| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.13B | ¥1.77B | +20.4% |
| Cost of Sales | ¥702M | ¥596M | +17.7% |
| Gross Profit | ¥1.43B | ¥1.17B | +21.8% |
| SG&A Expenses | ¥1.36B | ¥1.11B | +22.8% |
| Operating Income | ¥67M | ¥65M | +3.1% |
| Non-operating Income | ¥1M | ¥421,000 | +230.4% |
| Non-operating Expenses | ¥8M | ¥25M | -69.1% |
| Ordinary Income | ¥61M | ¥41M | +48.8% |
| Profit Before Tax | ¥71M | ¥41M | +72.6% |
| Income Tax Expense | ¥30M | ¥28M | +4.7% |
| Net Income | ¥41M | ¥12M | +241.7% |
| Interest Expense | ¥6M | ¥6M | +1.9% |
| Basic EPS | ¥16.47 | ¥5.49 | +200.0% |
| Diluted EPS | ¥16.09 | ¥5.35 | +200.7% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥1.79B | ¥1.96B | ¥-175M |
| Cash and Deposits | ¥1.34B | ¥1.58B | ¥-236M |
| Accounts Receivable | ¥189M | ¥165M | +¥24M |
| Non-current Assets | ¥2.77B | ¥2.60B | +¥167M |
| Property, Plant & Equipment | ¥1.69B | ¥1.51B | +¥172M |
| Item | Value |
|---|---|
| Net Profit Margin | 1.9% |
| Gross Profit Margin | 67.1% |
| Current Ratio | 135.9% |
| Quick Ratio | 135.9% |
| Debt-to-Equity Ratio | 1.28x |
| Interest Coverage Ratio | 11.21x |
| Effective Tax Rate | 41.7% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +20.4% |
| Operating Income YoY Change | +4.0% |
| Ordinary Income YoY Change | +49.8% |
| Net Income YoY Change | +222.0% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.52M shares |
| Average Shares Outstanding | 2.52M shares |
| Book Value Per Share | ¥794.71 |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥9.59B |
| Operating Income Forecast | ¥596M |
| Ordinary Income Forecast | ¥565M |
| Net Income Forecast | ¥339M |
| Basic EPS Forecast | ¥135.03 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥343M | ¥370M | ¥-28M |
| Goodwill | ¥274M | ¥298M | ¥-23M |
| Total Assets | ¥4.55B | ¥4.56B | ¥-8M |
| Current Liabilities | ¥1.32B | ¥1.31B | +¥2M |
| Accounts Payable | ¥270M | ¥258M | +¥13M |
| Non-current Liabilities | ¥1.24B | ¥1.29B | ¥-52M |
| Long-term Loans | ¥996M | ¥1.06B | ¥-60M |
| Total Liabilities | ¥2.55B | ¥2.60B | ¥-50M |
| Total Equity | ¥2.00B | ¥1.96B | +¥41M |
| Capital Stock | ¥12M | ¥12M | ¥0 |
| Capital Surplus | ¥916M | ¥916M | ¥0 |
| Retained Earnings | ¥1.07B | ¥1.03B | +¥41M |
| Owners' Equity | ¥2.00B | ¥1.96B | +¥41M |
| Working Capital | ¥473M | - | - |