Financial Highlights
- Net Sales: ¥382M
- Operating Income: ¥55M
- Net Income: ¥55M
- EPS: ¥35.04
Income Statement
| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥382M | ¥214M | +78.5% |
| Cost of Sales | ¥192M | ¥99M | +93.3% |
| Gross Profit | ¥191M | ¥115M | +66.3% |
| SG&A Expenses | ¥136M | ¥110M | +23.1% |
| Operating Income | ¥55M | ¥4M | +1275.0% |
| Non-operating Income | ¥164,000 | ¥123,000 | +33.3% |
| Non-operating Expenses | ¥165,000 | ¥11M | −98.5% |
| Ordinary Income | ¥55M | −¥6M | +1016.7% |
| Profit Before Tax | ¥55M | −¥6M | +989.7% |
| Net Income | ¥55M | −¥6M | +1016.7% |
| Basic EPS | ¥35.04 | −¥4.22 | +930.3% |
| Diluted EPS | ¥33.28 | - | - |
Balance Sheet
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥465M | ¥378M | +¥87M |
| Cash and Deposits | ¥255M | ¥213M | +¥41M |
| Accounts Receivable | ¥142M | ¥122M | +¥20M |
| Non-current Assets | ¥236M | ¥220M | +¥16M |
| Property, Plant & Equipment | ¥24M | ¥21M | +¥3M |
| Intangible Assets | ¥160M | ¥147M | +¥13M |
| Total Assets | ¥700M | ¥597M | +¥103M |
| Current Liabilities | ¥147M | ¥99M | +¥48M |
| Accounts Payable | ¥63M | ¥35M | +¥29M |
| Total Liabilities | ¥147M | ¥99M | +¥48M |
| Total Equity | ¥553M | ¥498M | +¥55M |
| Capital Stock | ¥10M | ¥10M | ¥0 |
| Capital Surplus | ¥715M | ¥715M | ¥0 |
| Retained Earnings | −¥172M | −¥227M | +¥55M |
| Owners' Equity | ¥553M | ¥498M | +¥55M |
| Working Capital | ¥318M | - | - |
Profitability Ratios
| Item | Value |
|---|---|
| Net Profit Margin | 14.4% |
| Gross Profit Margin | 50.0% |
| Current Ratio | 316.3% |
| Quick Ratio | 316.3% |
| Debt-to-Equity Ratio | 0.27x |
Year-over-Year Comparison
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +78.9% |
| Operating Income YoY Change | +1275.0% |
Share Information
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 1.58M shares |
| Treasury Stock | 0 shares |
| Average Shares Outstanding | 1.58M shares |
| Book Value Per Share | ¥350.64 |
Full Year Forecast
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥1.40B |
| Operating Income Forecast | ¥82M |
| Ordinary Income Forecast | ¥83M |
| Net Income Forecast | ¥82M |
| Basic EPS Forecast | ¥51.99 |
| Dividend Per Share Forecast | ¥0.00 |