Highlights of Financial Results

	FY06/22	FY06/23	FY06/24	FY06/25	FY06/26
Sales	47,059	46,396	49,812	66,197	85,024
Operating profit	9,850	9,434	9,853	8,889	10,762
Ordinary profit	10,848	10,519	19,856	9,008	12,535
Profit attributable to owners of the parent	7,738	8,243	15,681	21,202	11,937

	FY06/22	FY06/23	FY06/24	FY06/25	FY06/26
Security Equipment	13,379	13,993	14,217	15,201	15,890
Card Equipment and Other Office Equipment	3,970	3,124	3,027	3,105	2,454
Peripheral Computer Equipment	17,815	15,454	16,234	13,492	12,671
Measuring Equipment	―	―	1,993	5,004	5,442
Business Communication Systems	―	―	―	11,825	27,102
Design	4,784	4,963	5,578	5,566	7,436
Other	7,111	8,860	8,760	12,000	14,026
Total Net Sales by Business Segment	47,059	46,396	49,812	66,197	85,024

	FY06/22	FY06/23	FY06/24	FY06/25	FY06/26
Security Equipment	5,504	5,790	5,897	6,150	6,187
Card Equipment and Other Office Equipment	899	796	808	831	310
Peripheral Computer Equipment	2,628	1,856	1,425	462	562
Measuring Equipment	―	―	673	826	786
Business Communication Systems	―	―	―	678	1,249
Design	319	306	575	472	1,482
Other	593	577	481	163	393
Adjustment amount	- 93	107	- 8	- 694	- 208
Total Operating Profit by Business Segment	9,850	9,434	9,853	8,889	10,762

	FY06/22	FY06/23	FY06/24	FY06/25	FY06/26
Total assets (unit: million yen)	75,418	80,524	93,901	140,827	145,674
Net assets (unit: million yen)	61,337	67,271	80,514	111,987	117,904
Equity ratio (unit: %)	81.2	83.2	85.2	77.7	80.8
Return on equity (ROE) (unit: %)	13.5	12.9	21.3	22.4	10.5

	FY06/25	FY06/26
ASSETS
Current assets	83,265	90,935
Cash and deposits	45,055	54,825
Accounts receivable	17,822	16,092
Investments in leases	441	252
Merchandise and finished goods	9,729	11,051
Work in Process	1,695	1,862
Raw materials and supplies	5,786	4,784
Other	2,735	2,069
Fixed assets	57,562	54,738
Tangible fixed assets	33,139	29,295
Intangible fixed assets	3,344	4,038
Investments and other assets	21,078	21,403
Total assets	140,827	145,674
LIABILITIES
Current liabilities	16,565	17,748
Accounts Payable	6,851	6,157
Lease liabilities	359	305
Income taxes payable	1,574	3,308
Other	7,780	7,977
Fixed liabilities	12,274	10,021
Total liabilities	28,840	27,769
NET ASSETS
Shareholders’ Equity	105,700	111,233
Capital stock	5,000	5,000
Capital surplus	19,648	19,723
Retained earnings	82,728	88,188
Treasury share	-1,676	-1,678
Accumulated other comprehensive income	3,765	6,418
Non-controlling interests	2,522	253
Total net assets	111,987	117,904
Total liabilities and net assets	140,827	145,674

	FY06/25	FY06/26
Sales	66,197	85,024
Cost of sales	35,853	51,458
Gross profit	30,343	33,565
SG&A expenses	21,454	22,802
Operating profit	8,889	10,762
Non-operating income	731	1,848
Non-operating expenses	613	76
Ordinary profit	9,008	12,535
Extraordinary gains	19,212	3,919
Extraordinary losses	7,081	303
Profit before income taxes	21,139	16,150
Income taxes	-66	4,190
Net Profit	21,206	11,960
Profit attributable to non-controlling interests	3	22
Profit attributable to owners of the parent	21,202	11,937

	FY06/25	FY06/26
Cash flows from operating activities	7,647	10,807
Cash flows from investing activities	7,084	5,915
Cash flows from financing activities	-5,384	-7,976
Effect of exchange rate change on cash and cash equivalents	-577	874
Net increase (decrease) in cash and cash equivalents	8,769	9,621
Cash and cash equivalents at beginning of period	36,021	44,790
Increase in cash and cash equivalents resulting from inclusion of subsidiaries in consolidation	―	30
Change in cash and cash equivalents due to the change in fiscal year-end of consolidated subsidiaries	―	134
Cash and cash equivalents at end of period	44,790	54,577