| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥4.03B | ¥3.92B | +2.8% |
| Cost of Sales | ¥2.63B | ¥2.64B | -0.4% |
| Gross Profit | ¥1.41B | ¥1.29B | +9.3% |
| SG&A Expenses | ¥1.34B | ¥1.49B | -9.9% |
| Operating Income | ¥66M | ¥-201M | +132.8% |
| Non-operating Income | ¥16M | ¥11M | +45.4% |
| Non-operating Expenses | ¥22M | ¥50M | -56.0% |
| Ordinary Income | ¥59M | ¥-239M | +124.7% |
| Profit Before Tax | ¥57M | ¥-21M | +379.0% |
| Income Tax Expense | ¥6M | ¥-3M | +273.0% |
| Net Income | ¥51M | ¥-17M | +399.8% |
| Net Income Attributable to Owners | ¥51M | ¥-17M | +400.0% |
| Total Comprehensive Income | ¥51M | ¥-17M | +400.0% |
| Interest Expense | ¥20M | ¥17M | +20.8% |
| Basic EPS | ¥9.62 | ¥-3.16 | +404.4% |
| Diluted EPS | ¥9.55 | - | - |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥3.05B | ¥3.68B | ¥-628M |
| Cash and Deposits | ¥2.25B | ¥2.62B | ¥-370M |
| Accounts Receivable | ¥639M | ¥586M | +¥54M |
| Non-current Assets | ¥1.75B | ¥1.86B | ¥-108M |
| Property, Plant & Equipment | ¥550M | ¥580M | ¥-30M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.3% |
| Gross Profit Margin | 34.9% |
| Current Ratio | 238.1% |
| Quick Ratio | 238.1% |
| Debt-to-Equity Ratio | 1.20x |
| Interest Coverage Ratio | 3.27x |
| Effective Tax Rate | 10.2% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +2.8% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 5.87M shares |
| Treasury Stock | 550K shares |
| Average Shares Outstanding | 5.34M shares |
| Book Value Per Share | ¥410.14 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥5.40B |
| Operating Income Forecast | ¥120M |
| Ordinary Income Forecast | ¥110M |
| Net Income Attributable to Owners Forecast | ¥70M |
| Basic EPS Forecast | ¥13.11 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥409M | ¥448M | ¥-39M |
| Goodwill | ¥232M | ¥256M | ¥-24M |
| Investment Securities | ¥16M | ¥18M | ¥-2M |
| Total Assets | ¥4.80B | ¥5.54B | ¥-736M |
| Current Liabilities | ¥1.28B | ¥1.50B | ¥-213M |
| Accounts Payable | ¥156M | ¥195M | ¥-38M |
| Non-current Liabilities | ¥1.34B | ¥1.80B | ¥-464M |
| Long-term Loans | ¥1.18B | ¥1.59B | ¥-411M |
| Total Liabilities | ¥2.62B | ¥3.30B | ¥-677M |
| Total Equity | ¥2.18B | ¥2.24B | ¥-58M |
| Capital Stock | ¥50M | ¥50M | ¥0 |
| Capital Surplus | ¥1.56B | ¥1.57B | ¥-15M |
| Retained Earnings | ¥1.40B | ¥1.35B | +¥51M |
| Treasury Stock | ¥-832M | ¥-729M | ¥-103M |
| Owners' Equity | ¥2.17B | ¥2.24B | ¥-67M |
| Working Capital | ¥1.77B | - | - |