverage. The largest adverse operating change was the compression in profitability, rather than leverage: operating margin declined 430bp YoY to 8.9%. Gross margin was essentially unchanged at 40.0%, indicating that the revenue mix and direct delivery economics remained broadly stable. In contrast, SG&A increased 35.6% YoY to ¥340m, versus 16.9% revenue growth, lifting the SG&A-to-sales ratio to 31.1% from 26.8% in the prior-year period. This 430bp increase in the SG&A ratio fully explains the operating-margin deterioration given the stable gross margin. EBITDA was ¥105m and the EBITDA margin was 9.6%, modestly above the operating margin because depreciation and amortization was only ¥8m. The 6.0% net margin remains within the 5-10% good range, but its decline signals that the present growth investment is not yet translating into incremental profit. The extended DuPont tax burden was 0.651, equivalent to a 34.1% effective tax rate, while the 1.030 interest burden indicates that non-operating items had no meaningful adverse financing effect. Financial leverage is conservative and therefore does not create a material balance-sheet-driven uplift to ROE. Profitability recovery depends on SG&A productivity improving materially relative to sales growth. The current margin trend should be viewed as sustainable only if the higher cost base supports future recurring revenue, delivery capacity, or higher-value services; otherwise, it represents structural dilution.

Growth Assessment

First-half revenue growth of 16.9% YoY to ¥1.093bn demonstrates continued demand expansion. Revenue progress against the disclosed full-year sales forecast of ¥2.327bn is 47.0%, slightly below the standard 50% first-half run-rate but within a normal 10 percentage-point range. Achieving the sales forecast requires second-half revenue of approximately ¥1.234bn, or 12.4% growth versus the first-half level on a sequential basis. The stable 40.0% gross margin suggests that sales growth has not been obtained through visible gross-margin concessions. However, operating income declined 21.0% despite revenue growth, showing that the company is currently prioritizing or absorbing personnel, sales, and other administrative investment faster than revenue scales. The affiliate acquisition outlay of ¥156m may expand strategic capabilities or earnings sources, but it creates a higher hurdle for future returns and increases the importance of post-acquisition execution. Work in process decreased to ¥55m from ¥70m, while trade receivables and contract assets together increased by approximately ¥69m in the cash-flow bridge, indicating that project delivery and billing conversion should be monitored. The full-year sales outlook appears attainable on the reported first-half run-rate, but profit growth visibility is weaker until SG&A growth moderates and the acquired affiliate investment contributes.

Financial Health

The balance sheet is conservatively capitalized. Total equity increased to ¥1.221bn from ¥1.136bn in the prior-year period, and the equity ratio improved to 75.0% from 72.4%. The current ratio and quick ratio were both 325.9%, well above healthy thresholds and indicating ample short-term asset coverage of current liabilities. Working capital was ¥855m. Cash and deposits were ¥615m, equivalent to 37.8% of total assets, despite the ¥170m first-half cash reduction. Total liabilities were ¥407m, or 25.0% of total assets, and the reported debt-to-equity ratio was a conservative 0.33x; there is no warning-level leverage or maturity mismatch indicated by the balance sheet. Current liabilities of ¥378m are fully covered by cash alone by roughly 1.63x, before including receivables and other current assets. The notable strategic balance-sheet movement was investments and other assets increasing to ¥316m from ¥156m, primarily reflecting ¥156m of stocks in subsidiaries and affiliates purchased during the period. This investment concentration requires returns to validate the capital allocation decision. Treasury stock’s carrying value decreased from negative ¥29m to negative ¥20m, a ¥9m or 32.1% reduction, increasing equity relative to a scenario in which those shares remained held. Asset retirement obligations were ¥29m, equal to 7.1% of total liabilities, which is elevated relative to the alert threshold and represents a fixed future settlement obligation. Contract liabilities declined to ¥50m from ¥88m, reducing a source of upfront customer funding and contributing to working-capital pressure.

Notable B/S Changes

Investments and other assets: +¥1.60bn (+102%) to ¥3.16bn - primarily reflects the ¥1.56bn purchase of stocks in subsidiaries and affiliates; this is a major capital-allocation move that raises integration and return-on-investment risk. Cash and deposits: -¥1.70bn (-21.6%) to ¥6.15bn - cash declined mainly due to acquisition-related investing outflow, though the absolute liquidity position remains strong. Contract assets: +¥0.53bn (+54.3%) to ¥1.50bn - indicates a larger volume of recognized but not yet billed or collected project revenue and is consistent with weaker operating cash conversion. Contract liabilities: -¥0.38bn (-42.8%) to ¥0.50bn - lower customer advances reduced a working-capital funding source and contributed to operating-cash-flow pressure. Treasury stock: +¥0.09bn (+32.1%) to negative ¥0.20bn - the reduction in the treasury-stock deduction supports reported equity, but the associated capital-management activity should be monitored.

Cash Flow Quality

Cash-flow quality was weak in FY2026 Q2. Operating cash flow was negative ¥7m despite ¥65m of reported net income, producing an OCF/Net Income ratio of -0.10x, materially below the 0.8x quality threshold. EBITDA was ¥105m, but OCF/EBITDA was -0.06x, confirming that EBITDA did not convert into operating cash in the period. The principal cash-flow pressure included a ¥69m increase in trade receivables and contract assets, a ¥38m decrease in contract liabilities, and ¥50m of income taxes paid. The receivable and contract-asset increase is consistent with a timing gap between revenue recognition and cash collection, but continued expansion would heighten collection, project-completion, and earnings-quality risk. The accruals ratio was 4.4%, which remains below the 5% high-quality reference point and moderates concern that accounting accruals alone are excessive. Free cash flow was negative ¥177m, principally due to ¥170m of investing cash outflow. Of that investing outflow, ¥156m related to acquisition of stocks in subsidiaries and affiliates, making the reported FCF deficit primarily capital-allocation driven rather than recurring maintenance capex. Even excluding the affiliate acquisition, operating cash flow less capital expenditures was negative approximately ¥11m. Capital expenditures were ¥4m against depreciation and amortization of ¥8m, resulting in a 0.55x CapEx/depreciation ratio. This is below the 0.7x underinvestment threshold and should be monitored because persistent capex below depreciation can constrain technology, delivery infrastructure, and operational renewal. Work in process represented 100% of inventory, above the 40% alert threshold, increasing exposure to project estimation, delivery timing, acceptance, and potential cost-overrun risk.

Dividend Sustainability

The company paid no Q2 dividend and disclosed a full-year DPS forecast of ¥0. Accordingly, there is no current cash dividend burden, and the dividend payout ratio is 0%. Retained earnings were ¥752m, providing a meaningful internal capital base relative to the company’s scale. Near-term financial flexibility is supported by ¥615m of cash and deposits, a 325.9% current ratio, and low balance-sheet leverage. However, negative operating cash flow and negative free cash flow in the first half indicate that any future shareholder distributions should be assessed against normalized operating cash generation rather than accounting earnings alone. The ¥156m affiliate investment further prioritizes capital recovery and return generation over distributions. The absence of dividends preserves funding capacity for working capital, project delivery, and integration of the affiliate investment.

Risk Assessment

Business risks include Operating leverage risk: SG&A grew 35.6% YoY, far faster than 16.9% revenue growth, causing a 430bp operating-margin contraction to 8.9%. If revenue growth slows, the elevated fixed-cost base could pressure earnings further., IT services project execution risk: work in process of ¥55m represents all reported inventory. High WIP exposure raises the risk of delivery delays, cost overruns, customer acceptance delays, and revisions to project profitability., Working-capital and collection risk: the ¥69m increase in trade receivables and contract assets reduced operating cash conversion. Delayed customer billing or collection would extend the gap between reported revenue and cash realization., M&A and affiliate execution risk: ¥156m was deployed to purchase stocks in subsidiaries and affiliates, equal to 14.2% of first-half revenue. The economic rationale depends on successful integration and sufficient earnings and cash returns from the investment., Technology-services competition and talent risk: maintaining revenue growth while restoring margins requires effective utilization of technical personnel, competitive pricing discipline, and retention of specialized IT talent..

Financial risks include Earnings-cash divergence is the highest near-term financial concern, with operating cash flow of negative ¥7m versus net income of ¥65m, OCF/Net Income of -0.10x, and OCF/EBITDA of -0.06x., Cash declined by ¥170m in the half, mainly due to investment activity. Liquidity remains strong, but repeated acquisition spending without cash-flow recovery would reduce the current cash buffer., CapEx/depreciation of 0.55x suggests underinvestment risk if maintained over multiple periods, particularly for an IT-services business that requires continued investment in technology and delivery capabilities., Asset retirement obligations of ¥29m are 7.1% of total liabilities, above the stated alert threshold, creating a relatively meaningful fixed obligation within the liability base..

Key concerns include Priority 1: convert receivables, contract assets, and project work into operating cash flow so that earnings quality normalizes., Priority 2: demonstrate that SG&A investment can be absorbed through revenue growth and restore operating-margin leverage., Priority 3: establish an adequate return profile from the ¥156m affiliate acquisition and avoid further cash dilution from poorly integrated investments., Priority 4: monitor whether low capex relative to depreciation reflects efficient asset utilization or a deferral of necessary investment..

Investment Implications

Key takeaways include Revenue momentum remains positive at 16.9% YoY, and the 40.0% gross margin was maintained., Operating profitability weakened materially, with operating income down 21.0% YoY and operating margin down 430bp to 8.9%, because SG&A rose 35.6%., Annualized ROE of 10.7% is respectable and supported by conservative 1.33x leverage, but margin recovery is needed to improve returns further., The balance sheet is strong, with a 75.0% equity ratio, 325.9% current ratio, and ¥615m cash balance., Cash-flow quality is currently the primary financial issue, as negative ¥7m operating cash flow contrasts with ¥65m net income., The ¥156m affiliate acquisition is strategically significant relative to company scale and shifts investor focus to integration, return on invested capital, and future cash contribution..

Metrics to watch include Revenue growth and progress toward the ¥2.327bn full-year sales forecast, SG&A growth relative to revenue growth and operating-margin recovery from 8.9%, Operating cash flow, OCF/Net Income, and OCF/EBITDA, Trade receivables, contract assets, contract liabilities, and work-in-process conversion, Cash balance following acquisition spending and any additional investment outlays, Earnings and cash-return contribution from subsidiaries and affiliates, CapEx/depreciation ratio and technology-investment intensity.

Regarding relative positioning, Fusic combines a strong liquidity and equity base with revenue growth and a good annualized ROE profile, but its current operating-margin trajectory and cash conversion are weaker than would be expected from a high-quality scaling IT-services business. Relative performance will depend on whether the higher SG&A base and affiliate investment generate durable revenue and cash returns rather than continued margin dilution.