| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.03B | ¥895M | +14.7% |
| Cost of Sales | ¥399M | ¥332M | +20.0% |
| Gross Profit | ¥629M | ¥564M | +11.6% |
| SG&A Expenses | ¥301M | ¥263M | +14.4% |
| Operating Income | ¥328M | ¥300M | +9.3% |
| Non-operating Income | ¥3M | ¥151,000 | +2065.6% |
| Non-operating Expenses | ¥2M | ¥27M | -91.9% |
| Ordinary Income | ¥329M | ¥274M | +20.1% |
| Profit Before Tax | ¥329M | ¥275M | +20.0% |
| Income Tax Expense | ¥111M | ¥103M | +7.8% |
| Net Income | ¥218M | ¥171M | +27.5% |
| Interest Expense | ¥2M | ¥2M | -22.8% |
| Basic EPS | ¥34.02 | ¥27.98 | +21.6% |
| Diluted EPS | ¥32.51 | ¥25.85 | +25.8% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.56B | ¥1.83B | ¥-271M |
| Cash and Deposits | ¥1.42B | ¥1.73B | ¥-309M |
| Accounts Receivable | ¥59M | ¥61M | ¥-2M |
| Non-current Assets | ¥580M | ¥196M | +¥384M |
| Property, Plant & Equipment | ¥3M | ¥3M | +¥882,000 |
| Item | Value |
|---|---|
| Net Profit Margin | 21.2% |
| Gross Profit Margin | 61.3% |
| Current Ratio | 347.0% |
| Quick Ratio | 347.0% |
| Debt-to-Equity Ratio | 0.35x |
| Interest Coverage Ratio | 173.73x |
| Effective Tax Rate | 33.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +14.7% |
| Operating Income YoY Change | +9.1% |
| Ordinary Income YoY Change | +20.0% |
| Net Income YoY Change | +27.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 6.49M shares |
| Average Shares Outstanding | 6.42M shares |
| Book Value Per Share | ¥244.57 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥64M | - | - |
| Investment Securities | ¥298M | - | - |
| Total Assets | ¥2.14B | ¥2.02B | +¥113M |
| Current Liabilities | ¥449M | ¥609M | ¥-160M |
| Accounts Payable | ¥6M | - | - |
| Non-current Liabilities | ¥100M | ¥100M | ¥0 |
| Long-term Loans | ¥100M | ¥100M | ¥0 |
| Total Liabilities | ¥549M | ¥709M | ¥-160M |
| Total Equity | ¥1.59B | ¥1.31B | +¥273M |
| Capital Stock | ¥378M | ¥349M | +¥29M |
| Capital Surplus | ¥323M | ¥294M | +¥29M |
| Retained Earnings | ¥891M | ¥673M | +¥218M |
| Owners' Equity | ¥1.59B | ¥1.31B | +¥273M |
| Working Capital | ¥1.11B | - | - |