| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.96B | ¥2.14B | -8.4% |
| Cost of Sales | ¥742M | ¥1.08B | -31.4% |
| Gross Profit | ¥1.22B | ¥1.06B | +15.1% |
| SG&A Expenses | ¥1.62B | ¥1.77B | -8.4% |
| Operating Income | ¥-174M | ¥-497M | +65.0% |
| Equity Method Investment Income | ¥-4M | ¥-11M | +63.6% |
| Profit Before Tax | ¥297M | ¥-215M | +238.1% |
| Income Tax Expense | ¥229M | ¥171M | +33.9% |
| Net Income | ¥68M | ¥-385M | +117.7% |
| Net Income Attributable to Owners | ¥70M | ¥-305M | +123.0% |
| Basic EPS | ¥0.33 | ¥-1.45 | +122.8% |
| Diluted EPS | ¥0.33 | ¥-1.45 | +122.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥16.82B | ¥16.76B | +¥61M |
| Accounts Receivable | ¥480M | ¥800M | ¥-320M |
| Inventories | ¥1.02B | ¥923M | +¥98M |
| Non-current Assets | ¥32.09B | ¥31.79B | +¥305M |
| Property, Plant & Equipment | ¥13.10B | ¥13.19B | ¥-82M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥362M | ¥-72M | +¥434M |
| Investing Cash Flow | ¥-2.79B | ¥-791M | ¥-2.00B |
| Financing Cash Flow | ¥-97M | ¥-95M | ¥-2M |
| Cash and Cash Equivalents | ¥4.31B | ¥6.82B | ¥-2.51B |
| Free Cash Flow | ¥-2.43B | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 3.6% |
| Gross Profit Margin | 62.3% |
| Debt-to-Equity Ratio | 0.23x |
| Effective Tax Rate | 77.1% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -8.4% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 215.15M shares |
| Treasury Stock | 4.01M shares |
| Average Shares Outstanding | 211.13M shares |
| Book Value Per Share | ¥187.62 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Intangible Assets | ¥39M | ¥45M | ¥-6M |
| Goodwill | ¥1.76B | ¥1.77B | ¥-7M |
| Total Assets | ¥48.91B | ¥48.55B | +¥367M |
| Accounts Payable | ¥592M | ¥533M | +¥59M |
| Non-current Liabilities | ¥8.12B | ¥7.87B | +¥246M |
| Total Liabilities | ¥9.30B | ¥8.95B | +¥348M |
| Total Equity | ¥39.61B | ¥39.59B | +¥19M |
| Capital Stock | ¥10M | ¥10M | ¥0 |
| Capital Surplus | ¥42.30B | ¥42.30B | ¥0 |
| Retained Earnings | ¥-731M | ¥-801M | +¥70M |
| Treasury Stock | ¥-1.19B | ¥-1.19B | ¥0 |
| Shareholders' Equity | ¥39.60B | ¥39.58B | +¥21M |
| Equity Ratio | 81.0% | 81.5% | -0.5% |