| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥2.06B | ¥1.12B | +82.9% |
| Cost of Sales | ¥1.22B | ¥728M | +67.7% |
| Gross Profit | ¥837M | ¥397M | +110.9% |
| SG&A Expenses | ¥583M | ¥329M | +77.1% |
| Operating Income | ¥254M | ¥67M | +279.1% |
| Non-operating Income | ¥2M | ¥1M | +25.5% |
| Non-operating Expenses | ¥15M | ¥3M | +346.0% |
| Ordinary Income | ¥242M | ¥66M | +266.7% |
| Profit Before Tax | ¥242M | ¥66M | +265.7% |
| Net Income | ¥204M | ¥54M | +277.8% |
| Depreciation & Amortization | ¥3M | - | - |
| Interest Expense | ¥2M | ¥1M | +79.3% |
| Basic EPS | ¥2.52 | ¥1.22 | +106.6% |
| Diluted EPS | ¥2.06 | ¥0.76 | +171.1% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥5.31B | ¥3.40B | +¥1.91B |
| Cash and Deposits | ¥3.14B | ¥1.89B | +¥1.25B |
| Accounts Receivable | ¥365M | ¥355M | +¥11M |
| Inventories | ¥1.04B | ¥676M | +¥363M |
| Non-current Assets | ¥145M | ¥143M | +¥1M |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥-509M | ¥-359M | ¥-150M |
| Investing Cash Flow | ¥-4M | ¥588M | ¥-592M |
| Financing Cash Flow | ¥1.77B | ¥794M | +¥973M |
| Free Cash Flow | ¥-513M | - | - |
| Item | Value |
|---|---|
| Book Value Per Share | ¥56.69 |
| Net Profit Margin | 9.9% |
| Gross Profit Margin | 40.7% |
| Current Ratio | 1030.5% |
| Quick Ratio | 828.9% |
| Debt-to-Equity Ratio | 0.11x |
| Interest Coverage Ratio | 102.01x |
| EBITDA Margin | 12.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +83.0% |
| Operating Income YoY Change | +174.6% |
| Ordinary Income YoY Change | +165.7% |
| Net Income YoY Change | +177.3% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 87.08M shares |
| Treasury Stock | 16 shares |
| Average Shares Outstanding | 81.16M shares |
| Book Value Per Share | ¥56.70 |
| EBITDA | ¥257M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥4.00B |
| Operating Income Forecast | ¥400M |
| Ordinary Income Forecast | ¥370M |
| Net Income Forecast | ¥300M |
| Basic EPS Forecast | ¥3.62 |
| Dividend Per Share Forecast | ¥0.00 |
| Property, Plant & Equipment | ¥4M | ¥3M | +¥1M |
| Intangible Assets | ¥306,000 | ¥323,000 | ¥-17,000 |
| Total Assets | ¥5.46B | ¥3.55B | +¥1.91B |
| Current Liabilities | ¥515M | ¥588M | ¥-73M |
| Accounts Payable | ¥345M | ¥451M | ¥-106M |
| Non-current Liabilities | ¥4M | ¥4M | +¥4,000 |
| Total Liabilities | ¥519M | ¥592M | ¥-73M |
| Total Equity | ¥4.94B | ¥2.96B | +¥1.98B |
| Capital Stock | ¥2.78B | ¥1.89B | +¥889M |
| Capital Surplus | ¥1.95B | ¥2.02B | ¥-64M |
| Retained Earnings | ¥205M | ¥-953M | +¥1.16B |
| Treasury Stock | ¥-5,000 | ¥-0 | ¥-5,000 |
| Owners' Equity | ¥4.94B | ¥2.96B | +¥1.98B |
| Working Capital | ¥4.80B | - | - |