| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.26B | ¥1.23B | +2.7% |
| Cost of Sales | ¥944M | ¥1.00B | -6.0% |
| Gross Profit | ¥320M | ¥226M | +41.2% |
| SG&A Expenses | ¥230M | ¥238M | -3.1% |
| Operating Income | ¥89M | ¥-11M | +909.1% |
| Non-operating Income | ¥10M | ¥11M | -8.6% |
| Non-operating Expenses | ¥6M | ¥5M | +8.1% |
| Ordinary Income | ¥93M | ¥-5M | +1960.0% |
| Profit Before Tax | ¥91M | ¥-23M | +486.3% |
| Income Tax Expense | ¥-13M | ¥-1M | -757.0% |
| Net Income | ¥103M | ¥-22M | +568.9% |
| Net Income Attributable to Owners | ¥103M | ¥-21M | +590.5% |
| Total Comprehensive Income | ¥166M | ¥-54M | +407.4% |
| Interest Expense | ¥4M | ¥4M | -10.3% |
| Basic EPS | ¥62.24 | ¥-13.27 | +569.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.41B | ¥4.60B | ¥-185M |
| Cash and Deposits | ¥2.75B | ¥2.94B | ¥-186M |
| Accounts Receivable | ¥773M | ¥772M | +¥1M |
| Non-current Assets | ¥4.26B | ¥4.08B | +¥176M |
| Property, Plant & Equipment | ¥3.79B | ¥3.70B | +¥90M |
| Item | Value |
|---|---|
| Net Profit Margin | 8.2% |
| Gross Profit Margin | 25.3% |
| Current Ratio | 253.9% |
| Quick Ratio | 253.9% |
| Debt-to-Equity Ratio | 0.61x |
| Interest Coverage Ratio | 24.30x |
| Effective Tax Rate | -13.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +2.7% |
| Operating Income YoY Change | +26.7% |
| Ordinary Income YoY Change | -4.7% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.66M shares |
| Treasury Stock | 4K shares |
| Average Shares Outstanding | 1.66M shares |
| Book Value Per Share | ¥3,252.50 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥20.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| MetalHeatTreatmentAndProcessing | ¥1.12B | ¥77M |
| Transportation | ¥212M | ¥7M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥5.14B |
| Operating Income Forecast | ¥107M |
| Ordinary Income Forecast | ¥97M |
| Net Income Attributable to Owners Forecast | ¥65M |
| Basic EPS Forecast | ¥39.83 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥44M | ¥47M | ¥-3M |
| Investment Securities | ¥377M | ¥289M | +¥89M |
| Total Assets | ¥8.67B | ¥8.68B | ¥-9M |
| Current Liabilities | ¥1.74B | ¥1.78B | ¥-41M |
| Accounts Payable | ¥119M | ¥105M | +¥14M |
| Short-term Loans | ¥682M | ¥715M | ¥-34M |
| Non-current Liabilities | ¥1.55B | ¥1.65B | ¥-101M |
| Long-term Loans | ¥930M | ¥1.09B | ¥-155M |
| Total Liabilities | ¥3.28B | ¥3.42B | ¥-142M |
| Total Equity | ¥5.38B | ¥5.25B | +¥133M |
| Capital Stock | ¥878M | ¥878M | ¥0 |
| Capital Surplus | ¥713M | ¥713M | ¥0 |
| Retained Earnings | ¥3.65B | ¥3.58B | +¥70M |
| Treasury Stock | ¥-7M | ¥-7M | ¥0 |
| Owners' Equity | ¥5.38B | ¥5.25B | +¥133M |
| Working Capital | ¥2.67B | - | - |