| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.88B | ¥3.92B | -1.0% |
| Cost of Sales | ¥3.10B | ¥3.14B | -1.3% |
| Gross Profit | ¥777M | ¥774M | +0.4% |
| SG&A Expenses | ¥748M | ¥755M | -0.9% |
| Operating Income | ¥28M | ¥18M | +55.6% |
| Non-operating Income | ¥181M | ¥42M | +330.2% |
| Non-operating Expenses | ¥11M | ¥24M | -55.7% |
| Ordinary Income | ¥198M | ¥36M | +450.0% |
| Profit Before Tax | ¥199M | ¥37M | +439.2% |
| Income Tax Expense | ¥62M | ¥15M | +309.0% |
| Net Income | ¥136M | ¥21M | +547.6% |
| Depreciation & Amortization | ¥257M | ¥204M | +26.4% |
| Interest Expense | ¥11M | ¥8M | +35.5% |
| Basic EPS | ¥102.01 | ¥16.22 | +528.9% |
| Dividend Per Share | ¥30.00 | ¥30.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥7.28B | ¥6.74B | +¥538M |
| Cash and Deposits | ¥677M | ¥724M | ¥-47M |
| Accounts Receivable | ¥2.77B | ¥2.77B | +¥5M |
| Non-current Assets | ¥9.34B | ¥7.30B | +¥2.04B |
| Property, Plant & Equipment | ¥3.50B | ¥3.56B | ¥-61M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥349M | ¥-205M | +¥554M |
| Investing Cash Flow | ¥-160M | ¥-75M | ¥-85M |
| Financing Cash Flow | ¥-259M | ¥-42M | ¥-217M |
| Free Cash Flow | ¥189M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 3.5% |
| Gross Profit Margin | 20.0% |
| Current Ratio | 200.5% |
| Quick Ratio | 200.5% |
| Debt-to-Equity Ratio | 0.58x |
| Interest Coverage Ratio | 2.66x |
| EBITDA Margin | 7.4% |
| Effective Tax Rate | 31.3% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -1.0% |
| Operating Income YoY Change | +52.7% |
| Ordinary Income YoY Change | +439.2% |
| Net Income YoY Change | +530.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.54M shares |
| Treasury Stock | 201K shares |
| Average Shares Outstanding | 1.34M shares |
| Book Value Per Share | ¥7,834.65 |
| EBITDA | ¥285M |
| Item | Amount |
|---|---|
| Year-End Dividend | ¥30.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥8.10B |
| Operating Income Forecast | ¥10M |
| Ordinary Income Forecast | ¥100M |
| Net Income Forecast | ¥70M |
| Basic EPS Forecast | ¥52.37 |
| Intangible Assets | ¥69M | ¥67M | +¥2M |
| Investment Securities | ¥4.40B | ¥2.30B | +¥2.09B |
| Total Assets | ¥16.61B | ¥14.04B | +¥2.58B |
| Current Liabilities | ¥3.63B | ¥3.10B | +¥527M |
| Accounts Payable | ¥1.51B | ¥1.40B | +¥111M |
| Short-term Loans | ¥438M | ¥469M | ¥-32M |
| Non-current Liabilities | ¥2.50B | ¥1.97B | +¥523M |
| Long-term Loans | ¥562M | ¥680M | ¥-118M |
| Total Liabilities | ¥6.13B | ¥5.08B | +¥1.05B |
| Total Equity | ¥10.49B | ¥8.96B | +¥1.53B |
| Capital Stock | ¥1.51B | ¥1.51B | ¥0 |
| Capital Surplus | ¥927M | ¥927M | ¥-14,000 |
| Retained Earnings | ¥5.84B | ¥5.75B | +¥96M |
| Treasury Stock | ¥-407M | ¥-406M | ¥-784,000 |
| Owners' Equity | ¥10.49B | ¥8.96B | +¥1.53B |
| Working Capital | ¥3.65B | - | - |