| Item | Current | Prior | YoY % |
|---|---|---|---|
| Net Sales | ¥1.76B | ¥1.42B | +24.0% |
| Cost of Sales | ¥676M | ¥574M | +17.8% |
| Gross Profit | ¥1.09B | ¥849M | +28.1% |
| SG&A Expenses | ¥357M | ¥243M | +46.8% |
| Operating Income | ¥730M | ¥605M | +20.7% |
| Non-operating Income | ¥2M | ¥456,000 | +353.3% |
| Non-operating Expenses | ¥1M | ¥3M | -53.6% |
| Ordinary Income | ¥731M | ¥603M | +21.2% |
| Profit Before Tax | ¥737M | ¥604M | +22.2% |
| Income Tax Expense | ¥255M | ¥209M | +22.1% |
| Net Income | ¥482M | ¥395M | +22.0% |
| Depreciation & Amortization | ¥1M | ¥1M | +11.3% |
| Basic EPS | ¥233.27 | ¥197.52 | +18.1% |
| Dividend Per Share | ¥0.00 | ¥0.00 | - |
| Item | Current End | Prior End | Change |
|---|---|---|---|
| Current Assets | ¥2.07B | ¥1.58B | +¥491M |
| Cash and Deposits | ¥1.88B | ¥1.46B | +¥414M |
| Accounts Receivable | ¥128M | ¥96M | +¥32M |
| Non-current Assets | ¥239M | ¥172M | +¥67M |
| Property, Plant & Equipment | ¥8M | ¥9M | ¥-745,000 |
| Item | Current | Prior | Change |
|---|---|---|---|
| Operating Cash Flow | ¥568M | ¥497M | +¥71M |
| Investing Cash Flow | ¥-35M | ¥-49M | +¥14M |
| Financing Cash Flow | ¥-60M | - | - |
| Free Cash Flow | ¥533M | - | - |
| Item | Value |
|---|---|
| Net Profit Margin | 27.3% |
| Gross Profit Margin | 61.7% |
| Current Ratio | 443.0% |
| Quick Ratio | 443.0% |
| Debt-to-Equity Ratio | 0.25x |
| EBITDA Margin | 41.4% |
| Effective Tax Rate | 34.5% |
| Item | YoY Change |
|---|---|
| Net Sales YoY Change | +23.9% |
| Operating Income YoY Change | +20.6% |
| Ordinary Income YoY Change | +21.2% |
| Net Income YoY Change | +22.2% |
| Item | Value |
|---|---|
| Shares Outstanding (incl. Treasury) | 2.08M shares |
| Treasury Stock | 18K shares |
| Average Shares Outstanding | 2.07M shares |
| Book Value Per Share | ¥896.48 |
| EBITDA | ¥731M |
| Item | Amount |
|---|---|
| Q2 Dividend | ¥0.00 |
| Year-End Dividend | ¥0.00 |
| Item | Forecast |
|---|---|
| Net Sales Forecast | ¥2.38B |
| Operating Income Forecast | ¥716M |
| Ordinary Income Forecast | ¥715M |
| Net Income Forecast | ¥468M |
| Basic EPS Forecast | ¥233.27 |
| Dividend Per Share Forecast | ¥0.00 |
| Intangible Assets | ¥2M | ¥2M | ¥-135,000 |
| Total Assets | ¥2.32B | ¥1.76B | +¥557M |
| Current Liabilities | ¥468M | ¥349M | +¥119M |
| Accounts Payable | ¥31M | ¥30M | +¥900,000 |
| Total Liabilities | ¥468M | ¥349M | +¥119M |
| Total Equity | ¥1.85B | ¥1.41B | +¥438M |
| Capital Stock | ¥50M | ¥50M | ¥0 |
| Capital Surplus | ¥454M | ¥454M | ¥0 |
| Retained Earnings | ¥1.39B | ¥907M | +¥483M |
| Treasury Stock | ¥-60M | - | - |
| Owners' Equity | ¥1.85B | ¥1.41B | +¥438M |
| Working Capital | ¥1.61B | - | - |