| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.08B | ¥1.21B | -10.6% |
| Cost of Sales | ¥906M | ¥974M | -7.0% |
| Gross Profit | ¥175M | ¥234M | -25.2% |
| SG&A Expenses | ¥195M | ¥206M | -5.2% |
| Operating Income | ¥-20M | ¥28M | -171.4% |
| Non-operating Income | ¥13M | ¥3M | +289.7% |
| Non-operating Expenses | ¥5M | ¥4M | +29.7% |
| Ordinary Income | ¥-11M | ¥27M | -140.7% |
| Profit Before Tax | ¥-12M | ¥31M | -138.8% |
| Income Tax Expense | ¥-3M | ¥11M | -130.2% |
| Net Income | ¥-8M | ¥20M | -140.0% |
| Interest Expense | ¥5M | ¥3M | +63.2% |
| Basic EPS | ¥-12.35 | ¥28.54 | -143.3% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.71B | ¥2.62B | +¥85M |
| Cash and Deposits | ¥347M | ¥254M | +¥93M |
| Accounts Receivable | ¥572M | ¥566M | +¥6M |
| Inventories | ¥1.48B | ¥1.49B | ¥-9M |
| Non-current Assets | ¥3.62B | ¥3.63B | ¥-4M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥4,581.63 |
| Net Profit Margin | -0.7% |
| Gross Profit Margin | 16.2% |
| Current Ratio | 101.5% |
| Quick Ratio | 45.8% |
| Debt-to-Equity Ratio | 0.95x |
| Interest Coverage Ratio | -4.32x |
| Effective Tax Rate | 26.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -10.5% |
| Operating Income YoY Change | -87.6% |
| Ordinary Income YoY Change | +19.9% |
| Net Income YoY Change | +28.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 832K shares |
| Treasury Stock | 124K shares |
| Average Shares Outstanding | 708K shares |
| Book Value Per Share | ¥4,580.27 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥37.50 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥4.50B |
| Operating Income Forecast | ¥49M |
| Ordinary Income Forecast | ¥56M |
| Net Income Forecast | ¥30M |
| Basic EPS Forecast | ¥42.40 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥3.46B | ¥3.47B | ¥-13M |
| Intangible Assets | ¥4M | ¥4M | ¥-21,000 |
| Investment Securities | ¥117M | ¥107M | +¥10M |
| Total Assets | ¥6.33B | ¥6.25B | +¥81M |
| Current Liabilities | ¥2.67B | ¥2.54B | +¥127M |
| Accounts Payable | ¥271M | ¥230M | +¥41M |
| Short-term Loans | ¥2.02B | ¥1.88B | +¥139M |
| Non-current Liabilities | ¥419M | ¥437M | ¥-18M |
| Long-term Loans | ¥125M | ¥138M | ¥-14M |
| Total Liabilities | ¥3.09B | ¥2.98B | +¥110M |
| Total Equity | ¥3.24B | ¥3.27B | ¥-29M |
| Capital Stock | ¥413M | ¥413M | ¥0 |
| Capital Surplus | ¥348M | ¥348M | ¥0 |
| Retained Earnings | ¥2.55B | ¥2.59B | ¥-35M |
| Treasury Stock | ¥-125M | ¥-125M | ¥0 |
| Owners' Equity | ¥3.24B | ¥3.27B | ¥-29M |
| Working Capital | ¥40M | - | - |