| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥6.14B | ¥5.97B | +2.8% |
| Cost of Sales | ¥2.54B | ¥2.43B | +4.9% |
| Gross Profit | ¥3.60B | ¥3.55B | +1.3% |
| SG&A Expenses | ¥3.47B | ¥3.38B | +2.9% |
| Operating Income | ¥120M | ¥170M | -29.4% |
| Non-operating Income | ¥34M | ¥48M | -29.0% |
| Non-operating Expenses | ¥21M | ¥60M | -64.7% |
| Ordinary Income | ¥133M | ¥158M | -15.8% |
| Profit Before Tax | ¥45M | ¥150M | -69.7% |
| Income Tax Expense | ¥79M | ¥149M | -47.0% |
| Net Income | ¥-34M | ¥95,000 | -35829.5% |
| Net Income Attributable to Owners | ¥17M | ¥98M | -82.7% |
| Total Comprehensive Income | ¥-25M | ¥3M | -933.3% |
| Interest Expense | ¥14M | ¥6M | +130.8% |
| Basic EPS | ¥3.40 | ¥18.88 | -82.0% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.99B | ¥4.14B | ¥-152M |
| Cash and Deposits | ¥2.26B | ¥2.36B | ¥-109M |
| Accounts Receivable | ¥673M | ¥683M | ¥-10M |
| Inventories | ¥349M | ¥326M | +¥24M |
| Non-current Assets | ¥2.66B | ¥2.26B | +¥403M |
| Item | Value |
|---|---|
| Book Value Per Share | ¥458.01 |
| Net Profit Margin | 0.3% |
| Gross Profit Margin | 58.6% |
| Current Ratio | 144.3% |
| Quick Ratio | 131.7% |
| Debt-to-Equity Ratio | 1.43x |
| Interest Coverage Ratio | 8.43x |
| Effective Tax Rate | 175.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +2.8% |
| Operating Income YoY Change | -29.3% |
| Ordinary Income YoY Change | -15.8% |
| Net Income Attributable to Owners YoY Change | -82.0% |
| Total Comprehensive Income YoY Change | -94.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.50M shares |
| Treasury Stock | 280K shares |
| Average Shares Outstanding | 5.20M shares |
| Book Value Per Share | ¥524.86 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥40.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥8.60B |
| Operating Income Forecast | ¥500M |
| Ordinary Income Forecast | ¥500M |
| Net Income Attributable to Owners Forecast | ¥300M |
| Basic EPS Forecast | ¥57.75 |
| Dividend Per Share Forecast | ¥40.00 |
| Property, Plant & Equipment | ¥1.79B | ¥1.42B | +¥371M |
| Intangible Assets | ¥265M | ¥277M | ¥-11M |
| Investment Securities | ¥36M | ¥1M | +¥35M |
| Total Assets | ¥6.65B | ¥6.40B | +¥252M |
| Current Liabilities | ¥2.76B | ¥2.62B | +¥141M |
| Accounts Payable | ¥374M | ¥287M | +¥87M |
| Short-term Loans | ¥1.50B | ¥1.41B | +¥82M |
| Non-current Liabilities | ¥1.15B | ¥874M | +¥272M |
| Long-term Loans | ¥321M | ¥110M | +¥211M |
| Total Liabilities | ¥3.91B | ¥3.50B | +¥413M |
| Total Equity | ¥2.74B | ¥2.90B | ¥-162M |
| Capital Stock | ¥601M | ¥601M | ¥0 |
| Capital Surplus | ¥481M | ¥690M | ¥-208M |
| Retained Earnings | ¥1.36B | ¥1.34B | +¥16M |
| Treasury Stock | ¥-126M | ¥-138M | +¥12M |
| Owners' Equity | ¥2.39B | ¥2.57B | ¥-176M |
| Working Capital | ¥1.22B | - | - |