| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥749M | ¥816M | -8.2% |
| Cost of Sales | ¥517M | ¥621M | -16.6% |
| Gross Profit | ¥232M | ¥196M | +18.1% |
| SG&A Expenses | ¥238M | ¥225M | +6.0% |
| Operating Income | ¥-6M | ¥-28M | +78.6% |
| Non-operating Income | ¥39M | ¥14M | +180.6% |
| Non-operating Expenses | ¥64M | ¥1M | +4432.5% |
| Ordinary Income | ¥-31M | ¥-16M | -93.8% |
| Profit Before Tax | ¥11M | ¥-16M | +166.1% |
| Income Tax Expense | ¥16M | ¥34M | -54.7% |
| Net Income | ¥-5M | ¥-51M | +90.6% |
| Net Income Attributable to Owners | ¥-4M | ¥-50M | +92.0% |
| Total Comprehensive Income | ¥21M | ¥-114M | +118.4% |
| Interest Expense | ¥294,000 | ¥330,000 | -10.9% |
| Basic EPS | ¥-0.11 | ¥-1.15 | +90.4% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.81B | ¥3.77B | +¥2.04B |
| Cash and Deposits | ¥3.25B | ¥2.58B | +¥661M |
| Accounts Receivable | ¥1.15B | ¥626M | +¥520M |
| Inventories | ¥77M | - | - |
| Non-current Assets | ¥2.09B | ¥1.97B | +¥115M |
| Item | Value |
|---|---|
| Net Profit Margin | -0.5% |
| Gross Profit Margin | 31.0% |
| Current Ratio | 624.8% |
| Quick Ratio | 616.5% |
| Debt-to-Equity Ratio | 0.23x |
| Interest Coverage Ratio | -20.41x |
| Effective Tax Rate | 144.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -8.3% |
| Operating Income YoY Change | -12.5% |
| Ordinary Income YoY Change | -22.1% |
| Net Income Attributable to Owners YoY Change | -10.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 48.74M shares |
| Treasury Stock | 457 shares |
| Average Shares Outstanding | 45.13M shares |
| Book Value Per Share | ¥131.61 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Segment | Revenue | Operating Income |
|---|---|---|
| IndustrialFurnaceAndCombustionEquipment | ¥749M | ¥-64M |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.10B |
| Operating Income Forecast | ¥120M |
| Ordinary Income Forecast | ¥120M |
| Net Income Attributable to Owners Forecast | ¥95M |
| Basic EPS Forecast | ¥2.11 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥587M | ¥443M | +¥144M |
| Intangible Assets | ¥475M | ¥1M | +¥474M |
| Goodwill | ¥472M | - | - |
| Investment Securities | ¥843M | ¥1.49B | ¥-648M |
| Total Assets | ¥7.89B | ¥5.74B | +¥2.15B |
| Current Liabilities | ¥930M | ¥408M | +¥521M |
| Accounts Payable | ¥384M | ¥280M | +¥104M |
| Short-term Loans | ¥110M | ¥12M | +¥98M |
| Non-current Liabilities | ¥551M | ¥177M | +¥374M |
| Long-term Loans | ¥334M | ¥25M | +¥309M |
| Total Liabilities | ¥1.48B | ¥586M | +¥895M |
| Total Equity | ¥6.42B | ¥5.16B | +¥1.26B |
| Capital Stock | ¥100M | ¥100M | ¥0 |
| Capital Surplus | ¥3.88B | ¥3.34B | +¥535M |
| Retained Earnings | ¥1.74B | ¥1.75B | ¥-5M |
| Treasury Stock | ¥-214,000 | ¥-214,000 | ¥0 |
| Owners' Equity | ¥5.71B | ¥5.15B | +¥556M |
| Working Capital | ¥4.88B | - | - |