| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥3.75B | ¥4.49B | -16.3% |
| Cost of Sales | ¥2.69B | ¥3.35B | -19.8% |
| Gross Profit | ¥1.07B | ¥1.14B | -6.1% |
| SG&A Expenses | ¥1.04B | ¥1.08B | -3.4% |
| Operating Income | ¥27M | ¥59M | -54.2% |
| Non-operating Income | ¥76M | ¥65M | +16.6% |
| Non-operating Expenses | ¥19M | ¥20M | -6.4% |
| Ordinary Income | ¥83M | ¥104M | -20.2% |
| Profit Before Tax | ¥83M | ¥104M | -19.9% |
| Income Tax Expense | ¥40M | ¥6M | +615.2% |
| Net Income | ¥44M | ¥99M | -55.8% |
| Net Income Attributable to Owners | ¥53M | ¥105M | -49.5% |
| Total Comprehensive Income | ¥41M | ¥170M | -75.9% |
| Interest Expense | ¥13M | ¥9M | +46.8% |
| Basic EPS | ¥12.77 | ¥25.25 | -49.4% |
| Dividend Per Share | ¥10.00 | ¥10.00 | +0.0% |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥7.12B | ¥7.51B | ¥-386M |
| Cash and Deposits | ¥2.72B | ¥2.46B | +¥267M |
| Accounts Receivable | ¥1.89B | ¥2.32B | ¥-433M |
| Inventories | ¥249M | ¥256M | ¥-7M |
| Non-current Assets | ¥3.39B | ¥3.30B | +¥90M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.4% |
| Gross Profit Margin | 28.5% |
| Current Ratio | 268.1% |
| Quick Ratio | 258.7% |
| Debt-to-Equity Ratio | 0.65x |
| Interest Coverage Ratio | 2.01x |
| Effective Tax Rate | 47.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -16.3% |
| Operating Income YoY Change | -54.6% |
| Ordinary Income YoY Change | -19.8% |
| Net Income Attributable to Owners YoY Change | -49.2% |
| Total Comprehensive Income YoY Change | -75.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 4.69M shares |
| Treasury Stock | 454K shares |
| Average Shares Outstanding | 4.22M shares |
| Book Value Per Share | ¥1,500.22 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥10.00 |
| Year-End Dividend | ¥12.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.25B |
| Operating Income Forecast | ¥321M |
| Ordinary Income Forecast | ¥338M |
| Net Income Attributable to Owners Forecast | ¥235M |
| Basic EPS Forecast | ¥55.91 |
| Dividend Per Share Forecast | ¥10.00 |
| Property, Plant & Equipment | ¥2.25B | ¥2.22B | +¥30M |
| Intangible Assets | ¥247M | ¥269M | ¥-22M |
| Investment Securities | ¥572M | ¥486M | +¥86M |
| Total Assets | ¥10.52B | ¥10.81B | ¥-296M |
| Current Liabilities | ¥2.66B | ¥2.88B | ¥-225M |
| Accounts Payable | ¥468M | ¥459M | +¥10M |
| Short-term Loans | ¥1.34B | ¥1.35B | ¥-10M |
| Non-current Liabilities | ¥1.50B | ¥1.59B | ¥-88M |
| Long-term Loans | ¥623M | ¥735M | ¥-111M |
| Total Liabilities | ¥4.16B | ¥4.47B | ¥-312M |
| Total Equity | ¥6.36B | ¥6.34B | +¥17M |
| Capital Stock | ¥1.04B | ¥1.04B | ¥0 |
| Capital Surplus | ¥883M | ¥879M | +¥4M |
| Retained Earnings | ¥4.06B | ¥4.05B | +¥3M |
| Treasury Stock | ¥-281M | ¥-303M | +¥22M |
| Owners' Equity | ¥6.25B | ¥6.21B | +¥36M |
| Working Capital | ¥4.47B | - | - |