| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥26.29B | ¥21.61B | +21.7% |
| Cost of Sales | ¥14.21B | ¥10.90B | +30.3% |
| Gross Profit | ¥12.08B | ¥10.71B | +12.8% |
| SG&A Expenses | ¥10.70B | ¥7.74B | +38.3% |
| Operating Income | ¥1.71B | ¥3.05B | -43.8% |
| Profit Before Tax | ¥1.40B | ¥3.18B | -56.1% |
| Income Tax Expense | ¥831M | ¥1.20B | -30.7% |
| Net Income | ¥566M | ¥1.98B | -71.4% |
| Net Income Attributable to Owners | ¥612M | ¥2.01B | -69.5% |
| Total Comprehensive Income | ¥348M | ¥452M | -23.0% |
| Basic EPS | ¥20.89 | ¥68.51 | -69.5% |
| Diluted EPS | ¥20.89 | ¥68.51 | -69.5% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥27.26B | ¥20.52B | +¥6.74B |
| Accounts Receivable | ¥12.95B | ¥12.15B | +¥795M |
| Inventories | ¥182M | ¥160M | +¥22M |
| Non-current Assets | ¥66.88B | ¥64.65B | +¥2.23B |
| Property, Plant & Equipment | ¥21.22B | ¥18.83B | +¥2.39B |
| Item | Current | Prior | Change |
|---|---|---|---|
| Cash and Cash Equivalents | ¥13.32B | ¥7.53B | +¥5.79B |
| Item | Value |
|---|---|
| Net Profit Margin | 2.3% |
| Gross Profit Margin | 46.0% |
| Debt-to-Equity Ratio | 2.06x |
| Effective Tax Rate | 59.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +21.7% |
| Operating Income YoY Change | -43.9% |
| Profit Before Tax YoY Change | -56.1% |
| Net Income YoY Change | -71.4% |
| Net Income Attributable to Owners YoY Change | -69.5% |
| Total Comprehensive Income YoY Change | -23.1% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 29.99M shares |
| Treasury Stock | 675K shares |
| Average Shares Outstanding | 29.32M shares |
| Book Value Per Share | ¥1,048.02 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥58.25B |
| Operating Income Forecast | ¥5.50B |
| Net Income Forecast | ¥2.88B |
| Net Income Attributable to Owners Forecast | ¥2.88B |
| Basic EPS Forecast | ¥98.24 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥4.14B | ¥4.31B | ¥-165M |
| Goodwill | ¥13.62B | ¥13.66B | ¥-41M |
| Total Assets | ¥94.14B | ¥85.17B | +¥8.97B |
| Accounts Payable | ¥3.55B | ¥4.31B | ¥-764M |
| Short-term Loans | ¥3.05B | ¥2.81B | +¥242M |
| Non-current Liabilities | ¥50.28B | ¥41.44B | +¥8.84B |
| Long-term Loans | ¥28.60B | ¥20.65B | +¥7.95B |
| Total Liabilities | ¥63.42B | ¥54.88B | +¥8.54B |
| Total Equity | ¥30.72B | ¥30.29B | +¥437M |
| Capital Stock | ¥7.67B | ¥7.67B | ¥0 |
| Capital Surplus | ¥7.82B | ¥7.82B | ¥0 |
| Retained Earnings | ¥14.07B | ¥13.46B | +¥612M |
| Treasury Stock | ¥-0 | ¥-0 | ¥0 |
| Shareholders' Equity | ¥30.16B | ¥29.68B | +¥483M |
| Equity Ratio | 32.0% | 34.8% | -2.8% |