| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥6.11B | ¥6.39B | -4.4% |
| Cost of Sales | ¥2.76B | ¥3.18B | -13.3% |
| Gross Profit | ¥3.35B | ¥3.21B | +4.4% |
| SG&A Expenses | ¥3.21B | ¥2.90B | +10.6% |
| Operating Income | ¥143M | ¥308M | -53.6% |
| Non-operating Income | ¥4M | ¥3M | +39.5% |
| Non-operating Expenses | ¥3M | ¥8M | -60.1% |
| Ordinary Income | ¥144M | ¥303M | -52.5% |
| Profit Before Tax | ¥180M | ¥319M | -43.4% |
| Income Tax Expense | ¥22M | ¥4M | +385.0% |
| Net Income | ¥158M | ¥314M | -49.7% |
| Interest Expense | ¥1M | ¥2M | -19.0% |
| Basic EPS | ¥14.59 | ¥29.12 | -49.9% |
| Diluted EPS | ¥14.58 | ¥29.08 | -49.9% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.66B | ¥2.81B | ¥-148M |
| Cash and Deposits | ¥1.71B | ¥1.83B | ¥-121M |
| Accounts Receivable | ¥823M | ¥838M | ¥-15M |
| Inventories | ¥98M | ¥87M | +¥11M |
| Non-current Assets | ¥123M | ¥182M | ¥-59M |
| Item | Value |
|---|---|
| Net Profit Margin | 2.6% |
| Gross Profit Margin | 54.9% |
| Current Ratio | 204.8% |
| Quick Ratio | 197.2% |
| Debt-to-Equity Ratio | 0.89x |
| Interest Coverage Ratio | 97.54x |
| Effective Tax Rate | 12.0% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | -4.4% |
| Operating Income YoY Change | -53.4% |
| Ordinary Income YoY Change | -52.3% |
| Net Income YoY Change | -49.5% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 10.94M shares |
| Treasury Stock | 53K shares |
| Average Shares Outstanding | 10.89M shares |
| Book Value Per Share | ¥135.41 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.00B |
| Operating Income Forecast | ¥220M |
| Ordinary Income Forecast | ¥220M |
| Net Income Forecast | ¥200M |
| Basic EPS Forecast | ¥18.37 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥12M | ¥16M | ¥-3M |
| Intangible Assets | ¥334,000 | ¥608,000 | ¥-274,000 |
| Investment Securities | ¥43M | ¥62M | ¥-20M |
| Total Assets | ¥2.79B | ¥2.99B | ¥-207M |
| Current Liabilities | ¥1.30B | ¥1.67B | ¥-366M |
| Accounts Payable | ¥776M | ¥808M | ¥-31M |
| Short-term Loans | ¥300M | ¥300M | ¥0 |
| Non-current Liabilities | ¥10M | ¥10M | +¥81,000 |
| Total Liabilities | ¥1.31B | ¥1.68B | ¥-366M |
| Total Equity | ¥1.47B | ¥1.31B | +¥159M |
| Capital Stock | ¥933M | ¥933M | ¥0 |
| Capital Surplus | ¥872M | ¥872M | ¥0 |
| Retained Earnings | ¥-205M | ¥-364M | +¥159M |
| Treasury Stock | ¥-128M | ¥-128M | ¥0 |
| Owners' Equity | ¥1.47B | ¥1.31B | +¥159M |
| Working Capital | ¥1.36B | - | - |