| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.54B | ¥1.48B | +4.2% |
| Cost of Sales | ¥385M | ¥381M | +1.0% |
| Gross Profit | ¥1.16B | ¥1.10B | +5.3% |
| SG&A Expenses | ¥1.13B | ¥1.08B | +4.9% |
| Operating Income | ¥31M | ¥25M | +24.0% |
| Non-operating Income | ¥14M | ¥13M | +2.9% |
| Non-operating Expenses | ¥13M | ¥12M | +7.3% |
| Ordinary Income | ¥32M | ¥27M | +18.5% |
| Profit Before Tax | ¥32M | ¥27M | +18.1% |
| Income Tax Expense | ¥11M | ¥17M | -31.1% |
| Net Income | ¥20M | ¥10M | +100.0% |
| Interest Expense | ¥4M | ¥3M | +30.1% |
| Basic EPS | ¥9.37 | ¥4.74 | +97.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.65B | ¥1.80B | ¥-153M |
| Cash and Deposits | ¥1.19B | ¥1.34B | ¥-151M |
| Accounts Receivable | ¥29M | ¥5M | +¥23M |
| Inventories | ¥94M | ¥88M | +¥6M |
| Non-current Assets | ¥3.04B | ¥2.92B | +¥123M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.3% |
| Gross Profit Margin | 75.1% |
| Current Ratio | 151.6% |
| Quick Ratio | 142.9% |
| Debt-to-Equity Ratio | 1.94x |
| Interest Coverage Ratio | 7.79x |
| Effective Tax Rate | 36.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +4.2% |
| Operating Income YoY Change | +22.0% |
| Ordinary Income YoY Change | +19.0% |
| Net Income YoY Change | +98.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.16M shares |
| Treasury Stock | 1K shares |
| Average Shares Outstanding | 2.16M shares |
| Book Value Per Share | ¥736.89 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥15.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥6.38B |
| Operating Income Forecast | ¥300M |
| Ordinary Income Forecast | ¥303M |
| Net Income Forecast | ¥183M |
| Basic EPS Forecast | ¥84.88 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥2.36B | ¥2.25B | +¥113M |
| Intangible Assets | ¥39M | ¥42M | ¥-3M |
| Investment Securities | ¥10M | ¥10M | +¥467,000 |
| Total Assets | ¥4.69B | ¥4.72B | ¥-30M |
| Current Liabilities | ¥1.09B | ¥1.06B | +¥30M |
| Accounts Payable | ¥183M | ¥178M | +¥4M |
| Non-current Liabilities | ¥2.01B | ¥2.06B | ¥-48M |
| Long-term Loans | ¥1.26B | ¥1.32B | ¥-59M |
| Total Liabilities | ¥3.10B | ¥3.12B | ¥-18M |
| Total Equity | ¥1.59B | ¥1.61B | ¥-12M |
| Capital Stock | ¥681M | ¥681M | ¥0 |
| Capital Surplus | ¥604M | ¥604M | ¥0 |
| Retained Earnings | ¥311M | ¥324M | ¥-12M |
| Treasury Stock | ¥-2M | ¥-2M | ¥0 |
| Owners' Equity | ¥1.59B | ¥1.61B | ¥-12M |
| Working Capital | ¥562M | - | - |