| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.21B | ¥3.21B | +0.0% |
| Cost of Sales | ¥2.70B | ¥2.70B | -0.1% |
| Gross Profit | ¥520M | ¥515M | +1.0% |
| SG&A Expenses | ¥474M | ¥501M | -5.4% |
| Operating Income | ¥45M | ¥14M | +221.4% |
| Non-operating Income | ¥20M | ¥15M | +37.7% |
| Non-operating Expenses | ¥26M | ¥15M | +75.3% |
| Ordinary Income | ¥39M | ¥13M | +200.0% |
| Profit Before Tax | ¥36M | ¥-106M | +134.1% |
| Income Tax Expense | ¥16M | ¥9M | +72.1% |
| Net Income | ¥20M | ¥-114M | +117.5% |
| Interest Expense | ¥14M | ¥8M | +78.7% |
| Basic EPS | ¥0.42 | ¥-2.38 | +117.6% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.51B | ¥3.52B | ¥-9M |
| Cash and Deposits | ¥429M | ¥437M | ¥-8M |
| Accounts Receivable | ¥967M | ¥1.15B | ¥-186M |
| Inventories | ¥1.34B | ¥1.06B | +¥280M |
| Non-current Assets | ¥5.33B | ¥5.38B | ¥-49M |
| Item | Value |
|---|---|
| Net Profit Margin | 0.6% |
| Gross Profit Margin | 16.2% |
| Current Ratio | 134.2% |
| Quick Ratio | 83.1% |
| Debt-to-Equity Ratio | 1.25x |
| Interest Coverage Ratio | 3.25x |
| Effective Tax Rate | 43.8% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +0.0% |
| Operating Income YoY Change | +226.5% |
| Ordinary Income YoY Change | +188.9% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 48.85M shares |
| Treasury Stock | 695K shares |
| Average Shares Outstanding | 48.16M shares |
| Book Value Per Share | ¥81.55 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥2.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.80B |
| Operating Income Forecast | ¥160M |
| Ordinary Income Forecast | ¥160M |
| Net Income Forecast | ¥125M |
| Basic EPS Forecast | ¥2.60 |
| Dividend Per Share Forecast | ¥2.00 |
| Property, Plant & Equipment | ¥4.33B | ¥4.41B | ¥-85M |
| Intangible Assets | ¥63M | ¥69M | ¥-6M |
| Investment Securities | ¥337M | ¥297M | +¥40M |
| Total Assets | ¥8.84B | ¥8.90B | ¥-57M |
| Current Liabilities | ¥2.62B | ¥2.80B | ¥-184M |
| Short-term Loans | ¥1.22B | ¥1.35B | ¥-132M |
| Non-current Liabilities | ¥2.29B | ¥2.12B | +¥175M |
| Long-term Loans | ¥903M | ¥703M | +¥200M |
| Total Liabilities | ¥4.91B | ¥4.92B | ¥-9M |
| Total Equity | ¥3.93B | ¥3.98B | ¥-48M |
| Capital Stock | ¥1.99B | ¥1.99B | ¥0 |
| Capital Surplus | ¥4M | ¥4M | ¥0 |
| Retained Earnings | ¥253M | ¥330M | ¥-76M |
| Treasury Stock | ¥-104M | ¥-104M | ¥0 |
| Owners' Equity | ¥3.93B | ¥3.98B | ¥-48M |
| Working Capital | ¥895M | - | - |