| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥73.77B | ¥73.86B | -0.1% |
| Cost of Sales | ¥45.89B | ¥45.68B | +0.5% |
| Gross Profit | ¥22.33B | ¥22.77B | -1.9% |
| SG&A Expenses | ¥29.54B | ¥28.16B | +4.9% |
| Operating Income | ¥-1.66B | ¥13M | -12869.2% |
| Non-operating Income | ¥286M | ¥85M | +236.5% |
| Non-operating Expenses | ¥422M | ¥295M | +43.1% |
| Ordinary Income | ¥-1.79B | ¥-197M | -811.2% |
| Profit Before Tax | ¥-2.56B | ¥-139M | -1745.3% |
| Income Tax Expense | ¥-50M | ¥173M | -128.9% |
| Net Income | ¥-2.51B | ¥-313M | -703.2% |
| Net Income Attributable to Owners | ¥-2.51B | ¥-313M | -703.2% |
| Total Comprehensive Income | ¥-2.43B | ¥-182M | -1237.4% |
| Interest Expense | ¥350M | ¥285M | +22.8% |
| Earnings per Unit (EPU) | ¥-109.46 | ¥-13.63 | -703.1% |
| Distribution per Unit (DPU) | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥19.03B | ¥19.66B | ¥-627M |
| Cash and Deposits | ¥4.35B | ¥4.18B | +¥177M |
| Accounts Receivable | ¥2.54B | ¥1.92B | +¥614M |
| Inventories | ¥10.65B | ¥11.55B | ¥-902M |
| Non-current Assets | ¥48.68B | ¥50.06B | ¥-1.39B |
| Item | Value |
|---|---|
| Book Value Per Share | ¥969.12 |
| Net Profit Margin | -3.4% |
| Gross Profit Margin | 30.3% |
| Current Ratio | 61.2% |
| Quick Ratio | 27.0% |
| Debt-to-Equity Ratio | 2.04x |
| Interest Coverage Ratio | -4.74x |
| Effective Tax Rate | 1.9% |
| Item | YoY Change |
|---|---|
| Operating Revenues YoY Change | -0.1% |
| Operating Income YoY Change | -87.5% |
| Item | Value |
|---|---|
| Units Outstanding (incl. Treasury) | 23.35M shares |
| Treasury Units | 384K shares |
| Average Units Outstanding | 22.97M shares |
| NAV per Unit | ¥969.11 |
| Item | Amount |
|---|---|
| Q2 Distribution | ¥0.00 |
| Year-End Distribution | ¥20.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥98.00B |
| Operating Income Forecast | ¥-980M |
| Ordinary Income Forecast | ¥-1.18B |
| Net Income Attributable to Owners Forecast | ¥-1.45B |
| Earnings per Unit Forecast (EPU) | ¥-63.12 |
| Property, Plant & Equipment | ¥28.03B | ¥29.05B | ¥-1.01B |
| Intangible Assets | ¥2.88B | ¥3.11B | ¥-231M |
| Goodwill | ¥1.32B | ¥1.49B | ¥-172M |
| Total Assets | ¥67.71B | ¥69.72B | ¥-2.01B |
| Current Liabilities | ¥31.10B | ¥28.21B | +¥2.89B |
| Accounts Payable | ¥9.52B | ¥7.29B | +¥2.23B |
| Short-term Loans | ¥17.03B | ¥17.67B | ¥-645M |
| Non-current Liabilities | ¥14.35B | ¥16.36B | ¥-2.01B |
| Long-term Loans | ¥10.86B | ¥12.41B | ¥-1.55B |
| Total Liabilities | ¥45.45B | ¥44.57B | +¥881M |
| Total Equity | ¥22.26B | ¥25.16B | ¥-2.89B |
| Capital Stock | ¥9.95B | ¥9.95B | ¥0 |
| Capital Surplus | ¥9.83B | ¥9.83B | ¥0 |
| Retained Earnings | ¥2.47B | ¥5.44B | ¥-2.97B |
| Treasury Stock | ¥-293M | ¥-293M | ¥0 |
| Owners' Equity | ¥22.26B | ¥25.16B | ¥-2.89B |
| Working Capital | ¥-12.07B | - | - |