Financial Highlights
- Net Sales: ¥10.52B
- Operating Income: ¥-1.09B
- Net Income: ¥-1.12B
- EPS: ¥-175.14
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥10.52B | ¥9.88B | +6.4% |
| Cost of Sales | ¥7.10B | ¥7.13B | −0.5% |
| Gross Profit | ¥3.42B | ¥2.75B | +24.5% |
| SG&A Expenses | ¥4.51B | ¥4.28B | +5.6% |
| Operating Income | −¥1.09B | −¥1.53B | +28.4% |
| Non-operating Income | ¥118M | ¥61M | +93.4% |
| Non-operating Expenses | ¥114M | ¥72M | +58.3% |
| Ordinary Income | −¥1.09B | −¥1.54B | +29.2% |
| Profit Before Tax | −¥1.09B | −¥1.54B | +29.1% |
| Net Income | −¥1.12B | −¥1.57B | +28.3% |
| Net Income Attributable to Owners | −¥1.12B | −¥1.57B | +28.3% |
| Total Comprehensive Income | −¥778M | −¥1.58B | +50.6% |
| Interest Expense | ¥80M | ¥70M | +14.3% |
| Basic EPS | −¥175.14 | −¥244.60 | +28.4% |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥23.91B | ¥23.54B | +¥364M |
| Cash and Deposits | ¥4.76B | ¥4.20B | +¥559M |
| Accounts Receivable | ¥2.90B | ¥6.52B | −¥3.62B |
| Inventories | ¥2.00B | ¥952M | +¥1.04B |
| Non-current Assets | ¥5.54B | ¥5.30B | +¥247M |
| Property, Plant & Equipment | ¥4.61B | ¥4.44B | +¥174M |
| Intangible Assets | ¥185M | ¥171M | +¥14M |
| Investment Securities | ¥476M | ¥403M | +¥73M |
| Total Assets | ¥29.45B | ¥28.84B | +¥612M |
| Current Liabilities | ¥11.85B | ¥10.95B | +¥896M |
| Accounts Payable | ¥1.04B | ¥1.23B | −¥184M |
| Short-term Loans | ¥4.83B | ¥5.83B | −¥1.00B |
| Non-current Liabilities | ¥4.80B | ¥4.23B | +¥568M |
| Long-term Loans | ¥4.04B | ¥3.43B | +¥608M |
| Total Liabilities | ¥16.65B | ¥15.18B | +¥1.46B |
| Total Equity | ¥12.80B | ¥13.66B | −¥852M |
| Capital Stock | ¥7.00B | ¥7.00B | ¥0 |
| Capital Surplus | ¥4.46B | ¥4.46B | −¥2M |
| Retained Earnings | ¥2.39B | ¥3.59B | −¥1.20B |
| Treasury Stock | −¥891M | −¥897M | +¥6M |
| Owners' Equity | ¥12.80B | ¥13.66B | −¥852M |
| Working Capital | ¥12.06B | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Net Profit Margin | −10.7% |
| Gross Profit Margin | 32.5% |
| Current Ratio | 201.7% |
| Quick Ratio | 184.9% |
| Debt-to-Equity Ratio | 1.30x |
| Interest Coverage Ratio | −13.66x |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +6.4% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 7.29M shares |
| Treasury Stock | 871K shares |
| Average Shares Outstanding | 6.41M shares |
| Book Value Per Share | ¥1,996.12 |
Dividend Information
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥21.50B |
| Operating Income Forecast | ¥400M |
| Ordinary Income Forecast | ¥250M |
| Net Income Attributable to Owners Forecast | ¥200M |
| Basic EPS Forecast | ¥31.20 |
| Dividend Per Share Forecast | ¥15.00 |