| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥6.97B | ¥6.64B | +4.8% |
| Cost of Sales | ¥2.84B | ¥2.38B | +19.5% |
| SG&A Expenses | ¥3.56B | ¥3.40B | +4.8% |
| Operating Income | ¥536M | ¥867M | -38.2% |
| Profit Before Tax | ¥514M | ¥832M | -38.2% |
| Income Tax Expense | ¥185M | ¥337M | -44.9% |
| Net Income | ¥329M | ¥496M | -33.7% |
| Net Income Attributable to Owners | ¥283M | ¥489M | -42.1% |
| Total Comprehensive Income | ¥342M | ¥352M | -2.8% |
| Basic EPS | ¥38.18 | ¥65.81 | -42.0% |
| Diluted EPS | ¥38.18 | ¥65.81 | -42.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥21.44B | ¥22.83B | ¥-1.39B |
| Accounts Receivable | ¥3.73B | ¥3.77B | ¥-31M |
| Inventories | ¥28M | ¥34M | ¥-5M |
| Non-current Assets | ¥5.07B | ¥4.63B | +¥441M |
| Property, Plant & Equipment | ¥351M | ¥374M | ¥-23M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥14.85B | ¥16.34B | ¥-1.50B |
| Item | Value |
|---|---|
| Net Profit Margin | 4.1% |
| Debt-to-Equity Ratio | 1.75x |
| Effective Tax Rate | 36.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +4.8% |
| Operating Income YoY Change | -38.2% |
| Profit Before Tax YoY Change | -38.2% |
| Net Income YoY Change | -33.6% |
| Net Income Attributable to Owners YoY Change | -42.0% |
| Total Comprehensive Income YoY Change | -2.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 7.98M shares |
| Treasury Stock | 545K shares |
| Average Shares Outstanding | 7.43M shares |
| Book Value Per Share | ¥1,295.02 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥26.00B |
| Operating Income Forecast | ¥1.80B |
| Net Income Forecast | ¥1.00B |
| Net Income Attributable to Owners Forecast | ¥1.00B |
| Basic EPS Forecast | ¥134.49 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥55M | ¥59M | ¥-4M |
| Goodwill | ¥2.22B | ¥2.21B | +¥4M |
| Total Assets | ¥26.51B | ¥27.46B | ¥-947M |
| Accounts Payable | ¥7.95B | ¥8.14B | ¥-189M |
| Non-current Liabilities | ¥5.87B | ¥6.23B | ¥-355M |
| Total Liabilities | ¥16.89B | ¥18.18B | ¥-1.29B |
| Total Equity | ¥9.63B | ¥9.28B | +¥345M |
| Capital Stock | ¥4.07B | ¥4.07B | ¥0 |
| Capital Surplus | ¥4.03B | ¥4.03B | +¥7M |
| Retained Earnings | ¥3.71B | ¥3.43B | +¥284M |
| Treasury Stock | ¥-2.48B | ¥-2.47B | ¥-4M |
| Shareholders' Equity | ¥9.29B | ¥8.99B | +¥301M |
| Equity Ratio | 35.0% | 32.7% | +2.3% |