| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.43B | ¥1.50B | -4.7% |
| Cost of Sales | ¥795M | ¥787M | +1.0% |
| Gross Profit | ¥635M | ¥712M | -10.8% |
| SG&A Expenses | ¥554M | ¥548M | +1.2% |
| Operating Income | ¥80M | ¥164M | -51.2% |
| Non-operating Income | ¥6M | ¥6M | +10.0% |
| Non-operating Expenses | ¥3M | ¥7M | -57.7% |
| Ordinary Income | ¥83M | ¥162M | -48.8% |
| Profit Before Tax | ¥77M | ¥163M | -52.6% |
| Income Tax Expense | ¥-169M | ¥69M | -343.9% |
| Net Income | ¥246M | ¥93M | +163.8% |
| Net Income Attributable to Owners | ¥238M | ¥91M | +161.5% |
| Total Comprehensive Income | ¥202M | ¥45M | +348.9% |
| Interest Expense | ¥1M | ¥2M | -14.6% |
| Basic EPS | ¥49.11 | ¥18.62 | +163.7% |
| Diluted EPS | ¥18.61 | ¥18.61 | +0.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥4.32B | ¥4.58B | ¥-256M |
| Cash and Deposits | ¥3.30B | ¥3.60B | ¥-295M |
| Accounts Receivable | ¥741M | ¥726M | +¥15M |
| Inventories | ¥126M | ¥124M | +¥2M |
| Non-current Assets | ¥1.87B | ¥1.67B | +¥195M |
| Item | Value |
|---|---|
| Net Profit Margin | 16.7% |
| Gross Profit Margin | 44.4% |
| Current Ratio | 425.9% |
| Quick Ratio | 413.6% |
| Debt-to-Equity Ratio | 0.31x |
| Interest Coverage Ratio | 57.93x |
| Effective Tax Rate | -219.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -4.6% |
| Operating Income YoY Change | -50.9% |
| Ordinary Income YoY Change | -48.5% |
| Net Income Attributable to Owners YoY Change | +161.2% |
| Total Comprehensive Income YoY Change | +346.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.06M shares |
| Treasury Stock | 199K shares |
| Average Shares Outstanding | 4.86M shares |
| Book Value Per Share | ¥973.18 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥22.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.40B |
| Operating Income Forecast | ¥600M |
| Ordinary Income Forecast | ¥600M |
| Net Income Attributable to Owners Forecast | ¥372M |
| Basic EPS Forecast | ¥76.49 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥184M | ¥187M | ¥-3M |
| Intangible Assets | ¥528M | ¥485M | +¥43M |
| Goodwill | ¥374M | ¥330M | +¥44M |
| Investment Securities | ¥765M | ¥829M | ¥-65M |
| Total Assets | ¥6.19B | ¥6.25B | ¥-61M |
| Current Liabilities | ¥1.02B | ¥1.17B | ¥-159M |
| Accounts Payable | ¥282M | ¥270M | +¥12M |
| Non-current Liabilities | ¥443M | ¥440M | +¥4M |
| Long-term Loans | ¥300M | ¥284M | +¥16M |
| Total Liabilities | ¥1.46B | ¥1.61B | ¥-156M |
| Total Equity | ¥4.73B | ¥4.64B | +¥95M |
| Capital Stock | ¥50M | ¥50M | ¥0 |
| Capital Surplus | ¥1.73B | ¥1.73B | ¥0 |
| Retained Earnings | ¥2.82B | ¥2.69B | +¥132M |
| Treasury Stock | ¥-151M | ¥-151M | ¥0 |
| Owners' Equity | ¥4.65B | ¥4.56B | +¥88M |
| Working Capital | ¥3.31B | - | - |